| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (25.1) | (20.5) | (32.2) | (26.0) | (26.3) | (34.6) | (24.7) | (17.7) | (28.4) | (34.8) | (27.0) | (35.9) | (34.8) | (37.2) | (32.0) | (27.4) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (103.8) | (105.0) | (105.3) | (132.5) | (128.2) | (83.9) | (66.3) | (34.1) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 1.9 | 2.0 | 1.8 | 1.9 | 1.7 | 1.5 | 1.6 | 1.6 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.6 | 0.2 | 1.7 | 5.5 | 1.3 | 0.7 | 1.3 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 19.1 | (71.1) | 97.0 | (46.4) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (99.3) | (65.3) | (108.5) | (111.4) | (88.2) | (67.9) | 54.3 |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (31.6) |
| (15.7) |
| (24.7) |
| (22.6) |
| (21.0) |
| (21.8) |
| (21.8) |
| (10.8) |
| (11.9) |
| (10.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.7 | 0.4 | 0.4 | 0.5 | 0.7 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 2.7 | 4.0 | 4.6 | 5.0 | 5.5 | 8.2 | 8.8 | 6.4 | 6.2 | 6.4 | 8.2 | 6.4 | 6.3 | 6.9 | 6.0 | 8.1 | 8.9 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | - | - | 10.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | (0.4) | (0.0) | 0.1 | (0.1) | (0.0) | (0.4) | 0.9 | (0.1) | (0.3) | 0.8 | 0.9 | 0.7 | 1.7 | 1.3 | (0.8) | (0.9) | (2.9) | |||||||||
| Change In Accounts Receivable | 0.5 | - | - | - | 4.9 | - | - | - | 1.8 | - | - | - | (0.9) | - | - | - | (3.9) | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | (0.1) | - | - | - | (0.6) | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | (1.2) | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||
| Cash From Operating Activities | (29.9) | - | - | - | (33.3) | - | - | - | (18.1) | - | - | - | (33.1) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | 40.8 | - | - | - | 25.6 | - | - | - | 107.7 | - | - | - | 11.4 | - | - | - | 76.2 | |||||||||
| Sales Of Investments | 57.0 | - | - | - | 54.8 | - | - | - | 54.4 | - | - | - | 65.6 | - | - | - | 72.4 | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | 16.2 | - | - | - | 29.1 | - | - | - | (53.4) | - | - | - | 53.5 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | |||||||||
| Cash From Financing Activities | 0.5 | - | - | - | (0.0) | - | - | - | 34.6 | - | - | - | (0.7) | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (13.3) | - | - | - | (4.2) | - | - | - | (36.9) | - | - | - | 19.7 | - | - | - | (30.1) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (30.0) | - | - | - | (33.3) | - | - | - | (18.1) | - | - | - | (33.7) | - | - | - | (26.8) | - | - | - | (25.4) | - | - | - | (16.9) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 16.3 | 19.1 | 29.7 | 27.2 | 30.0 | 21.5 | 3.4 | 1.6 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (0.4) | (0.0) | 0.2 | 4.0 | (3.4) | (0.8) | 0.0 | - |
| Change In Accounts Receivable | - | (0.7) | (8.7) | 10.3 | (4.2) | 1.2 | (0.1) | (81.8) |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.5) | (0.1) | 0.3 | (3.3) | (1.2) | 0.5 | 4.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - |
| Cash From Operating Activities | - | (98.7) | (65.2) | (106.8) | (105.9) | (87.0) | (67.2) | 55.6 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 227.1 | 284.3 | 129.9 | 219.5 | 537.7 | 293.9 | 79.0 |
| Sales Of Investments | - | 219.1 | 233.2 | 290.0 | 283.4 | 349.7 | 104.0 | 78.7 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (8.6) | (51.3) | 158.3 | 58.4 | (189.3) | (190.5) | (1.6) |
| - |
| - |
| Common Stock Issuance | - | - | - | 57.7 | 0.0 | - | - | - |
| Common Stock Repurchased | - | 0.2 | 0.2 | 0.1 | 0.0 | - | 0.2 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.3 | 0.4 | 0.4 | 0.4 | (0.1) | - | - |
| Cash From Financing Activities | - | 126.4 | 45.3 | 45.5 | 1.1 | 171.4 | 348.9 | 0.2 |
| (104.9) |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 6.1 |
| 5.2 |
| 3.8 |
| 2.7 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.1) |
| 0.0 |
| (0.1) |
| - |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.6) |
| - |
| - |
| - |
| (24.9) |
| - |
| - |
| - |
| (16.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 176.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (61.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |