| (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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (79.2) | (66.2) | (54.9) | (50.3) | (26.1) | (111.3) | (42.6) | (43.8) | (38.0) | (36.8) | (38.6) | (24.9) | (50.7) | (43.2) | (53.9) | (64.7) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (250.6) | (197.5) | (235.8) | (151.1) | (216.2) | (10.7) | (5.1) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.9 | 0.9 | 0.8 | 0.1 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 33.6 | 31.0 | 33.5 | 29.4 | 25.0 | 0.3 | 0.2 |
| Deffered Income Tax | - | 2.5 | 2.7 | (26.5) | (2.9) | - | - |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.1 | (4.6) | (2.7) | 6.4 | (0.0) | 0.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 |
| Cash From Operating Activities | - | (193.8) | (142.1) | (160.3) | (200.5) | (10.6) | (5.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.4 | 0.0 | 0.2 | 1.1 | 0.0 | 0.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.0 | 110.1 | 0.0 | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | (0.4) | 1.2 | 0.6 | (0.4) | (0.1) | 0.5 |
| Net Change In Cash | - | (321.3) | 255.2 | (265.6) | (201.4) | (9.3) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (194.2) | (142.1) | (160.5) | (201.7) | (10.6) | (5.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (54.5) |
| (40.2) |
| (41.5) |
| (3.3) |
| (2.1) |
| (2.2) |
| (3.0) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 10.6 | 7.9 | 7.2 | 7.9 | 7.9 | 8.3 | 8.5 | 8.6 | 8.2 | 7.4 | 7.6 | 7.2 | 7.2 | 6.6 | 7.0 | 5.6 | 5.7 | ||||||
| Deffered Income Tax | 0.8 | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | 3.3 | - | - | - | (2.1) | - | - | - | (4.3) | - | - | - | (1.8) | - | - | - | (1.2) | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | (0.8) | - | - | - | 0.0 | ||||||
| Cash From Operating Activities | (72.2) | - | - | - | (57.2) | - | - | - | (37.3) | - | - | - | (47.8) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | 75.5 | - | - | - | 297.5 | - | - | - | 20.0 | - | - | - | 86.2 | - | - | - | 0.0 | ||||||
| Sales Of Investments | 118.2 | - | - | - | 75.1 | - | - | - | 36.8 | - | - | - | 0.0 | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | 42.7 | - | - | - | (222.4) | - | - | - | 16.8 | - | - | - | (86.3) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | 0.0 | - | - | - | 6.1 | - | - | - | 9.7 | - | - | - | 0.0 | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | 0.0 | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.3) | ||||||
| Cash From Financing Activities | 30.5 | - | - | - | 3.1 | - | - | - | 10.5 | - | - | - | 0.0 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.2 | - | - | - | (1.5) | - | - | - | 0.2 | - | - | - | 0.5 | - | - | - | (0.4) | - | - | - | - | - | - |
| Net Change In Cash | 1.1 | - | - | - | (278.1) | - | - | - | (9.8) | - | - | - | (133.7) | - | - | - | (50.6) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (37.3) | - | - | - | (47.9) | - | - | - | (50.3) | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 739.8 | 140.5 | 264.9 | 0.0 | - | - |
| Sales Of Investments | - | 321.6 | 171.8 | 138.1 | 0.0 | - | - |
| Other Investing Activities | - | - | - | 0.0 | (0.2) | - | - |
| Cash From Investing Activities | - | (418.5) | 31.3 | (127.0) | (0.9) | 0.0 | 0.0 |
| Common Stock Issuance | - | - | - | 20.8 | 0.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.4) | 0.0 | 0.0 | (0.3) | - | - |
| Cash From Financing Activities | - | 291.5 | 364.8 | 21.1 | 0.5 | 1.4 | 9.0 |
| 3.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 3.2 |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |