| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (127.8) | (122.8) | (130.1) | (115.6) | (96.8) | (80.6) | (76.8) | (74.1) | (66.9) | (60.1) | (57.5) | (51.0) | (46.0) | (45.0) | (41.9) | (42.4) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (496.4) | (465.3) | (298.4) | (214.5) | (163.9) | (107.6) | (73.8) | (50.4) | (27.1) | (9.2) | (6.0) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 3.9 | 2.8 | 1.1 | 1.0 | 0.9 | 0.9 | 0.9 | 0.5 | 0.1 | 0.1 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 5.8 | 3.8 | 4.7 | 1.7 | 0.4 | 0.2 | 0.5 | 1.1 | 0.3 | 0.2 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (383.7) | (234.0) | (173.3) | (116.9) | (89.0) | (62.2) | (46.9) | (20.5) | (9.8) | (5.7) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (34.6) |
| (30.8) |
| (27.9) |
| (26.1) |
| (22.9) |
| (21.6) |
| (18.3) |
| (16.5) |
| (17.4) |
| (14.5) |
| (14.4) |
| (12.4) |
| (9.0) |
| (8.5) |
| (7.6) |
| (5.6) |
| (5.5) |
| (2.4) |
| (1.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | - | - | - | 0.9 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 29.7 | 21.7 | 22.7 | 26.1 | 20.5 | 18.8 | 18.1 | 18.9 | 13.5 | 11.6 | 11.0 | 10.2 | 8.1 | 7.9 | 7.4 | 7.1 | 5.8 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | (1.0) | - | - | - | 0.0 | - | - | ||||||||||||||||||
| Change In Accounts Receivable | 5.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Inventory | 0.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | (12.1) | - | - | - | (1.4) | - | - | - | 1.3 | - | - | - | (1.3) | - | - | - | 1.5 | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | (124.7) | - | - | - | (88.5) | - | - | - | (52.9) | - | - | - | (40.7) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.8 | - | - | - | 1.2 | - | - | - | 1.3 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (252.4) | - | - | - | (86.0) | - | - | - | 0.3 | - | - | - | 48.8 | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | 380.5 | - | - | - | 0.0 | - | - | - | 383.2 | - | - | - | 0.0 | - | - | - | 117.3 | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 389.9 | - | - | - | 4.4 | - | - | - | 393.6 | - | - | - | 0.5 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | (170.0) | - | - | - | 341.0 | - | - | - | 8.5 | - | - | - | (55.1) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | (125.5) | - | - | - | (89.7) | - | - | - | (54.2) | - | - | - | (40.7) | - | - | - | (13.6) | - | - | - | (20.2) | - | - | - | (12.3) | - | - | - | (7.2) | - | - | - | (3.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 100.2 | 91.0 | 69.4 | 40.9 | 28.3 | 17.4 | 10.4 | 6.3 | 2.3 | 0.3 | 0.3 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.6 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Change In Inventory | - | 2.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 29.0 | 13.3 | 12.4 | 11.0 | 6.3 | 2.7 | 0.7 | 7.4 | 0.0 | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | - | - |
| Cash From Operating Activities | - | (377.9) | (230.2) | (168.6) | (115.2) | (88.6) | (62.0) | (46.4) | (19.5) | (9.5) | (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 173.9 | (574.8) | (200.4) | (174.0) | (56.5) | 0.2 | 41.7 | (119.5) | (0.3) | (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 985.0 | 369.6 | 117.2 | 249.5 | 114.3 | - | 106.5 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 40.6 | 1,014.7 | 391.2 | 122.0 | 252.7 | 114.6 | 0.1 | 170.2 | 11.8 | (0.1) |
| 209.6 |
| 22.2 |
| (167.2) |
| 107.6 |
| 52.8 |
| (4.6) |
| 31.3 |
| 2.0 |
| (5.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 4.6 |
| 4.2 |
| 3.4 |
| 3.0 |
| 2.8 |
| 2.5 |
| 2.1 |
| 1.8 |
| 1.9 |
| 1.6 |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (13.5) |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (43.4) |
| - |
| - |
| - |
| 32.5 |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 60.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |