| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (47.6) | (44.8) | (33.2) | (41.9) | (27.1) | (23.0) | (30.4) | (33.1) | (27.3) | 134.3 | (16.7) | (24.2) | (20.6) | 153.3 | (17.3) | (23.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (167.4) | (146.9) | (113.9) | 72.7 | 96.3 | (97.8) | (159.6) | (172.0) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 3.0 | 2.7 | 3.6 | 2.7 | 4.4 | 4.4 | - |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.5 | 2.3 | 0.7 | 0.8 | 0.9 | 2.8 | 5.6 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (10.7) | 22.0 | (0.9) |
| Net Change In Cash | - | 161.7 | (108.9) | (67.8) | 131.9 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (121.7) | (106.8) | (80.3) | (56.4) | (109.2) | (168.4) | (153.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (16.7) |
| (13.7) |
| (24.0) |
| (30.7) |
| (29.4) |
| (39.5) |
| (31.0) |
| (48.2) |
| (40.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 2.3 | 1.9 | 0.5 | 1.2 | 1.7 | (0.5) | 1.6 | 1.5 | 2.0 | 4.8 | 1.4 | (1.8) | 1.6 | 5.7 | (1.0) | (1.1) | 1.4 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Change In Inventory | 3.0 | - | - | - | 4.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | 0.0 | - | - | - | (0.5) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||
| Cash From Operating Activities | (49.1) | - | - | - | (19.7) | - | - | - | (34.7) | - | - | - | (20.8) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.0 | - | - | - | 1.3 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.8 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | 0.9 | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.4) | - | - | - | (2.1) | - | - | - | 0.0 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Cash From Financing Activities | 88.9 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.6) | - | - | - | (7.9) | - | - | - | (5.8) |
| Net Change In Cash | 35.0 | - | - | - | (19.5) | - | - | - | (39.8) | - | - | - | (16.9) | - | - | - | (3.2) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (49.5) | - | - | - | (19.7) | - | - | - | (36.0) | - | - | - | (21.0) | - | - | - | (1.6) | - | - | - | (36.4) | - | - | - | (50.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 6.0 | 5.4 | 4.6 | 6.0 | 5.0 | 3.1 | (1.1) | 17.2 |
| Deffered Income Tax | - | 0.0 | 0.0 | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | 0.0 | 0.0 | (2.2) | 2.1 | (0.0) |
| Change In Inventory | - | 16.1 | 1.4 | 0.0 | 0.0 | 0.0 | (2.3) | 0.5 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.2 | 0.0 | (0.0) | 0.0 | (0.7) | (0.7) | 0.1 |
| Cash From Operating Activities | - | (121.2) | (104.5) | (79.7) | (55.7) | (108.2) | (165.6) | (148.3) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.4) | (0.8) | (0.8) | (0.1) | (0.4) | (2.9) | (5.7) |
| - |
| 1.4 |
| Common Stock Issuance | - | - | - | - | - | 150.0 | 150.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) |
| Cash From Financing Activities | - | 276.2 | 0.6 | 6.8 | 194.1 | 0.3 | 149.5 | 207.6 |
| (119.1) |
| 3.1 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| (1.6) |
| (1.1) |
| 1.4 |
| (10.2) |
| 0.1 |
| 6.0 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.4) |
| - |
| (1.5) |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| (49.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 150.6 |
| - |
| - |
| (43.9) |
| - |
| - |
| - |
| 94.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |