| (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 | (40.8) | (64.4) | (36.8) | (31.6) | (29.5) | (28.4) | (25.2) | (17.6) | (13.7) | (10.6) | (14.8) | (11.1) | (7.1) | (10.1) | (7.8) | (5.7) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (173.7) | (162.3) | (85.0) | (43.6) | (28.5) | (71.1) | (74.9) | (76.8) | (57.5) | (35.5) | (9.4) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 1.9 | 2.0 | 2.0 | 1.8 | 0.9 | 0.4 | 0.0 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | - | - | - | 0.3 | 1.3 | 0.4 | 3.1 | 7.7 | 2.2 | 0.1 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 28.2 | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | - | - | - | (29.4) | (60.8) | (64.4) | (60.2) | (49.6) | (24.5) | (6.7) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (4.9) |
| (19.3) |
| (17.4) |
| (16.9) |
| (17.5) |
| (18.2) |
| (17.7) |
| (19.1) |
| (20.0) |
| (23.2) |
| (21.0) |
| (17.7) |
| (14.8) |
| (16.7) |
| (16.0) |
| (13.7) |
| (11.2) |
| (6.9) |
| (15.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.4) | 0.0 | 0.0 | 0.4 | - | 0.0 | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.1 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 10.6 | 6.0 | 5.8 | 5.7 | 5.3 | 3.9 | 3.8 | 3.1 | 2.0 | 0.7 | 1.2 | 0.5 | 0.5 | (2.9) | 0.7 | 1.8 | 1.9 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | 1.2 | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | (1.2) | - | - | - | 1.4 | ||||||||||||||||||
| Change In Other Working Capital | 2.1 | - | - | - | (2.0) | - | - | - | (0.3) | - | - | - | (0.0) | - | - | - | |||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | (28.9) | - | - | - | (27.6) | - | - | - | (14.9) | - | - | - | (10.3) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 1.3 | - | - | - | 0.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | 238.6 | - | - | - | 67.3 | - | - | - | 20.5 | - | - | - | 9.8 | - | - | - | 40.1 | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | - | 0.0 | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (134.0) | - | - | - | 14.8 | - | - | - | (5.5) | - | - | - | 18.1 | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 739.4 | - | - | - | 0.2 | - | - | - | 217.8 | - | - | - | 0.0 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 576.6 | - | - | - | (12.7) | - | - | - | 197.4 | - | - | - | 7.8 | - | - | - | (59.9) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (10.5) | - | - | - | (19.8) | - | - | - | (16.8) | - | - | - | (16.8) | - | - | - | (16.2) | - | - | - | (9.8) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 28.1 | 22.8 | 12.9 | 2.9 | 1.5 | 10.3 | 9.9 | 10.0 | 10.7 | 2.3 | 0.7 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | (0.8) | (0.7) | 0.9 | 0.1 | 2.5 | (1.1) | 1.0 |
| Change In Other Working Capital | - | (0.4) | 8.2 | 1.0 | 0.0 | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (129.1) | (78.2) | (36.9) | (29.1) | (59.5) | (64.0) | (57.1) | (41.9) | (22.3) | (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 435.0 | 413.7 | 57.4 | 69.5 | 45.3 | 95.7 | 144.4 | 84.0 | - | - |
| Sales Of Investments | - | - | - | - | 60.0 | 90.0 | 85.5 | 149.0 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (122.8) | (286.8) | 20.3 | (59.8) | 43.4 | (10.6) | 1.5 | (91.7) | (2.2) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.3 | 0.0 | 0.0 | 2.9 | 0.0 | 64.9 | 60.9 | 93.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 280.1 | 255.6 | 133.6 | 96.7 | 89.6 | 67.7 | 62.3 | 142.1 | 71.5 | 10.7 |
| (109.4) |
| 117.0 |
| 7.8 |
| 73.5 |
| (6.9) |
| 6.7 |
| 8.6 |
| 47.0 |
| 4.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 3.8 |
| 2.1 |
| 2.2 |
| 2.3 |
| 2.4 |
| 2.5 |
| 2.7 |
| 2.1 |
| 2.8 |
| 2.6 |
| 2.6 |
| 2.6 |
| 3.7 |
| 3.1 |
| 1.4 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.7) |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| (16.7) |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 30.5 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.1) |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| (27.1) |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |