| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (14.2) | (8.0) | (10.4) | (22.9) | (18.1) | (17.7) | (18.8) | (19.5) | (26.0) | (18.7) | (16.4) | (16.1) | (24.4) | (19.8) | (23.7) | (29.1) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (55.5) | (59.3) | (81.9) | (75.6) | (105.6) | (102.1) | (84.6) | (125.7) | (154.3) | (176.6) | (183.1) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 9.8 | 9.2 | 6.6 | 5.3 | 5.4 | 4.8 | 6.9 | 8.8 | 8.1 | 4.9 |
| Amortization Of Intangibles | 0.6 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 10.0 | 9.4 | 11.7 | 8.0 | 6.5 | 5.7 | 6.5 | 6.4 | 7.3 | 11.6 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 1.9 | (0.6) | 0.1 | (0.6) | (0.5) | 0.5 | (0.1) | 0.0 | 0.1 | 0.1 |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (2.0) | (18.5) | (9.2) | (18.9) | (6.1) | (21.6) | (86.7) | (137.7) | (155.9) | (155.8) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (32.9) |
| (33.3) |
| (28.5) |
| (22.2) |
| (18.1) |
| (19.6) |
| (22.2) |
| (17.9) |
| (24.9) |
| (29.9) |
| (29.1) |
| (31.2) |
| (35.5) |
| (29.9) |
| (32.5) |
| (46.4) |
| (45.5) |
| (43.9) |
| (43.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.6 | - | - | - | 2.3 | - | - | - | 2.4 | - | - | - | 1.5 | - | - | - | 1.6 | - | - | - | 1.0 | - | - | - | 1.3 | - | - | - | 1.8 | - | - | 2.3 | 2.3 | - | 2.0 |
| Amortization Of Intangibles | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||
| Stock-Based Compensation | 14.8 | - | - | - | 15.5 | - | - | - | 14.1 | - | - | - | 16.5 | - | - | - | 25.3 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | (35.0) | - | - | - | (27.6) | - | - | - | (19.3) | - | - | - | (22.1) | - | - | - | (17.5) | ||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | 3.1 | - | - | - | 3.4 | - | - | - | 6.7 | - | - | - | 1.5 | - | - | - | 8.1 | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | (2.2) | - | - | - | (2.2) | - | - | - | (1.1) | - | - | - | (1.5) | - | - | - | (0.9) | ||||||||||||||||||
| Cash From Operating Activities | 5.2 | - | - | - | 4.0 | - | - | - | 1.9 | - | - | - | 0.8 | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.8 | - | - | - | 2.9 | - | - | - | 2.5 | - | - | - | 3.6 | - | - | - | 1.9 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 1.5 | - | - | - | 1.6 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (1.9) | - | - | - | (2.9) | - | - | - | (2.5) | - | - | - | (3.6) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | 0.3 | - | - | - | 0.7 | - | - | - | 1.1 | - | - | - | 2.0 | - | - | - | 1.6 | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | (7.0) | - | - | - | (0.6) | - | - | - | 1.1 | - | - | - | 2.0 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.3) | - | - | - | 1.5 | - | - | - | (0.3) | - | - | - | 0.2 | - | - | - | (0.7) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - |
| Net Change In Cash | (3.9) | - | - | - | 1.9 | - | - | - | 0.2 | - | - | - | (0.5) | - | - | - | 0.4 | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | 3.3 | - | - | - | 1.0 | - | - | - | (0.6) | - | - | - | (2.7) | - | - | - | (1.2) | - | - | - | (4.5) | - | - | - | (14.3) | - | - | - | (28.2) | - | - | - | (38.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| 0.6 |
| 0.6 |
| 0.1 |
| 0.1 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.2 |
| 0.1 |
| 0.3 |
| Stock-Based Compensation | - | 56.1 | 59.4 | 64.3 | 83.9 | 60.5 | 33.7 | 23.8 | 21.8 | 9.4 | 9.3 |
| Deffered Income Tax | - | - | - | - | - | - | 0.0 | (0.0) | 0.1 | 0.1 | 0.2 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 13.9 | 4.3 | (11.8) | 14.8 | 15.9 | 0.3 | (0.5) | 12.9 | 13.2 | 2.8 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 8.9 | 1.8 | (7.0) | 6.9 | 3.8 | (1.3) | (0.3) | (8.7) | 3.3 | 4.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (9.0) | (6.2) | (4.7) | (6.8) | (3.6) | (4.3) | (2.0) | 1.3 | (0.2) | - |
| Cash From Operating Activities | - | 7.9 | (9.1) | 2.6 | (10.9) | 0.4 | (15.9) | (80.2) | (131.4) | (148.7) | (144.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (10.0) | (9.4) | (11.8) | (8.0) | (6.5) | 12.2 | (23.8) | (8.0) | (7.6) | (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 1.3 | 1.9 | 3.4 | 1.6 | 4.1 | 6.7 | 7.8 | 0.0 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (2.2) | 3.4 | 3.5 | 2.4 | (0.6) | 13.1 | 8.0 | 254.3 | 149.1 | (3.5) |
| (2.3) |
| (15.7) |
| (5.6) |
| (17.1) |
| (7.2) |
| 10.0 |
| (96.1) |
| 115.0 |
| (7.0) |
| (159.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (18.3) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (12.9) |
| - |
| - |
| - |
| (26.7) |
| - |
| - |
| - |
| (36.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (64.5) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 48.4 |
| - |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (86.2) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |