| (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 | (17.6) | (16.0) | (17.0) | (19.1) | (17.7) | (13.7) | (13.0) | (11.8) | (11.1) | (11.8) | (15.8) | (19.9) | (19.3) | (17.3) | (17.7) | (15.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (69.7) | (69.8) | (49.6) | (66.9) | (63.3) | (35.5) | (8.3) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.6 | 0.6 | 0.5 | 0.4 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 14.9 | 14.5 | 13.1 | 13.1 | 10.9 | 4.7 | 0.5 |
| Deffered Income Tax | - | 0.0 | 0.0 | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | 0.0 | - | - |
| Cash From Operating Activities | - | (54.4) | (43.1) | (58.6) | (51.3) | (29.4) | (8.7) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.2 | 0.3 | 0.3 | 0.9 | 1.5 | 0.1 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | (5.7) | 1.4 | (5.3) | (272.1) | 296.2 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (54.6) | (43.4) | (58.8) | (52.2) | (30.9) | (8.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (13.3) |
| (11.1) |
| (11.3) |
| (7.6) |
| (5.5) |
| (3.9) |
| (2.3) |
| (1.4) |
| (0.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 3.9 | 3.4 | 3.6 | 4.0 | 3.5 | 3.5 | 3.1 | 3.3 | 3.2 | 2.7 | 3.2 | 3.7 | 3.4 | 3.1 | 2.9 | 2.6 | 2.4 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (16.4) | - | - | - | (16.8) | - | - | - | (12.4) | - | - | - | (17.4) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 52.6 | - | - | - | 86.5 | - | - | - | 45.7 | - | - | - | 33.6 | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (7.6) | - | - | - | 7.9 | - | - | - | 20.6 | - | - | - | 19.7 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | 19.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 19.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (4.1) | - | - | - | (8.9) | - | - | - | 8.2 | - | - | - | 2.3 | - | - | - | (11.3) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (16.4) | - | - | - | (16.9) | - | - | - | (12.6) | - | - | - | (17.5) | - | - | - | (11.9) | - | - | - | (3.7) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 291.8 | 230.2 | 224.7 | 313.0 | 86.3 | 55.6 |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 22.9 | 44.0 | 52.5 | (221.0) | (53.6) | (33.6) |
| Common Stock Issuance | - | 24.8 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 25.7 | 0.5 | 0.7 | 0.2 | 379.2 | 44.5 |
| 2.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.2 |
| 1.2 |
| 0.6 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| (39.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 379.0 |
| - |
| - |
| - |
| 44.5 |
| - |
| - |
| 398.3 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |