| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (18.4) | 20.1 | (21.8) | (23.5) | (20.6) | (17.7) | (16.4) | 32.7 | 8.6 | (16.3) | (8.1) | (11.9) | (25.1) | (28.5) | (23.9) | (31.0) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (43.6) | (45.7) | 7.2 | (61.3) | (111.6) | (30.6) | (109.0) | (92.9) | (46.0) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.5 | 3.4 | 6.8 | 7.8 | 9.0 | 8.8 | 5.3 | 2.4 |
| Amortization Of Intangibles | - | 0.1 | 0.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.1 | 0.3 | 2.0 | 3.3 | 5.1 | 5.0 | 24.7 | 14.3 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 28.7 | (8.2) | (72.9) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (65.9) | (58.7) | (86.1) | (49.1) | (15.9) | (92.4) | (95.7) | (66.0) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (28.2) |
| (22.3) |
| (11.3) |
| 21.7 |
| (18.7) |
| (23.5) |
| (26.0) |
| (32.7) |
| (26.8) |
| (20.9) |
| (20.7) |
| (19.4) |
| (31.8) |
| (15.4) |
| (9.8) |
| (11.8) |
| (9.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.4 | - | - | - | 1.1 | - | - | - | 2.0 | - | - | - | 2.0 | - | - | - | 2.2 | - | - | - | 2.2 | - | - | - | 0.9 | - | - | - | 0.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 1.5 | 2.0 | 2.4 | 2.9 | 2.8 | 3.6 | 3.2 | 2.9 | 2.9 | 3.0 | 3.1 | 3.9 | 4.1 | 4.5 | 5.1 | 5.1 | 4.4 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | 4.0 | - | - | - | (0.2) | - | - | - | (0.5) | - | - | - | (0.0) | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 0.6 | - | - | - | (0.1) | - | - | - | (2.1) | - | - | - | (0.6) | - | - | - | (0.4) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (11.9) | - | - | - | (19.1) | - | - | - | (19.0) | - | - | - | (31.5) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.8 | - | - | - | 1.1 | - | - | - | 1.1 | - | - | - | 5.1 | - | - | - | 0.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.3) | - | - | - | (0.0) | - | - | - | (0.7) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | 1.6 | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 0.7 | - | - | - | 10.7 | - | - | - | 40.1 | - | - | - | 0.7 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (11.3) | - | - | - | (8.7) | - | - | - | 21.1 | - | - | - | (31.4) | - | - | - | (27.4) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (12.0) | - | - | - | (19.1) | - | - | - | (19.1) | - | - | - | (32.0) | - | - | - | (29.7) | - | - | - | 66.9 | - | - | - | (27.0) | - | - | - | (25.0) | - | - | - | (15.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| 0.1 |
| Stock-Based Compensation | 8.9 | 10.2 | 12.6 | 14.0 | 19.2 | 16.5 | 13.8 | 8.9 | 2.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | - | 10.8 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.2) | (0.7) | 0.2 | 0.2 | (9.5) | 9.0 | 0.4 | 0.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.7) | (2.1) | 1.5 | 0.2 | 0.9 | (1.5) | 0.7 | (0.7) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (65.8) | (58.4) | (84.1) | (45.8) | (10.9) | (87.4) | (71.0) | (51.7) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | 8.0 | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.6) | (0.2) | 5.8 | (3.3) | (5.8) | (5.0) | (24.7) | (15.7) |
| 2.5 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 5.0 | 49.3 | 25.5 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 95.2 | 50.5 | 5.4 | 95.0 | 70.5 | 1.3 | 173.4 | 107.8 |
| 45.9 |
| 53.9 |
| (91.1) |
| 77.7 |
| 40.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.6 |
| 3.9 |
| 3.6 |
| 3.9 |
| 3.7 |
| 3.1 |
| 3.1 |
| 2.6 |
| 2.5 |
| 2.3 |
| 1.5 |
| 1.8 |
| 0.3 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.3) |
| (12.9) |
| 5.2 |
| 6.9 |
| 1.5 |
| (6.4) |
| 7.9 |
| (2.5) |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.9) |
| - |
| - |
| - |
| 68.1 |
| - |
| - |
| - |
| (25.9) |
| - |
| - |
| - |
| (19.9) |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 38.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 103.7 |
| - |
| - |
| - |
| (26.7) |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |