| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (68.8) | (63.9) | (46.9) | (64.7) | (48.8) | (40.7) | (35.8) | (36.4) | (25.3) | (39.3) | (31.2) | (31.4) | (25.8) | (20.1) | (36.7) | (107.2) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (244.3) | (224.3) | (138.2) | (127.7) | (174.0) | (18.3) | (9.6) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.9 | 0.3 | 0.2 | 0.0 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 4.3 | 3.7 | 3.3 | 3.3 | 0.0 | 0.0 |
| Deffered Income Tax | - | (1.3) | (0.9) | (1.7) | 0.0 | 0.0 | (3.1) |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 10.0 | 4.3 | (0.6) | (4.8) | 6.3 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (160.4) | (136.0) | (94.5) | (59.5) | (14.9) | (9.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 12.6 | 5.2 | 0.2 | 0.5 | 0.0 | 0.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 46.3 | 110.8 | 25.5 | 0.0 | 0.0 | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 55.2 | 9.5 | (2.3) | 34.8 | 14.4 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (173.0) | (141.2) | (94.7) | (59.9) | (14.9) | (9.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (10.0) |
| (8.3) |
| (3.8) |
| (3.7) |
| (2.5) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.1 | - | - | - | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 1.1 | - | - | - | 1.0 | - | - | - | 1.1 | - | - | - | 0.9 | - | - | - | 0.0 | ||||
| Deffered Income Tax | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | ||||
| Change In Other Working Capital | (1.1) | - | - | - | 1.3 | - | - | - | 1.3 | - | - | - | (0.7) | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (68.1) | - | - | - | (24.9) | - | - | - | (35.8) | - | - | - | (19.9) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 110.0 | - | - | - | 98.0 | - | - | - | 12.0 | - | - | - | 17.5 | - | - | - | 0.0 | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (31.5) | - | - | - | 18.5 | - | - | - | (2.1) | - | - | - | (17.5) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | 167.9 | - | - | - | 9.5 | - | - | - | 15.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | 50.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 117.1 | - | - | - | 9.3 | - | - | - | 14.7 | - | - | - | 0.0 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 17.8 | - | - | - | 3.1 | - | - | - | (23.3) | - | - | - | (37.3) | - | - | - | (1.9) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (68.6) | - | - | - | (25.3) | - | - | - | (35.9) | - | - | - | (19.9) | - | - | - | (1.9) | - | - | - | - |
| Free Cash Flow To Equity | 48.5 | - | - | - | (15.9) | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 329.0 | 269.0 | 152.5 | 177.0 | 0.0 | 0.0 |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (46.7) | (56.2) | 66.8 | (258.5) | 0.0 | 0.0 |
| Common Stock Issuance | - | 226.3 | 94.3 | 0.0 | 0.0 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 263.1 | 203.0 | 24.9 | 352.7 | 29.3 | 9.0 |
| 0.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |