| (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 | (16.4) | (4.8) | (12.4) | (13.0) | (11.4) | (12.4) | (11.7) | (10.4) | (9.8) | (12.6) | (9.7) | (7.0) | (13.1) | (4.4) | (13.2) | 4.5 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (46.6) | (41.6) | (44.3) | (42.4) | (27.6) | (5.9) | (47.8) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 5.5 | 6.3 | 10.2 | 11.6 | 11.6 | 10.2 | 8.2 |
| Stock-Based Compensation | 25.9 | 27.1 | 22.0 | 29.7 | 25.0 | 10.9 | 0.9 |
| Deffered Income Tax | - | (5.2) | (2.4) | - | - | - | - |
| Asset Impairments | - | - | - | - | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.2) | 11.9 | 23.8 | 8.5 | 0.2 | (0.1) |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (5.7) | 5.0 | 0.7 | 1.4 | (1.3) | 0.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | 0.1 | (0.0) | (0.8) | (0.8) | - |
| Cash From Operating Activities | - | (7.7) | (7.3) | (37.1) | (58.8) | (29.6) | (20.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 116.7 | 94.8 | 158.9 | 200.3 | 65.0 | 19.3 |
| Acquisitions | - | - | - | - | - | 22.8 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 200.9 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (124.4) | (102.0) | (196.0) | (259.0) | (94.6) | (39.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (14.4) |
| 44.7 |
| 6.1 |
| (25.8) |
| (30.9) |
| (15.5) |
| (7.5) |
| (10.4) |
| (14.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.2 | 1.1 | 1.3 | 1.9 | 2.0 | 2.6 | 2.5 | 2.5 | 2.6 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | ||||||||
| Stock-Based Compensation | 4.2 | 7.6 | 7.0 | 7.0 | 5.5 | 6.5 | 5.4 | 5.4 | 4.7 | 8.7 | 6.1 | 8.5 | 6.4 | 7.6 | 6.9 | 7.0 | 3.5 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (4.3) | - | - | - | (2.2) | - | - | - | 0.4 | - | - | - | 18.2 | - | - | - | 0.3 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 5.4 | - | - | - | 0.6 | - | - | - | (0.1) | - | - | - | 6.5 | - | - | - | 0.2 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | 0.4 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | (0.3) | ||||||||
| Cash From Operating Activities | (35.4) | - | - | - | (10.2) | - | - | - | (14.1) | - | - | - | (19.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 30.6 | - | - | - | 15.0 | - | - | - | 21.1 | - | - | - | 65.2 | - | - | - | 28.3 | - | - | - | 7.8 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (30.6) | - | - | - | (15.0) | - | - | - | (21.0) | - | - | - | (65.2) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | 3.4 | - | - | - | 75.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 5.2 | - | - | - | 75.3 | - | - | - | 1.5 | - | - | - | 1.9 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (65.9) | - | - | - | (25.2) | - | - | - | (35.2) | - | - | - | (84.6) | - | - | - | (48.1) | - | - | - | (0.0) | - | - | - | - |
| Free Cash Flow To Equity | (62.8) | - | - | - | 50.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 37.3 | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (116.7) | (94.5) | (143.3) | (199.7) | (87.8) | (19.3) |
| Common Stock Issuance | - | - | - | - | 10.7 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 214.6 | 13.1 | 143.0 | 19.8 | 594.6 | 47.1 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| 3.0 |
| 3.0 |
| 2.1 |
| 2.1 |
| - |
| 2.1 |
| - |
| - |
| 5.7 |
| 4.3 |
| 0.5 |
| 0.5 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.1) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |