| (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 | Q4 FY 17 | Q3 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q1 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (84.8) | (67.6) | (59.7) | (59.4) | (45.2) | (41.4) | (29.4) | (30.8) | (29.3) | (14.1) | (12.6) | (22.9) | (21.2) | (43.5) | (18.4) | (19.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (271.6) | (232.0) | (130.9) | (70.8) | (102.3) | (58.4) | (45.4) | (56.8) | (53.2) | (18.5) | (21.5) | 6.3 | (13.4) | (11.9) | (24.8) | (8.6) | 8.8 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 2.4 | 2.3 | 1.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 3.3 | 4.1 | 3.5 | 2.2 | 0.2 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.4 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | 0.0 | 30.0 | 0.0 | - | 50.0 | 20.0 | 0.0 | 0.0 | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | (243.4) | (130.3) | (1.6) | (67.2) | (50.3) | (14.8) | (56.9) | (22.0) | (20.6) | (16.4) | 10.1 | (10.9) | (8.8) | (9.4) | ||
| (21.0) |
| (19.4) |
| (16.7) |
| (10.0) |
| (12.3) |
| (15.5) |
| (3.8) |
| (13.0) |
| (13.2) |
| (10.4) |
| (15.6) |
| (11.5) |
| (19.2) |
| (11.6) |
| (33.1) |
| (34.4) |
| (7.0) |
| (5.8) |
| (6.0) |
| (5.1) |
| (0.1) |
| (7.2) |
| (5.0) |
| (5.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | 0.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.2 | 0.6 | 0.6 | 0.6 | |||||||||||||||||||||||
| Stock-Based Compensation | 11.6 | - | - | 6.4 | 7.8 | 7.9 | 7.4 | 8.7 | 12.7 | 3.6 | 3.6 | 1.8 | 3.1 | 3.4 | 3.2 | 4.1 | 3.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (0.6) | - | - | - | (0.2) | - | - | - | 0.4 | - | - | - | 1.2 | - | - | - | (0.3) | |||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (80.5) | - | - | - | (53.1) | - | - | - | (31.2) | - | - | - | (16.8) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.0 | - | - | - | 0.3 | - | - | - | 1.2 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | 0.1 | - | - | - | 0.1 | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 9.9 | - | - | - | 39.4 | - | - | - | 0.0 | - | - | - | 2.9 | - | - | - | 62.3 | |||||||||||||||||||||||
| Sales Of Investments | 70.0 | - | - | - | 79.2 | - | - | - | 22.0 | - | - | - | 35.5 | - | - | - | 6.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 59.1 | - | - | - | 39.5 | - | - | - | 20.8 | - | - | - | 32.1 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 30.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 35.0 | - | - | - | 15.0 | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 38.2 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (2.6) | - | - | - | (1.0) | - | - | - | 0.1 | - | - | - | (5.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | (0.0) | - | - |
| Net Change In Cash | (24.1) | - | - | - | (14.5) | - | - | - | (10.3) | - | - | - | 10.1 | - | - | - | (77.0) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (81.5) | - | - | - | (53.4) | - | - | - | (32.4) | - | - | - | (17.3) | - | - | - | (20.3) | - | - | - | (15.1) | - | - | - | (16.4) | - | - | - | (13.5) | - | (11.9) | - | - | - | (6.0) | - | - | (6.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | (17.3) | - | - | - | (28.5) | |||||||||||||||||||||||
| 0.2 |
| 0.1 |
| 0.0 |
| Amortization Of Intangibles | - | - | - | 0.0 | 2.1 | 2.5 | 2.5 | 2.5 | 1.0 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 2.0 | 3.3 | 3.3 |
| Stock-Based Compensation | - | 27.9 | 36.7 | 12.1 | 14.2 | 7.4 | 5.5 | 4.6 | 2.7 | 2.5 | 2.2 | 2.0 | 1.4 | 1.3 | 1.4 | 2.1 | 1.5 |
| Deffered Income Tax | - | 0.3 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | (0.0) | (0.2) | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (0.5) | (1.6) | 1.6 | 0.8 | (1.3) | 3.2 | 1.9 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | 1.7 | (0.3) | 0.6 | 0.3 | (0.2) | 0.3 | 0.1 | (0.1) | 0.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (240.1) | (126.2) | 1.9 | (65.0) | (50.1) | (14.4) | (56.7) | (21.9) | (20.5) | (16.3) | 10.3 | (10.7) | (8.7) | (9.0) | (3.2) | 9.9 |
| 0.1 |
| 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | 16.8 | 0.0 | 0.0 | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 252.0 | 398.3 | 55.1 | 139.1 | 33.0 | 0.0 | - | - | - | 17.5 | 10.2 | 3.0 | 7.8 | 15.4 | 16.0 | 2.1 |
| Sales Of Investments | - | 323.7 | 183.0 | 55.3 | 124.0 | 0.0 | - | - | 0.0 | 18.7 | 13.2 | 3.7 | - | 14.2 | 15.3 | 6.6 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 68.6 | (219.4) | (3.3) | (17.3) | (33.1) | (0.4) | (0.2) | (16.9) | 13.6 | (4.5) | (6.7) | 0.1 | 6.4 | 0.6 | (9.5) | (2.1) |
| - |
| Debt Repaid | - | - | 0.0 | 30.0 | 38.2 | 0.0 | 13.8 | 20.0 | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 173.4 | 163.3 | 226.2 | 0.0 | - | 49.9 | 22.6 | 41.5 | 8.4 | 16.5 | 0.0 | 18.1 | 4.7 | - | 10.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 173.6 | 164.0 | 187.1 | (0.7) | 216.9 | 37.5 | 33.9 | 60.7 | 8.5 | 17.0 | 0.2 | 19.0 | 4.7 | 0.1 | 10.1 | 0.8 |
| (0.0) |
| 0.0 |
| (0.0) |
| Net Change In Cash | - | 2.1 | (181.6) | 185.6 | (83.0) | 133.7 | 22.7 | (23.0) | 21.9 | 1.6 | (3.8) | 3.8 | 8.4 | 2.3 | (8.3) | (2.6) | 8.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (3.3) |
| 9.9 |
| Free Cash Flow To Equity | - | - | - | (31.6) | (75.4) | (50.3) | - | (26.9) | - | - | - | - | - | - | - | - | - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| (0.2) |
| 0.6 |
| 0.6 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 2.8 |
| 2.5 |
| 1.2 |
| 1.0 |
| 1.3 |
| 2.4 |
| 0.7 |
| 1.2 |
| 0.9 |
| 1.0 |
| 1.5 |
| 1.2 |
| - |
| 1.4 |
| 1.0 |
| 0.4 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.7 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| (13.3) |
| - |
| (11.8) |
| - |
| (4.8) |
| - |
| (6.0) |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (56.4) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| (0.1) |
| - |
| (15.1) |
| - |
| (0.1) |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.7 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 9.3 |
| - |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 108.8 |
| - |
| - |
| - |
| 20.4 |
| - |
| - |
| - |
| 11.6 |
| - |
| 28.9 |
| - |
| 23.4 |
| - |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 93.7 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (1.9) |
| - |
| 17.0 |
| - |
| 3.5 |
| - |
| (5.1) |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |