| (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 | (68.8) | 19.4 | (56.9) | (54.7) | (48.0) | (49.7) | (43.8) | (35.0) | (32.4) | (32.3) | (10.3) | (29.6) | (28.7) | (27.4) | (25.7) | (28.1) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (160.9) | (140.1) | (160.9) | (100.8) | (107.5) | (71.3) | (56.7) | (49.3) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 4.9 | 4.7 | 4.7 | 4.2 | 2.4 | 1.5 | 1.4 | 1.0 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.5 | 3.8 | 2.8 | 11.5 | 9.1 | 1.0 | 3.2 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (89.1) | (99.8) | 196.8 | (100.7) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (109.6) | (138.4) | (78.6) | (98.2) | (78.2) | (51.9) | (39.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (26.3) |
| (25.1) |
| (22.2) |
| (7.6) |
| (16.4) |
| (20.5) |
| (7.8) |
| (15.2) |
| (13.2) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | 1.0 | 1.3 | 1.3 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.0 | 1.1 | 1.1 | 1.0 | 1.0 | 0.5 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 4.5 | 5.6 | 4.5 | 5.0 | 7.0 | 7.6 | 6.5 | 6.1 | 6.0 | 5.9 | 4.6 | 5.0 | 4.2 | 4.3 | 4.5 | 4.3 | 3.9 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 3.5 | - | - | - | (0.2) | - | - | - | 0.7 | - | - | - | (0.3) | - | - | - | (1.7) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (68.1) | - | - | - | (47.8) | - | - | - | (29.1) | - | - | - | (27.9) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.6 | - | - | - | 0.7 | - | - | - | 1.0 | - | - | - | 6.4 | - | - | - | 0.6 | - | - | - | 0.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 33.5 | - | - | - | 134.1 | - | - | - | 277.3 | - | - | - | 14.7 | - | - | - | 59.7 | ||||||||
| Sales Of Investments | 102.4 | - | - | - | 166.7 | - | - | - | 14.8 | - | - | - | 58.9 | - | - | - | 12.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 68.9 | - | - | - | 31.9 | - | - | - | (263.3) | - | - | - | 43.1 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 11.5 | - | - | - | 0.0 | - | - | - | 318.8 | - | - | - | 11.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 12.2 | - | - | - | (15.8) | - | - | - | 26.5 | - | - | - | 26.2 | - | - | - | (77.0) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (48.4) | - | - | - | (29.8) | - | - | - | (28.9) | - | - | - | (30.0) | - | - | - | (16.0) | - | - | - | (14.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 19.5 | 22.0 | 26.1 | 19.7 | 17.1 | 13.8 | 5.0 | 3.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | 0.0 | (0.0) | (1.4) | 0.5 | (0.1) |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 6.8 | 0.9 | 0.9 | (1.6) | 2.3 | 0.0 | 0.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (109.1) | (134.6) | (75.8) | (86.7) | (69.1) | (50.9) | (36.7) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 442.8 | 467.7 | 54.8 | 153.3 | 168.6 | 0.0 | - |
| Sales Of Investments | - | 350.4 | 169.0 | 173.3 | 147.8 | 5.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (93.0) | (302.4) | 115.7 | (17.1) | (172.7) | (1.0) | (3.2) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | 114.3 | 205.7 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 113.0 | 337.3 | 156.8 | 3.1 | 118.1 | 279.0 | (2.2) |
| (123.7) |
| 227.1 |
| (42.1) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| 3.9 |
| 3.8 |
| 2.3 |
| 1.7 |
| 1.1 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.6) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (54.1) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| (16.9) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |