| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (19.9) | (21.7) | (15.8) | (17.9) | (18.8) | (19.5) | (19.1) | (23.0) | (25.0) | (24.1) | (14.3) | (29.5) | (30.5) | (28.9) | (25.8) | (27.3) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (75.3) | (74.3) | (86.6) | (98.4) | (108.9) | (101.3) | (68.8) | (51.1) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 2.7 | 3.3 | 3.1 | 3.5 | 3.3 | 3.2 | 1.3 | 0.7 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.1 | 0.9 | 1.2 | 1.2 | 3.3 | 16.2 | 1.0 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (86.1) | (101.3) | (119.3) | 192.4 | (53.6) | (47.5) | (47.3) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (26.9) |
| (29.1) |
| (26.1) |
| (23.1) |
| (23.0) |
| (20.8) |
| (18.4) |
| (15.7) |
| (14.0) |
| (13.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.7 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.8 | 0.6 | 0.3 | 0.2 | 0.3 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 2.4 | 2.2 | 2.7 | 2.7 | 2.7 | 2.5 | 3.0 | 3.2 | 3.2 | 3.1 | 4.1 | 4.5 | 4.6 | 3.8 | 3.8 | 3.5 | 3.2 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | 0.0 | 0.1 | (0.1) | (0.1) | (0.2) | 0.7 | 0.2 | 0.3 | 1.1 | 0.8 | 0.2 | 1.1 | 0.9 | (1.7) | (2.0) | (1.2) | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | (1.0) | - | - | - | 0.3 | - | - | - | (0.6) | - | - | - | 1.7 | - | - | - | 1.3 | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (25.3) | - | - | - | (24.0) | - | - | - | (29.3) | - | - | - | (31.2) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 1.8 | - | - | - | 1.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | 66.9 | - | - | - | 51.1 | - | - | - | 31.3 | - | - | - | 26.2 | - | - | - | 212.3 | |||||||||
| Sales Of Investments | 49.2 | - | - | - | 80.6 | - | - | - | 58.5 | - | - | - | 56.4 | - | - | - | 53.1 | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (17.7) | - | - | - | 29.4 | - | - | - | 27.1 | - | - | - | 29.5 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | 50.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | 49.8 | - | - | - | 0.1 | - | - | - | 1.2 | - | - | - | 0.1 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | (1.1) | - | - | - | (1.6) | - | - | - | 112.5 | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (25.3) | - | - | - | (24.0) | - | - | - | (29.4) | - | - | - | (31.8) | - | - | - | 271.3 | - | - | - | (24.9) | - | - | - | (11.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 10.1 | 10.4 | 11.9 | 16.2 | 14.3 | 8.4 | 3.0 | 1.7 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | (0.1) | 1.0 | 3.2 | (4.0) | (0.0) | (0.0) | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.5 | (2.5) | 0.8 | 1.6 | 0.1 | 0.5 | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (86.1) | (100.4) | (118.1) | 193.6 | (50.3) | (31.3) | (46.3) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 131.2 | 261.5 | 73.9 | 409.3 | 100.0 | 93.0 | - |
| Sales Of Investments | - | 243.3 | 232.5 | 219.6 | 166.2 | 139.5 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 112.0 | (29.9) | 144.5 | (244.3) | 36.2 | (108.9) | (1.0) |
| - |
| - |
| Common Stock Issuance | - | - | 103.4 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1.0 | 105.4 | 1.8 | 1.8 | 22.4 | 217.5 | 24.0 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.4 |
| 2.0 |
| 1.9 |
| 1.1 |
| 0.9 |
| 0.5 |
| 0.5 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 271.5 |
| - |
| - |
| - |
| (23.1) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (159.4) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (26.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |