| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (1.6) | 153.1 | (1.4) | (1.1) | (1.6) | (4.9) | (5.6) | (4.1) | (4.4) | (5.6) | (15.1) | (20.7) | (17.7) | (16.2) | (16.0) | (14.6) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 149.0 | 149.0 | (19.0) | (59.1) | (62.2) | (80.5) | (74.2) | (51.9) | (23.7) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.3 | 0.1 | 0.8 | 0.4 | 0.3 | 0.1 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | 0.0 | 0.1 | 0.0 | 0.3 | 0.5 | 0.6 | 0.3 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (1.9) | (10.0) | 13.9 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | (12.1) | (44.9) | (43.5) | (68.2) | (60.0) | (47.3) | (22.5) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (15.4) |
| (16.8) |
| (22.6) |
| (22.4) |
| (18.7) |
| (20.1) |
| (17.1) |
| (18.7) |
| (18.4) |
| (16.7) |
| (13.4) |
| (11.6) |
| (10.3) |
| (8.6) |
| (5.2) |
| (4.3) |
| (5.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | 0.6 | 0.7 | 0.9 | 1.2 | 1.4 | 1.5 | 1.5 | 1.7 | 1.8 | 1.8 | 1.8 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | 0.0 | - | - | - | 0.9 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 0.4 | - | - | - | (0.5) | - | - | - | (0.3) | - | - | - | 2.4 | - | - | - | (0.9) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (0.9) | - | - | - | (2.2) | - | - | - | (4.8) | - | - | - | (11.7) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 5.3 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | 27.8 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.9) | - | - | - | (1.6) | - | - | - | (4.8) | - | - | - | 21.4 | - | - | - | (0.2) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (11.7) | - | - | - | (11.4) | - | - | - | (15.5) | - | - | - | (12.4) | - | - | - | (9.2) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 0.4 | 0.4 | 2.5 | 5.6 | 7.2 | 7.2 | 5.5 | 2.4 | 0.9 |
| Deffered Income Tax | - | 0.0 | (0.2) | 0.0 | (0.1) | 0.0 | (0.0) | (0.0) | (0.2) |
| Asset Impairments | - | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.0) | (1.4) | (2.2) | (1.5) | (0.1) | 1.2 | 0.1 | 1.6 |
| Change In Other Working Capital | - | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | 0.0 | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (6.0) | (12.1) | (44.8) | (43.4) | (68.0) | (59.5) | (46.7) | (22.2) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 0.1 | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.5 | (0.0) | 27.3 | 24.0 | 5.2 | 36.5 | (27.8) | (59.0) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 1.7 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.6 | 2.2 | 31.5 | 3.9 | 66.7 | 20.5 | 78.0 | 89.8 |
| (15.5) |
| 4.0 |
| (2.5) |
| 3.5 |
| 8.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 1.9 |
| 1.6 |
| 1.8 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.2 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.5 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |