| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||
| Net Income | (147.9) | (110.6) | (126.5) | (120.6) | (106.4) | (111.1) | (109.1) | (87.2) | (75.3) | (51.4) | (58.7) | (73.9) | (59.4) | (63.2) | (47.9) | (40.4) | ||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (505.6) | (413.8) | (259.3) | (211.0) | (156.7) | (107.4) | (66.4) | (28.6) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 0.0 | 0.8 | 0.4 | 0.2 | 0.3 | 0.2 | 0.0 | 0.1 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | (0.3) | 0.7 | 1.0 | 0.2 | (0.1) | 0.0 | - | - |
| Net Change In Cash | 188.1 | 78.6 | 258.8 | (117.3) | 93.7 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | (407.3) | (376.6) | (214.6) | (188.4) | (106.4) | (83.5) | (53.4) | (28.6) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (47.2) |
| (41.4) |
| (37.7) |
| (30.5) |
| (28.2) |
| (31.8) |
| (20.8) |
| (26.7) |
| (20.6) |
| (11.3) |
| (14.5) |
| (20.1) |
| (9.0) |
| (8.8) |
| (6.4) |
| (4.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Stock-Based Compensation | 11.5 | 12.5 | 13.2 | 18.5 | 11.7 | 11.6 | 12.7 | 13.5 | 9.7 | 10.2 | 10.5 | 10.7 | 7.7 | 8.9 | 8.1 | 7.7 | 12.8 | |||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Receivable | - | - | - | (0.1) | - | - | - | (2.9) | - | - | - | 0.1 | - | - | - | 0.9 | - | |||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||
| Cash From Operating Activities | - | - | - | (117.4) | - | - | - | (76.2) | - | - | - | (47.4) | - | - | - | |||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Investing Activities | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | |||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Financing Activities | - | - | - | 2.9 | - | - | - | 0.7 | - | - | - | 0.9 | - | - | - | |||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.6) | - | - | - | 0.3 | - | - | - | (0.0) | - | - | - | (0.8) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (115.1) | - | - | - | (75.4) | - | - | - | (46.6) | - | - | - | (66.6) | - | - | ||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (117.4) | - | - | - | (76.4) | - | - | - | (47.4) | - | - | - | (65.9) | - | - | - | (21.2) | - | - | - | (13.8) | - | - | - | (8.3) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 55.7 | 49.5 | 41.1 | 32.3 | 34.2 | 18.8 | 7.0 | 1.3 |
| Deffered Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (1.0) | (3.2) | 4.6 | (11.8) | 11.6 | 0.6 | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | 0.0 | 0.3 | - | - |
| Cash From Operating Activities | (407.3) | (375.9) | (214.2) | (188.2) | (106.1) | (83.3) | (53.4) | (28.5) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.0) | (0.8) | (0.4) | (0.2) | (0.3) | (0.2) | (0.0) | (0.1) |
| - |
| - |
| Common Stock Issuance | 544.2 | 450.0 | 472.7 | - | - | - | - | 14.9 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 595.8 | 454.5 | 472.4 | 70.9 | 200.1 | 383.1 | 147.0 | 35.6 |
| 299.6 |
| 93.6 |
| 7.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| 7.7 |
| 3.9 |
| 5.5 |
| 6.0 |
| 3.3 |
| 4.0 |
| 1.9 |
| 1.3 |
| 3.1 |
| 0.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (65.8) |
| - |
| - |
| - |
| (21.2) |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 193.6 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| (21.1) |
| - |
| - |
| - |
| 179.7 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |