| (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 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (11.3) | 136.1 | 9.9 | (3.6) | 3.0 | 35.2 | 18.5 | 9.8 | (10.0) | 14.8 | (8.5) | (12.0) | (15.4) | 3.2 | (16.8) | (14.5) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 131.1 | 145.4 | 53.5 | (21.2) | (44.9) | (42.0) | (57.2) | (33.2) | (21.8) | (17.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 16.0 | 14.0 | 6.6 | 2.8 | 1.9 | 1.2 | 0.8 | 0.5 | 0.4 | 0.3 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 38.5 | 39.1 | 23.6 | 9.1 | 4.7 | 2.5 | 2.7 | 0.3 | 0.4 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 0.0 | 0.0 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | (0.3) | (0.1) | 0.2 | 0.1 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Change In Cash | - | (45.3) | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 78.5 | 91.1 | 1.0 | 2.5 | (24.8) | (55.5) | (35.6) | (18.9) | (16.2) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (16.7) |
| (2.4) |
| (10.3) |
| (13.1) |
| (16.2) |
| (7.5) |
| (10.4) |
| (23.1) |
| (16.2) |
| (9.1) |
| (8.2) |
| (7.7) |
| (8.3) |
| (4.8) |
| (4.7) |
| (5.9) |
| (6.5) |
| (4.3) |
| (4.0) |
| (4.8) |
| (4.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 5.1 | 3.8 | 3.7 | 3.4 | 3.0 | 2.4 | 1.9 | 1.4 | 0.8 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 30.7 | 28.0 | 29.5 | 41.7 | 31.1 | 29.2 | 28.2 | 32.3 | 26.3 | - | - | - | 18.2 | - | - | - | 9.7 | ||||||||||||||||||||
| Deffered Income Tax | 1.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | 0.0 | - | 0.0 | - | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | (14.3) | - | - | - | (0.3) | - | - | - | (19.0) | - | - | - | (1.5) | - | - | - | 0.4 | ||||||||||||||||||||
| Change In Inventory | 20.9 | - | - | - | 19.6 | - | - | - | 15.1 | - | - | - | 3.8 | - | - | - | 5.0 | - | |||||||||||||||||||
| Change In Accounts Payable | 7.1 | - | - | - | (9.5) | - | - | - | 3.6 | - | - | - | 8.4 | - | - | - | 5.5 | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | ||||||||||||||||||||
| Cash From Operating Activities | 12.8 | - | - | - | (6.7) | - | - | - | 8.9 | - | - | - | (1.3) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 9.7 | - | - | - | 8.4 | - | - | - | 11.7 | - | - | - | 3.8 | - | - | - | 1.2 | - | - | - | 1.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (11.2) | - | - | - | (1.6) | - | - | - | (19.5) | - | - | - | (3.8) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 75.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (7.5) | - | - | - | (87.8) | - | - | - | 0.8 | - | - | - | 5.6 | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.3) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | (5.9) | - | - | - | (96.3) | - | - | - | (10.1) | - | - | - | 0.5 | - | - | - | (11.2) | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 3.1 | - | - | - | (15.1) | - | - | - | (2.8) | - | - | - | (5.1) | - | - | - | (14.0) | - | - | - | (11.7) | - | - | - | (15.0) | - | - | - | (11.2) | - | - | - | (6.4) | - | - | - | (5.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 129.9 | 130.3 | 116.0 | 82.5 | 52.0 | 26.2 | 12.8 | 6.2 | 1.2 | 0.2 |
| Deffered Income Tax | - | (88.8) | (0.0) | 0.0 | 0.0 | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 26.2 | 2.6 | 30.2 | 27.0 | 9.2 | 11.8 | 6.5 | 2.8 | 1.8 |
| Change In Inventory | - | 65.2 | 46.2 | 22.0 | (5.3) | 8.8 | 2.6 | 3.2 | (1.0) | 0.3 |
| Change In Accounts Payable | - | (3.7) | 0.6 | 9.3 | 14.4 | 4.8 | 2.0 | 1.0 | 0.4 | 1.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | (2.0) | 0.5 | (0.3) | (0.1) | 0.1 | (0.1) | 0.0 |
| Cash From Operating Activities | - | 117.0 | 130.2 | 24.7 | 11.6 | (20.1) | (53.0) | (32.8) | (18.7) | (15.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 10.0 | 52.7 | 178.1 | 115.5 | 9.0 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 21.4 | (113.1) | (294.8) | (19.6) | 29.1 | 86.6 | (43.6) | (83.4) | (7.6) |
| 24.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 0.0 | 243.8 | 0.0 | 124.7 | 0.0 | 181.8 | 0.0 |
| Common Stock Repurchased | - | 175.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (183.4) | (52.4) | 14.0 | 235.1 | 14.9 | 134.1 | 2.0 | 190.4 | 25.7 |
| (35.4) |
| (256.1) |
| 227.1 |
| 23.9 |
| 167.7 |
| (74.4) |
| 88.3 |
| 2.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 6.8 |
| 6.3 |
| 6.0 |
| 3.9 |
| 3.3 |
| 2.9 |
| 2.7 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 67.2 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| 53.3 |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |