| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (41.4) | (11.1) | (10.5) | (14.7) | (16.3) | (18.4) | (60.7) | (47.2) | (43.5) | (73.7) | (39.4) | (50.2) | (35.3) | (44.6) | (45.1) | (51.0) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (77.6) | (52.5) | (169.9) | (198.6) | (241.3) | (226.8) | - |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | - | 0.5 | 0.0 | 0.0 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 11.5 | 11.6 | 19.8 | 18.7 | 21.6 | 17.8 | - |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 3.3 | 10.9 | 0.0 | - | - | - |
| Change In Inventory | - | 0.4 | 24.9 | 0.0 | - | - | - |
| Change In Accounts Payable | - | 3.2 | 2.4 | 6.5 | (4.3) | (2.4) | - |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.3) | 0.0 | - | - | - | - |
| Cash From Operating Activities | - | (58.1) | (170.5) | (173.2) | (220.0) | (184.7) | - |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.2 | 0.1 | 0.6 | 1.7 | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 157.3 | (131.3) | 108.6 | (450.1) | 427.2 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (58.3) | (170.6) | (173.8) | (221.7) | (184.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (100.7) |
| (83.0) |
| (60.4) |
| (44.7) |
| (38.7) |
| (48.0) |
| (0.1) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 2.7 | 2.6 | 3.1 | 3.2 | 2.8 | 3.1 | 2.9 | 8.5 | 5.4 | 4.3 | 4.3 | 4.7 | 5.4 | 5.9 | 7.4 | 6.4 | 2.0 | ||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (2.2) | - | - | - | (2.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||
| Change In Inventory | (0.0) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | |||||
| Change In Accounts Payable | (11.6) | - | - | - | (1.6) | - | - | - | (6.8) | - | - | - | 4.4 | - | - | - | 12.9 | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | (41.7) | - | - | - | (21.1) | - | - | - | (50.2) | - | - | - | (41.2) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.7 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 75.7 | - | - | - | 49.0 | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (0.7) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | 75.0 | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (0.1) | - | - | - | 0.0 | - | - | - | 39.1 | - | - | - | 0.5 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (42.5) | - | - | - | (21.3) | - | - | - | (11.3) | - | - | - | 34.4 | - | - | - | (10.0) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (42.4) | - | - | - | (21.3) | - | - | - | (50.4) | - | - | - | (41.8) | - | - | - | (59.0) | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 0.0 | 91.2 | 298.0 | 188.6 | - |
| Sales Of Investments | - | - | 0.0 | 372.5 | 69.0 | 138.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.2) | (0.1) | 280.7 | (230.7) | (50.7) | - |
| Common Stock Issuance | - | 0.3 | 0.2 | 0.2 | 0.3 | 330.9 | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 215.6 | 39.3 | 1.0 | 0.5 | 662.7 | - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 6.0 |
| 3.3 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (59.0) |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (23.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |