| (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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (19.6) | (50.0) | (18.1) | (25.8) | (23.4) | (21.2) | (21.0) | (21.8) | (19.6) | (25.4) | (18.5) | (17.6) | (19.6) | 6.2 | (19.5) | (21.3) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (113.5) | (117.3) | (83.6) | (81.2) | (58.0) | (84.7) | (26.5) | (18.7) | (19.2) | (20.2) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 3.4 | 4.3 | 3.6 | 3.6 | 2.5 | 2.8 | 1.1 | 0.8 | 0.7 | 0.5 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.5 | 17.9 | 7.8 | 5.1 | 2.9 | 6.7 | 1.1 | 0.4 | 1.9 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | 15.0 | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 0.1 | (0.0) | 0.0 | - | - | - | - | - | - |
| Net Change In Cash | - | (33.8) | (114.1) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (79.1) | (78.0) | (75.1) | (58.8) | (79.0) | (51.9) | 33.2 | (17.5) | (16.5) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (23.4) |
| (21.5) |
| (25.2) |
| (17.7) |
| (20.4) |
| (10.2) |
| (5.3) |
| (6.0) |
| (4.9) |
| (5.5) |
| (0.6) |
| (6.9) |
| (5.8) |
| (5.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.7 | 1.2 | 1.2 | 1.2 | 1.2 | 0.9 | 0.7 | 0.7 | 1.9 | 0.4 | 0.5 | 0.8 | 0.4 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.9 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 2.7 | 2.1 | 1.8 | 2.0 | 1.8 | 1.4 | 1.3 | 1.0 | 0.9 | (1.9) | 0.4 | 0.4 | 3.4 | 4.4 | 5.6 | 4.6 | 5.3 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | (1.0) | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (0.2) | - | - | - | 0.1 | - | - | - | (2.6) | - | - | - | 0.5 | - | - | - | (0.4) | |||||||||||||
| Change In Other Working Capital | (0.1) | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | (16.1) | - | - | - | (24.5) | - | - | - | (21.9) | - | - | - | (19.7) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 5.6 | - | - | - | 1.5 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.5 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | 45.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | 2.0 | - | - | - | 20.8 | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 7.6 | - | - | - | 8.1 | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (32.2) | - | - | - | 32.8 | - | - | - | (5.6) | - | - | - | 15.5 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | - | - | - | 0.0 | - | ||||||||||||
| Common Stock Issuance | 83.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 88.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 45.4 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 39.9 | - | - | - | 8.5 | - | - | - | (27.4) | - | - | - | 41.2 | - | - | - | (29.8) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | (16.1) | - | - | - | (24.6) | - | - | - | (27.5) | - | - | - | (21.2) | - | - | - | (17.4) | - | - | - | (26.0) | - | - | - | (9.7) | - | - | - | (6.6) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 8.6 | 7.7 | 4.5 | 2.4 | 19.8 | 21.8 | 10.0 | 3.6 | 0.5 | 0.1 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Asset Impairments | - | 30.9 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.7) | 1.7 | 0.0 | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (2.3) | (1.3) | 3.1 | 1.8 | (2.3) | 4.3 | (0.6) | 0.9 | (0.2) |
| Change In Other Working Capital | - | (0.3) | (0.3) | 2.0 | 0.1 | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (78.6) | (60.1) | (67.3) | (53.6) | (76.1) | (45.2) | 34.2 | (17.0) | (14.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 26.2 | 146.3 | 0.0 | 54.2 | 92.4 | 26.3 | - | - | - |
| Sales Of Investments | - | - | - | - | 85.3 | 29.2 | 43.4 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 44.0 | (123.3) | 11.2 | 11.1 | (66.1) | 10.4 | (18.3) | (0.4) | (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 117.3 | 0.0 | 1.3 | 1.5 | 80.1 | 0.1 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | 0.0 | (0.0) | (0.0) | - | - | - | - | - |
| Cash From Financing Activities | - | 0.7 | 69.4 | 187.8 | 0.0 | 1.4 | 56.7 | 142.0 | 41.7 | 28.0 |
| 131.6 |
| (42.6) |
| (140.8) |
| 21.9 |
| 158.0 |
| 24.3 |
| 11.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.9 |
| 6.1 |
| 4.6 |
| 2.8 |
| 2.6 |
| 2.4 |
| 2.2 |
| 1.2 |
| 0.9 |
| 1.5 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.3) |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (26.2) |
| - |
| - |
| - |
| 13.7 |
| - |
| - |
| - |
| (35.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (51.1) |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| (41.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |