| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 52.9 | 14.6 | (3.5) | (41.6) | (38.4) | (38.5) | (31.0) | (28.7) | (30.1) | (27.5) | (15.8) | (23.5) | (11.7) | (6.5) | (9.1) | (9.4) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 22.3 | (68.9) | (128.3) | (78.5) | (41.0) | (34.6) | (59.8) | (47.6) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 1.6 | 1.5 | 2.2 | 2.2 | 3.6 | 5.6 | 3.1 | 2.6 |
| Amortization Of Intangibles | - | 0.2 | 0.3 | 0.3 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 4.3 | 4.9 | 1.3 | 0.6 | 0.1 | 0.8 | 1.9 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 75.0 | 57.5 | 41.7 | 19.8 | 10.4 | 0.0 | 5.0 |
| Debt Repaid | - | 21.1 | 4.9 | 21.7 | 10.5 | 10.4 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 17.7 | 92.8 | (9.6) | 35.8 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (40.0) | (98.4) | (42.9) | (29.2) | (34.1) | (54.9) | (50.1) |
| Free Cash Flow To Equity | - | 13.9 | (45.8) | (22.8) | (19.9) | |||
| (15.9) |
| (11.6) |
| (7.3) |
| (6.6) |
| (9.2) |
| (16.1) |
| (15.0) |
| (13.9) |
| (14.8) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | 0.6 | 0.3 | 0.2 | 0.5 | 1.2 | 0.3 | 0.2 | 0.5 | 1.0 | 0.3 | 0.3 | 0.6 | 1.9 | 0.4 | 0.4 | 0.9 | 3.2 | 0.4 | 0.4 | 1.6 | 0.7 | 0.7 | 0.9 | 0.7 |
| Amortization Of Intangibles | 0.1 | - | 0.1 | 0.1 | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | ||||||||
| Stock-Based Compensation | 9.2 | 7.2 | 7.9 | 6.9 | 7.4 | 5.0 | 4.9 | 4.4 | 4.5 | 2.6 | 2.5 | 2.5 | 2.6 | 1.8 | 1.6 | 1.6 | 4.2 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 20.1 | - | - | - | (1.5) | - | - | - | (1.5) | - | - | - | (0.9) | - | - | - | 0.3 | ||||||||
| Change In Inventory | 4.6 | - | - | - | 1.1 | - | - | - | 3.5 | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 0.6 | - | - | - | 3.4 | - | - | - | 0.3 | - | - | - | (1.5) | - | - | - | 0.5 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 53.0 | - | - | - | (30.7) | - | - | - | (24.9) | - | - | - | (8.5) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 2.8 | - | - | - | 0.3 | - | - | - | 0.6 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (2.8) | - | - | - | (0.3) | - | - | - | (0.6) | - | - | - | (0.4) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 25.0 | - | - | - | 25.0 | - | - | - | 0.0 | - | - | - | 19.8 | - | - | - | 10.4 | - | - | - | 0.0 |
| Debt Repaid | 20.0 | - | - | - | 2.1 | - | - | - | 0.7 | - | - | - | 20.0 | - | - | - | 10.5 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (18.1) | - | - | - | 24.3 | - | - | - | 99.7 | - | - | - | 10.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 32.1 | - | - | - | (6.7) | - | - | - | 74.2 | - | - | - | 1.1 | - | - | - | 0.3 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 50.2 | - | - | - | (31.0) | - | - | - | (25.5) | - | - | - | (8.8) | - | - | - | (9.8) | - | - | - | (12.4) | - | - | - | (14.6) |
| Free Cash Flow To Equity | 30.2 | - | - | - | (8.2) | - | - | - | (1.2) | - | - | - | (28.8) | - | - | - | (0.5) | ||||||||
| 0.7 |
| 1.1 |
| - |
| - |
| Stock-Based Compensation | 31.3 | 29.5 | 18.8 | 10.1 | 9.3 | 6.7 | 4.0 | 3.4 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 51.4 | (1.3) | (1.0) | 2.0 | 3.0 | 0.0 | (0.3) |
| Change In Inventory | - | 23.0 | 0.2 | - | - | - | - | - |
| Change In Accounts Payable | - | (2.6) | 2.3 | (1.2) | 0.8 | (7.6) | (0.3) | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (35.7) | (93.4) | (41.6) | (28.6) | (34.0) | (54.1) | (48.3) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (6.3) | (8.4) | (11.3) | (0.6) | (0.1) | 0.2 | (1.9) |
| 5.6 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 59.7 | 194.7 | 43.2 | 65.0 | 26.3 | 63.4 | 66.4 |
| (7.8) |
| 9.5 |
| 16.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| (34.1) |
| (60.5) |
| (45.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| 1.2 |
| 1.0 |
| 0.7 |
| 1.0 |
| 1.1 |
| 1.0 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (15.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (16.0) |