| (in millions of USD) | 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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (25.5) | (15.4) | (15.6) | (15.6) | (54.3) | (9.1) | (10.9) | (10.7) | (13.7) | (10.3) | (10.4) | (11.1) | (14.6) | (10.7) | (12.3) | (16.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (72.2) | (94.7) | (45.6) | (46.8) | (53.3) | (40.5) | (33.6) | (27.8) | (112.8) | (39.0) | (33.8) | (32.0) | (40.5) | (62.8) | (11.8) | 45.1 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | 0.0 | (0.1) | 0.2 | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (9.8) | - | - | - |
| (15.0) |
| (10.0) |
| (10.3) |
| (11.8) |
| (10.5) |
| (8.0) |
| (7.0) |
| (12.7) |
| (7.2) |
| (6.6) |
| (7.9) |
| (8.1) |
| (5.5) |
| (6.3) |
| (6.3) |
| (88.6) |
| (9.6) |
| (8.2) |
| (10.0) |
| (10.4) |
| (8.5) |
| (10.1) |
| (7.4) |
| (7.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.3 | 1.9 | 2.3 | 2.0 | 1.4 | 1.0 | 1.9 | 0.5 | 2.4 | 2.4 | 2.2 | 2.2 | 2.1 | 2.2 | 1.9 | 2.1 | 2.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (2.0) | 1.4 | (0.2) | (0.2) | 1.5 | (0.4) | 0.3 | (0.4) | 0.7 | 0.1 | 1.3 | (1.0) | (0.1) | (0.3) | (0.0) | 0.2 | 0.1 | |||||||||||||||||||||||
| Change In Other Working Capital | 2.6 | (0.4) | 1.3 | (1.7) | 1.0 | 0.2 | 2.0 | 0.1 | (1.0) | (0.9) | (1.5) | (0.4) | 1.0 | 0.2 | 1.3 | (0.0) | ||||||||||||||||||||||||
| Other Operating Activities | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | |||||||||||||||||||||||
| Cash From Operating Activities | (6.4) | (5.3) | (6.0) | (0.9) | (1.6) | (5.5) | (2.0) | (4.0) | (1.2) | (5.4) | (1.8) | (1.3) | (0.2) | (4.5) | (2.4) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.1 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 17.0 | 275.0 | (154.0) | 134.0 | 25.0 | 0.0 | - | 0.0 | 60.0 | - | - | 24.0 | 62.0 | - | 62.0 | 62.0 | 8.0 | |||||||||||||||||||||||
| Sales Of Investments | 0.5 | 4.1 | 0.0 | 0.0 | 0.0 | 1.0 | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (32.8) | (281.4) | 58.0 | (260.2) | 27.2 | (2.7) | (1.2) | (2.8) | 16.3 | (2.9) | 3.5 | (1.6) | (7.0) | (5.2) | 4.6 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 0.0 | 294.0 | 0.0 | 25.5 | 234.1 | (0.1) | 0.0 | (0.2) | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | (0.2) | (0.1) | 0.0 | 0.1 | (0.1) | 0.0 | (0.1) | (0.0) | (0.0) | 0.0 | - | - | - | - | - | - |
| Net Change In Cash | (39.3) | 7.4 | 52.0 | (235.6) | 259.8 | (8.3) | (3.3) | (7.0) | 15.1 | (8.2) | 1.7 | (2.9) | (7.2) | (9.7) | 2.0 | (10.4) | (4.8) | |||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | (4.0) | (1.2) | - | - | (1.4) | (0.2) | - | - | (1.6) | (2.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.1 |
| 1.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 8.5 | 6.7 | 7.2 | 8.7 | 8.2 | 8.2 | 7.1 | 6.2 | 7.7 | 10.3 | 10.3 | 9.5 | 10.2 | 12.3 | 19.9 | 9.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.8) | 0.7 | 0.1 | (0.0) | (0.1) | (0.0) | 0.1 | 3.6 | (7.7) | 15.4 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.8 | 0.0 | 39.6 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (1.0) | 0.6 | 0.7 | (0.1) | 0.1 | (0.2) | (0.1) | 0.1 | 0.2 | 0.1 | (0.3) | (0.1) | 0.1 | (1.2) | 11.9 | (1.4) |
| Change In Other Working Capital | 1.9 | 0.8 | 0.1 | (0.7) | 2.0 | (1.6) | 0.1 | (0.6) | (0.0) | (0.1) | (0.2) | (0.2) | (1.3) | 0.7 | (9.1) | (9.1) |
| Other Operating Activities | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - |
| Cash From Operating Activities | (18.6) | (14.0) | (12.6) | (7.8) | (12.4) | (9.9) | (10.0) | (6.1) | (10.4) | (8.1) | (8.9) | (10.6) | (9.8) | - | - | - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.1 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 272.0 | 5.0 | 119.0 | 166.0 | 132.0 | 158.8 | 61.0 | 154.0 | 152.0 | 132.9 | 90.0 | 125.0 | - | 110.0 | - | 0.3 |
| Sales Of Investments | 4.6 | 1.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | 0.1 | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - |
| Cash From Investing Activities | (516.4) | (177.6) | 9.4 | (10.3) | (12.4) | 40.4 | 4.7 | 53.9 | 3.5 | 5.8 | 1.8 | (1.0) | (1.0) | (128.8) | (34.8) | (41.3) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | (15.8) | 0.0 | (65.1) | 0.0 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 54.4 | 323.6 | 14.2 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 319.5 | 259.5 | (0.2) | 0.0 | (2.1) | (0.7) | (1.7) | (1.2) | 0.0 | (0.2) | (4.3) | (16.7) | 0.0 | (24.8) | 323.6 | 21.6 |
| - |
| - |
| Net Change In Cash | (215.5) | 67.9 | (3.5) | (18.1) | (27.2) | 30.2 | (6.6) | 46.5 | (7.0) | (2.3) | (11.5) | (28.6) | (10.9) | (173.4) | 195.3 | (88.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.0 |
| 2.1 |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.2 |
| 2.1 |
| 2.0 |
| 3.9 |
| 1.8 |
| 1.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.3) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.3) |
| 0.4 |
| (0.0) |
| (0.2) |
| (0.0) |
| 0.2 |
| (0.0) |
| 0.2 |
| (0.2) |
| 0.1 |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.5 |
| 0.7 |
| (0.3) |
| 1.0 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.8) |
| (0.9) |
| 0.2 |
| 0.0 |
| 0.0 |
| (0.4) |
| 0.3 |
| 0.0 |
| 0.0 |
| (0.1) |
| (0.1) |
| 0.2 |
| (0.1) |
| (0.2) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| (2.3) |
| (6.0) |
| (1.7) |
| (1.9) |
| (2.0) |
| (4.3) |
| (2.9) |
| (1.8) |
| (1.8) |
| (3.5) |
| (0.8) |
| (0.4) |
| (1.8) |
| (3.2) |
| (2.4) |
| (1.5) |
| (1.9) |
| (4.6) |
| (0.6) |
| (1.7) |
| (1.5) |
| (4.2) |
| 1.5 |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 78.0 |
| 25.0 |
| 30.8 |
| 25.0 |
| 15.0 |
| 0.0 |
| 11.0 |
| 35.0 |
| 35.0 |
| 0.0 |
| 11.0 |
| 108.0 |
| 0.0 |
| 120.0 |
| 17.0 |
| 15.0 |
| - |
| - |
| 46.9 |
| 45.0 |
| 5.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (8.4) |
| (2.6) |
| (5.9) |
| (24.8) |
| 68.1 |
| (10.0) |
| 7.1 |
| 18.3 |
| (6.7) |
| (4.3) |
| (2.6) |
| 14.5 |
| 36.2 |
| (2.9) |
| 6.1 |
| 9.5 |
| (3.1) |
| (0.6) |
| (2.4) |
| 7.0 |
| 1.5 |
| 5.0 |
| (7.7) |
| 4.7 |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (2.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| (1.2) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (4.3) |
| 0.0 |
| (14.0) |
| (26.7) |
| 66.0 |
| (11.4) |
| 2.3 |
| 15.6 |
| (8.0) |
| (6.4) |
| (7.9) |
| 13.7 |
| 35.9 |
| (4.8) |
| 1.8 |
| 7.0 |
| (4.5) |
| (2.5) |
| (7.0) |
| 6.3 |
| 0.0 |
| 3.4 |
| (12.0) |
| 1.8 |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |