| (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 | 5.4 | (36.6) | (55.8) | (59.0) | (53.2) | (49.4) | (41.2) | (462.5) | (14.8) | (13.8) | (19.6) | (20.6) | (21.7) | (20.8) | (27.2) | (34.9) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (146.0) | (204.6) | (567.9) | (75.8) | (104.2) | (86.8) | (41.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 1.7 | 0.7 | 0.2 | 0.2 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 37.1 | 35.9 | 32.3 | 19.5 | 16.3 | 9.3 | 2.2 |
| Deffered Income Tax | - | - | - | - | 0.0 | 0.0 | 12.0 |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | 0.7 | (0.2) | 5.6 | (5.6) | (2.7) | 1.4 |
| Change In Accounts Receivable | - | 3.4 | 12.7 | 0.0 | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 3.1 | (1.7) | 0.1 | (1.8) | 1.9 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (173.4) | (130.4) | (68.0) | (96.1) | (68.2) | (36.5) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | (0.3) | 0.5 | 0.0 | - | - | - |
| Net Change In Cash | - | 128.4 | (6.9) | (58.5) | (31.3) | 102.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (21.3) |
| (25.1) |
| (22.0) |
| (19.3) |
| (20.4) |
| (13.3) |
| (11.0) |
| (8.6) |
| (8.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 9.0 | 8.0 | 8.0 | 12.0 | 7.9 | 10.2 | 7.5 | 9.6 | 5.0 | 3.7 | 5.4 | 5.5 | 4.8 | 5.0 | 2.9 | 4.8 | 3.6 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | 1.2 | - | - | - | 0.5 | - | - | - | 1.3 | - | - | - | 2.5 | - | - | - | (5.1) | ||||||||
| Change In Accounts Receivable | 6.6 | - | - | - | (12.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 13.0 | - | - | - | 4.2 | - | - | - | 0.2 | - | - | - | 0.8 | - | - | - | 5.7 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 5.1 | - | - | - | (42.6) | - | - | - | (15.7) | - | - | - | (19.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 82.1 | - | - | - | 60.7 | - | - | - | 128.4 | - | - | - | 237.0 | - | - | - | 131.7 | ||||||||
| Sales Of Investments | 38.6 | - | - | - | 115.0 | - | - | - | 136.0 | - | - | - | 185.0 | - | - | - | 126.1 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (43.6) | - | - | - | 54.2 | - | - | - | 7.5 | - | - | - | (52.0) | - | - | ||||||||||
| 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 | - | - | - | 0.5 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.2) | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (38.7) | - | - | - | 12.3 | - | - | - | (8.1) | - | - | - | (71.0) | - | - | - | (26.2) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 354.4 | 339.6 | 703.4 | 520.3 | 609.3 | 143.3 |
| Sales Of Investments | - | 462.3 | 450.1 | 712.3 | 584.1 | 154.9 | 70.6 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 99.5 | 122.7 | 8.9 | 63.5 | (454.7) | (70.3) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 202.5 | 0.3 | 0.6 | 1.3 | 625.5 | 133.1 |
| 26.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.7 |
| 2.2 |
| 1.6 |
| 1.1 |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.9) |
| - |
| - |
| - |
| (14.7) |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 23.5 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 625.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 609.1 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |