| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (35.8) | (30.5) | (32.6) | (36.4) | (30.0) | (36.3) | (34.6) | (32.0) | (25.0) | (28.3) | (25.5) | (22.9) | (23.9) | (20.8) | (24.8) | (20.3) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (135.2) | (129.5) | (127.8) | (100.7) | (89.1) | (78.7) | (73.7) | (26.9) | (21.4) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 1.0 | 1.0 | 0.9 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.7 | 1.2 | 0.8 | 2.1 | 0.9 | 0.7 | 0.8 | 0.5 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (13.7) | 36.0 | (43.4) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (111.7) | (113.9) | (86.5) | (77.2) | (60.5) | (45.9) | (24.3) | (21.2) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (23.2) |
| (22.8) |
| (18.4) |
| (21.0) |
| (16.5) |
| (28.3) |
| (25.5) |
| (11.0) |
| (8.9) |
| (8.4) |
| (6.5) |
| (6.0) |
| (6.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 6.9 | 6.3 | 5.6 | 6.6 | 6.6 | 5.2 | 5.1 | 5.0 | 5.0 | 3.9 | 3.9 | 3.8 | 3.6 | 3.1 | 3.3 | 4.1 | 3.9 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (3.3) | - | - | - | (7.9) | - | - | - | (5.8) | - | - | - | (0.8) | - | - | - | (3.3) | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (32.4) | - | - | - | (32.5) | - | - | - | (30.2) | - | - | - | (20.6) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | 78.0 | - | - | - | 64.7 | - | - | - | 114.4 | - | - | - | 43.4 | - | - | - | 99.9 | ||||||||||||
| Sales Of Investments | 60.0 | - | - | - | 87.5 | - | - | - | 52.7 | - | - | - | 56.5 | - | - | - | 10.0 | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (18.0) | - | - | - | 22.5 | - | - | - | (61.9) | - | - | - | 12.8 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | 60.9 | - | - | - | 0.0 | - | - | - | 125.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 61.1 | - | - | - | 0.0 | - | - | - | 125.0 | - | - | - | 0.0 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 10.7 | - | - | - | (10.1) | - | - | - | 33.0 | - | - | - | (7.9) | - | - | - | 113.4 | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (32.4) | - | - | - | (32.9) | - | - | - | (30.4) | - | - | - | (20.9) | - | - | - | (23.4) | - | - | - | (15.1) | - | - | - | (8.3) | - | - | - | (5.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 25.4 | 25.0 | 20.2 | 15.2 | 14.5 | 12.9 | 5.3 | 1.1 | 0.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (7.2) | 1.8 | 3.3 | (1.5) | 2.9 | 4.3 | 1.0 | (0.4) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (111.0) | (112.7) | (85.7) | (75.1) | (59.5) | (45.3) | (23.5) | (20.7) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 399.8 | 251.9 | 239.2 | 238.1 | 69.6 | 225.5 | - | - |
| Sales Of Investments | - | 252.5 | 275.2 | 196.7 | 131.0 | 229.0 | 10.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (148.0) | 22.1 | (43.4) | (109.2) | 158.4 | (216.0) | (0.8) | (0.5) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 244.4 | 125.0 | 85.0 | 25.0 | 50.0 | 271.3 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 245.3 | 126.5 | 85.7 | 25.2 | 49.1 | 250.5 | 70.8 | 38.0 |
| (159.2) |
| 148.0 |
| (10.7) |
| 46.5 |
| 16.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| 3.4 |
| 3.2 |
| 2.7 |
| 1.7 |
| 1.7 |
| 1.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.7) |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (90.7) |
| - |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |