| (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 | (17.5) | 4.0 | (21.7) | (20.6) | (22.0) | (23.7) | (25.6) | (23.9) | (23.8) | (39.0) | (35.1) | (122.7) | (177.3) | (42.2) | (36.0) | (28.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (55.8) | (60.4) | (97.0) | (374.1) | (138.6) | (94.0) | (106.8) | (51.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 7.8 | 9.8 | 17.1 | 9.5 | 5.5 | 3.7 | 2.0 |
| Amortization Of Intangibles | - | 4.5 | 6.6 | 6.7 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 24.9 | 3.8 | 3.0 | 5.4 | 4.3 | 3.5 | 7.5 |
| Acquisitions | - | - | - | - | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 44.0 | 0.0 | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.5 | (0.9) | (0.0) | (0.1) | 0.0 | 0.0 | - |
| Net Change In Cash | - | 21.9 | (4.5) | (71.6) | (60.4) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (64.8) | (37.5) | (140.9) | (116.1) | (75.3) | (45.6) | (47.7) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (32.4) |
| (28.3) |
| (12.7) |
| (32.0) |
| (21.0) |
| (57.2) |
| (19.6) |
| (11.3) |
| (18.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 2.7 | - | - | - | 1.8 | - | - | - | 2.9 | - | - | - | 6.2 | - | - | - | 2.4 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.7 | - | - | - | 1.1 | - | - | - | 1.8 | - | - | - | 1.1 | - | - | - | 1.1 | ||||||||
| Stock-Based Compensation | 7.5 | 7.3 | 11.8 | 13.2 | 8.5 | 8.8 | 11.5 | 10.7 | 9.4 | 11.1 | 8.4 | 16.5 | 21.8 | 8.0 | 8.5 | 8.1 | 8.8 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 67.3 | 99.4 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (6.5) | - | - | - | (4.1) | - | - | - | (6.1) | - | - | - | 3.5 | - | - | - | (0.8) | ||||||||
| Change In Inventory | 3.7 | - | - | - | (1.1) | - | - | - | (1.4) | - | - | - | 2.3 | - | - | - | 4.4 | - | |||||||
| Change In Accounts Payable | (3.5) | - | - | - | 4.1 | - | - | - | 2.6 | - | - | - | 5.5 | - | - | - | 4.8 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (7.3) | - | - | - | (4.9) | - | - | - | (5.7) | - | - | - | (53.0) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 2.6 | - | - | - | 0.6 | - | - | - | 1.4 | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | - | - | - | - | - |
| Acquisitions | 27.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 17.1 | - | - | - | 12.6 | - | - | - | (0.5) | - | - | - | 46.3 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 0.7 | - | - | - | 0.7 | - | - | - | 3.7 | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | - | - | - | - | - |
| Net Change In Cash | 10.5 | - | - | - | 8.5 | - | - | - | (2.7) | - | - | - | (6.8) | - | - | - | (21.9) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (9.8) | - | - | - | (5.4) | - | - | - | (7.1) | - | - | - | (54.0) | - | - | - | (22.2) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 4.5 |
| 0.7 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | 39.8 | 40.8 | 40.5 | 57.7 | 33.3 | 25.4 | 12.1 | 1.2 |
| Deffered Income Tax | - | 0.3 | 0.2 | 0.0 | 0.0 | (2.8) | 0.4 | 0.0 |
| Asset Impairments | - | - | 0.0 | 166.7 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | 0.0 | 0.3 | 0.0 | - | - | - | - |
| Change In Accounts Receivable | - | 8.0 | 1.7 | (3.6) | 0.9 | 8.0 | 1.5 | 0.6 |
| Change In Inventory | - | 6.8 | (4.7) | 4.0 | 13.7 | 3.4 | 3.1 | 5.4 |
| Change In Accounts Payable | - | 13.2 | 2.5 | (8.5) | 4.2 | (2.4) | 0.1 | 2.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (40.0) | (33.7) | (137.9) | (110.7) | (71.1) | (42.1) | (40.2) |
| 10.9 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (36.3) | 14.7 | 50.6 | (5.1) | (15.2) | (3.5) | (7.5) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 97.6 | 15.4 | 15.7 | 55.6 | 258.3 | 39.9 | 50.5 |
| 172.0 |
| (5.8) |
| 2.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |