| (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 | (21.7) | (17.6) | (35.7) | (28.8) | (19.2) | (33.1) | (25.3) | (23.1) | (19.5) | (22.0) | (24.7) | (25.6) | (23.6) | (33.1) | (31.7) | (32.4) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (103.8) | (101.3) | (101.0) | (96.0) | (132.4) | (95.0) | (36.6) | (35.8) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 4.8 | 4.5 | 4.6 | 4.2 | 2.6 | 1.0 | 0.9 | 0.8 |
| Amortization Of Intangibles | - | 0.0 | 0.6 | 0.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 2.5 | 4.6 | 4.5 | 10.7 | 5.8 | 0.5 | 1.2 |
| Acquisitions | - | - | - | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | 0.0 | - | - | - |
| Net Change In Cash | - | (27.6) | (84.6) | 49.5 | 48.5 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (97.2) | (92.4) | (98.5) | (101.3) | (72.6) | (33.0) | (31.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (35.2) |
| (29.4) |
| (18.1) |
| (35.7) |
| (11.8) |
| (9.5) |
| (8.6) |
| (8.2) |
| (10.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | 1.1 | 1.2 | 1.2 | 0.9 | 0.9 | 1.2 | 1.4 | 1.1 | 1.3 | 1.1 | 1.0 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | - | 0.2 | 0.2 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 2.6 | 2.7 | 2.8 | 2.9 | 2.4 | 2.4 | 2.4 | 2.4 | 1.6 | 1.6 | 1.1 | 1.9 | 3.9 | 4.1 | 4.0 | 3.8 | (0.7) | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | 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 | 9.5 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (4.2) | (4.6) | (11.5) | ||||||||
| Change In Accounts Receivable | (0.4) | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.0 | ||||||||
| Change In Inventory | 0.3 | - | - | - | 1.1 | - | - | - | 0.8 | - | - | - | 1.7 | - | - | - | 0.0 | - | |||||||
| Change In Accounts Payable | 0.3 | - | - | - | (0.0) | - | - | - | (0.6) | - | - | - | (0.7) | - | - | - | 1.5 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | ||||||||
| Cash From Operating Activities | (25.6) | - | - | - | (26.2) | - | - | - | (23.2) | - | - | - | (28.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 1.3 | - | - | - | 1.0 | - | - | - | 2.6 | - | - | - | 2.5 | - | - | - | 0.5 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 64.2 | - | - | - | 119.7 | - | - | - | 78.8 | - | - | - | 0.0 | - | - | - | 0.8 | ||||||||
| Sales Of Investments | 104.7 | - | - | - | 86.8 | - | - | - | 22.5 | - | - | - | 29.5 | - | - | - | 25.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 40.3 | - | - | - | (34.2) | - | - | - | (57.4) | - | - | - | 26.0 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | 46.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 48.4 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 14.6 | - | - | - | (11.9) | - | - | - | (80.7) | - | - | - | (2.7) | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (25.9) | - | - | - | (27.5) | - | - | - | (24.3) | - | - | - | (31.3) | - | - | - | (25.7) | - | - | - | (11.2) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 11.0 | 10.8 | 8.9 | 8.5 | 11.2 | 24.9 | 1.9 | 2.7 |
| Deffered Income Tax | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 9.5 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | (5.0) | - | - |
| Change In Accounts Receivable | - | (0.6) | 1.1 | 0.4 | 0.0 | 0.0 | - | - |
| Change In Inventory | - | 2.0 | (4.3) | (0.3) | 0.0 | 0.0 | - | - |
| Change In Accounts Payable | - | (0.3) | 0.4 | (1.2) | 0.7 | 0.7 | 0.5 | (0.3) |
| Change In Other Working Capital | - | (0.0) | 0.1 | (0.0) | 0.0 | 0.7 | 0.0 | 0.0 |
| Other Operating Activities | - | 0.0 | (0.0) | 0.0 | 0.0 | - | - | - |
| Cash From Operating Activities | - | (94.7) | (87.8) | (94.0) | (90.6) | (66.8) | (32.6) | (30.7) |
| 4.6 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 404.6 | 369.4 | 123.8 | 0.8 | 440.5 | 0.0 | 0.0 |
| Sales Of Investments | - | 378.8 | 341.4 | 272.5 | 148.8 | 0.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (28.3) | (32.7) | 143.4 | 137.2 | (450.9) | (0.5) | (1.2) |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 34.8 | 0.0 | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 95.4 | 35.9 | 0.1 | 1.9 | 516.6 | 37.0 | 18.2 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.4 |
| 10.0 |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (23.2) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |