| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (17.5) | (23.1) | (33.5) | (30.0) | (20.5) | (11.6) | (8.4) | (7.4) | (11.2) | (8.8) | (6.7) | (5.6) | (7.3) | (21.5) | (35.1) | (24.9) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (104.2) | (107.2) | (38.5) | (28.4) | (99.6) | (55.5) | (31.5) | (40.8) | (31.5) | (27.0) | (23.2) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 7.0 | 4.8 | 4.7 | 3.5 | 2.8 | 2.2 | 1.6 | 0.7 | 0.5 | - |
| Amortization Of Intangibles | 10.3 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 2.6 | 3.4 | 3.8 | 11.6 | 13.7 | 3.9 | 10.8 | 1.5 | 1.1 | 0.5 |
| Acquisitions | - | 93.2 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 1.6 | (0.7) | 0.3 | (0.5) | (0.1) | 0.2 | 0.1 | - | - | - |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (79.8) | (38.5) | (22.7) | (60.2) | (61.3) | (27.3) | (37.0) | (30.2) | (23.2) | (18.3) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (18.2) |
| (17.9) |
| (15.7) |
| (11.9) |
| (10.1) |
| (9.8) |
| 2.2 |
| (12.3) |
| (11.6) |
| (11.0) |
| (9.9) |
| (10.6) |
| (9.4) |
| (9.3) |
| (7.7) |
| (7.3) |
| (7.2) |
| (7.4) |
| (6.6) |
| (6.6) |
| (6.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 3.3 | 3.4 | 3.0 | 0.6 | 0.6 | - | 1.0 | 0.4 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 4.5 | 4.4 | 5.5 | 5.4 | 5.5 | 4.8 | 4.7 | 5.2 | 5.3 | 4.3 | 4.3 | 4.2 | 3.9 | 3.6 | 2.8 | 5.2 | 3.8 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | 19.8 | - | - | 6.4 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | - | 8.2 | - | 0.0 | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | (2.7) | - | - | - | (4.3) | - | - | - | 4.1 | - | - | - | 3.7 | - | - | - | (1.3) | ||||||||||||||||||||
| Change In Inventory | (3.2) | - | - | - | (2.1) | - | - | - | 2.5 | - | - | - | (0.5) | - | - | - | 0.5 | ||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | (0.3) | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (18.1) | - | - | - | (13.9) | - | - | - | (20.2) | - | - | - | (9.8) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 1.3 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 1.4 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 5.9 | - | - | - | 0.4 | - | - | - | 0.2 |
| Acquisitions | 0.0 | - | - | - | 9.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | 0.0 | - | - | - | 30.2 | - | - | - | 137.9 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | 25.4 | - | - | - | 73.3 | - | - | - | 29.2 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | 25.3 | - | - | - | 32.8 | - | - | - | (109.2) | - | - | - | (0.1) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (0.8) | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.9 | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | (0.6) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (21.6) | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (18.2) | - | - | - | (15.1) | - | - | - | (20.7) | - | - | - | (10.0) | - | - | - | (23.1) | - | - | - | (14.2) | - | - | - | (13.6) | - | - | - | (11.3) | - | - | - | (10.5) | - | - | - | (4.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 7.6 |
| 1.6 |
| 1.6 |
| 1.8 |
| 2.0 |
| 2.1 |
| 1.4 |
| 0.6 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | 19.8 | 20.7 | 20.0 | 16.8 | 15.4 | 16.0 | 10.1 | 6.4 | 4.9 | 2.2 | 0.9 |
| Deffered Income Tax | - | (5.6) | (0.3) | (0.3) | (0.3) | (0.4) | (0.5) | (0.3) | 0.0 | - | - |
| Asset Impairments | - | 7.8 | 0.0 | 1.4 | 25.8 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (10.6) | 7.7 | 6.7 | (5.2) | 6.9 | 6.7 | 3.5 | 1.0 | 1.7 | 1.7 |
| Change In Inventory | - | (4.0) | 6.7 | 8.9 | (7.2) | 10.1 | 5.1 | 3.4 | 1.6 | 2.0 | 0.5 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 12.3 | 4.9 | 2.1 | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.5 | (0.3) | (0.1) | 0.3 | (0.7) | - | - | - | - | - |
| Cash From Operating Activities | - | (77.2) | (35.2) | (18.8) | (48.6) | (47.6) | (23.4) | (26.2) | (28.7) | (22.1) | (17.7) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 14.5 |
| 3.8 |
| - |
| 0.3 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 69.8 | 295.6 | 175.6 | 0.0 | 0.0 | - | - | 0.2 | - | - |
| Sales Of Investments | - | 215.8 | 216.7 | 31.0 | 0.0 | 0.0 | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 50.2 | (82.3) | (148.5) | (11.1) | (6.4) | (0.6) | (25.4) | (5.5) | (1.1) | (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | (0.0) | 8.4 | 45.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (0.7) | 0.5 | 2.7 | 2.3 | 270.8 | 96.2 | 116.2 | (0.1) | 73.2 | 45.9 |
| - |
| - |
| - |
| (57.2) |
| 216.6 |
| 72.2 |
| 64.6 |
| (34.3) |
| 50.0 |
| 27.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 4.9 |
| 4.0 |
| 3.7 |
| 3.4 |
| 3.1 |
| 2.4 |
| 2.5 |
| 2.1 |
| 1.7 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.5 |
| 1.9 |
| 0.9 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.7) |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (10.1) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 269.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 273.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| 261.7 |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |