| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (4.1) | (1.6) | 2.4 | (36.5) | 17.0 | (51.2) | (5.7) | (5.2) | (6.4) | (6.6) | (6.8) | (7.4) | (6.1) | (6.2) | (7.6) | (5.1) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (39.7) | (18.7) | (68.5) | (27.0) | (26.0) | (27.9) | (24.7) | (8.4) | (10.5) | (0.2) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 5.4 | 4.4 | 3.8 | 3.3 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Amortization Of Intangibles | 2.6 | 2.5 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 6.7 | 6.0 | 2.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (37.0) | (22.2) | (20.4) | (16.2) | (6.8) | (11.6) | (2.3) | (2.4) | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (7.1) |
| (15.6) |
| (4.8) |
| (4.1) |
| (3.4) |
| (10.6) |
| (11.7) |
| (1.8) |
| (0.7) |
| (6.5) |
| 0.8 |
| (2.0) |
| (0.6) |
| 18.4 |
| (27.0) |
| (0.9) |
| (1.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.0 | 2.1 | 1.2 | 0.2 | 1.0 | 2.0 | 0.9 | 0.1 | 0.8 | - | - | 0.1 | 0.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Amortization Of Intangibles | 0.9 | 0.5 | 0.5 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | - | 1.5 | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 1.2 | - | - | - | 1.4 | 3.1 | 0.8 | 0.7 | 1.2 | 1.2 | 1.0 | 1.4 | 0.7 | 4.8 | 1.3 | 0.3 | 3.0 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | 0.1 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | ||||||||||||||||
| Change In Inventory | 0.7 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 1.2 | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.3 | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (9.4) | - | - | - | (4.4) | - | - | - | (3.8) | - | - | - | (4.3) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.8 | - | - | - | 1.7 | - | - | - | 1.6 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Acquisitions | 2.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | 316.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (474.3) | - | - | - | (1.7) | - | - | - | (1.6) | - | - | - | (0.4) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | 3.5 | - | - | - | 93.6 | - | - | - | 12.2 | - | - | - | 6.4 | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 3.5 | - | - | - | 93.6 | - | - | - | 9.5 | - | - | - | 6.1 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | - | - | - | (5.2) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (11.2) | - | - | - | (6.2) | - | - | - | (5.4) | - | - | - | (4.7) | - | - | - | (4.2) | - | - | - | (1.5) | - | - | - | (0.3) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 3.1 |
| 3.1 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 8.7 | 5.8 | 4.3 | 9.3 | 10.2 | 11.2 | 0.2 | 4.0 | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 8.3 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | (0.0) | (0.1) | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.5 | (0.0) | 0.1 | 0.0 | - | - | - | - | - |
| Change In Inventory | - | 0.3 | (0.1) | 0.1 | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.6) | (0.1) | 0.6 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (30.3) | (16.2) | (18.3) | (15.4) | (6.8) | (11.5) | (2.2) | (2.4) | - |
| 81.9 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 39.9 | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (788.3) | (6.0) | (2.6) | (2.2) | (0.0) | (0.0) | (0.0) | (0.0) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 1,475.1 | 106.8 | 24.7 | 7.0 | 8.6 | 27.9 | 2.2 | 1.1 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | 0.2 | 0.9 | 0.8 | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,477.6 | 99.1 | 17.7 | 6.2 | 8.4 | 26.6 | 0.6 | 4.1 | - |
| - |
| (11.4) |
| 1.5 |
| 15.1 |
| (1.7) |
| 1.8 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.6 |
| 2.5 |
| 2.2 |
| 3.4 |
| 6.6 |
| 0.2 |
| 1.0 |
| (0.0) |
| (1.3) |
| 1.5 |
| 0.1 |
| - |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |