| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (18.9) | (1.4) | 76.5 | (26.4) | (26.1) | (13.4) | (18.9) | (15.6) | (22.0) | (24.8) | (31.5) | (26.8) | (30.1) | (26.2) | (36.1) | (33.9) | ||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 29.8 | 22.6 | (69.9) | (113.2) | (138.7) | (211.8) | (171.1) | (153.9) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 8.4 | 10.3 | 12.0 | 12.7 | 14.8 | 18.4 | 16.5 |
| Amortization Of Intangibles | - | 1.5 | 2.2 | 2.7 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 20.0 | 0.0 | 0.0 | 0.0 | 0.0 | 155.0 | 50.0 |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 135.0 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (27.4) | (7.5) | (69.6) | (96.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (42.5) |
| (39.3) |
| (87.8) |
| (42.4) |
| (42.3) |
| (44.3) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 1.5 | 0.4 | 0.9 | 1.4 | 1.5 | 2.1 | 2.2 | 2.4 | 3.0 | 5.1 | 4.9 | 7.4 | 8.8 | 6.4 | 6.6 | 6.9 | 5.5 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 3.8 | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (3.8) | - | - | - | 8.3 | - | - | - | 4.6 | - | - | - | (3.3) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (9.8) | - | - | - | (14.7) | - | - | - | (6.0) | - | - | - | (8.8) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||
| Common Stock Issuance | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | (0.4) | - | - | - | (0.7) | - | - | - | (0.6) | - | - | - | (0.1) | - | - | - | (1.6) | |||||
| Cash From Financing Activities | (0.2) | - | - | - | (0.7) | - | - | - | (0.6) | - | - | - | (0.1) | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (13.8) | - | - | - | (7.1) | - | - | - | (2.0) | - | - | - | (12.2) | - | - | - | (29.8) | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 3.7 |
| 4.7 |
| 5.7 |
| 5.1 |
| Stock-Based Compensation | 4.2 | 4.2 | 9.7 | 26.2 | 25.4 | 26.6 | 8.2 | 6.8 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | (0.2) | (0.3) | 0.0 | (0.2) |
| Asset Impairments | - | 0.0 | 0.0 | 1.1 | 5.3 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 3.5 | 12.9 | (15.7) | (47.7) | (42.3) | (42.8) | (37.6) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (49.5) | (20.1) | (54.6) | (44.3) | (22.5) | (58.4) | (138.6) |
| 0.0 |
| 0.0 |
| Common Stock Issuance | - | 12.5 | 0.0 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (2.4) | (2.3) | (0.9) | (4.0) | (1.9) | (3.4) | (1.1) |
| Cash From Financing Activities | - | 18.6 | (0.3) | 0.7 | (4.0) | 215.2 | 168.5 | 177.9 |
| 150.4 |
| 67.3 |
| 1.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 17.1 |
| 2.4 |
| 1.9 |
| 2.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |