| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (49.0) | (34.3) | (33.0) | (20.9) | (13.2) | (13.1) | (8.0) | (9.0) | (9.0) | (7.1) | (7.6) | (5.0) | (5.1) | (7.3) | (5.4) | (5.3) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (137.1) | (101.4) | (39.2) | (24.8) | (21.9) | (0.1) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 14.0 | 8.2 | 0.3 | 1.9 | 0.4 | - |
| Amortization Of Intangibles | 4.3 | 2.5 | 0.0 | - | - | - |
| Stock-Based Compensation | 24.7 | 21.3 | 14.6 | 0.5 | 0.2 | - |
| Deffered Income Tax | - | (4.7) | 0.0 | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 1.5 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.7 | 0.1 | (0.0) | 0.0 | - |
| Change In Inventory | - | 0.0 | (0.5) | 0.2 | 0.2 | - |
| Change In Accounts Payable | - | (2.0) | 0.9 | 1.9 | (0.2) | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (80.2) | (21.5) | (16.0) | (21.4) | (0.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 37.3 | 10.3 | 0.0 | 3.6 | - |
| Acquisitions | - | 7.5 | 0.0 | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 1.7 | 0.4 | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (17.0) | 123.3 | - | - | (0.0) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (117.6) | (31.8) | (16.0) | (25.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (3.9) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 6.3 | 5.8 | 1.1 | 0.8 | 0.5 | 0.3 | 0.0 | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.8 | 1.6 | 0.9 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 7.4 | 6.3 | 6.6 | 4.4 | 3.9 | 4.6 | 2.2 | 3.5 | 4.3 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | - | ||||
| Deffered Income Tax | (0.6) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | 2.2 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | (0.0) | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | |||
| Change In Accounts Payable | (1.1) | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | 0.1 | - | - | - | (0.0) | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (41.4) | - | - | - | (9.5) | - | - | - | (4.1) | - | - | - | (3.7) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 1.4 | - | - | - | 3.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 21.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (19.6) | - | - | - | (3.3) | - | - | - | (0.0) | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | 0.0 | - | - | - | 75.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 1.9 | - | - | - | 87.3 | - | - | - | 4.5 | - | - | - | 1.9 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (59.1) | - | - | - | 74.5 | - | - | - | 0.4 | - | - | - | - | - | - | - | 0.0 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (42.9) | - | - | - | (12.9) | - | - | - | (4.1) | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (198.0) | (10.3) | (0.0) | (4.1) | - |
| - |
| 170.8 |
| 35.8 |
| 10.4 |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 261.2 | 155.1 | 13.3 | 20.2 | 0.0 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |