| (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 | (13.0) | (27.1) | (25.9) | (25.3) | (15.2) | (30.6) | (22.4) | (22.3) | (21.2) | (19.0) | (15.1) | (12.2) | (19.2) | (0.5) | (12.4) | 13.7 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (91.3) | (93.4) | (96.5) | (65.5) | (9.6) | 18.1 | (14.4) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 18.4 | 16.5 | 12.0 | 5.2 | 2.4 | 2.1 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Stock-Based Compensation | 9.9 | 9.0 | 12.0 | 10.4 | 8.7 | 2.7 | 0.2 |
| Deffered Income Tax | - | - | - | - | (0.2) | (0.0) | 0.1 |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (1.3) | 0.3 | 0.6 | 2.6 | (3.2) | - | - |
| Change In Accounts Receivable | - | (0.3) | (0.2) | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.4 | 1.3 | 1.8 | (1.1) | 0.8 | (0.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (73.4) | (63.9) | (58.3) | (33.8) | (25.4) | (10.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 10.2 | 15.9 | 34.5 | 58.3 | 12.6 | 1.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | 1.0 | 0.9 |
| Debt Repaid | - | - | - | 0.0 | 0.1 | 3.6 | 0.7 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.8) | (9.1) | (15.6) | (463.3) | 508.5 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (83.6) | (79.8) | (92.8) | (92.1) | (38.1) | (11.0) |
| Free Cash Flow To Equity | - | - | - | - | - | (40.7) | |
| (10.3) |
| 43.0 |
| (8.5) |
| (9.3) |
| (7.1) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 4.7 | - | - | - | 4.5 | - | - | - | 3.9 | - | - | - | 2.3 | - | - | - | 0.8 | - | - | - | 0.5 |
| Amortization Of Intangibles | 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 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Stock-Based Compensation | 2.7 | 2.5 | 2.5 | 2.2 | 1.8 | 3.0 | 3.1 | 3.1 | 2.9 | 1.9 | 3.3 | 2.9 | 2.2 | 2.2 | 2.6 | 2.3 | 1.6 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | (1.4) | (0.0) | 0.2 | 0.0 | 0.2 | (0.9) | 2.1 | (0.0) | (0.6) | 2.6 | 0.2 | (1.1) | 0.9 | 0.7 | (2.5) | (1.0) | (0.3) | ||||
| Change In Accounts Receivable | 1.5 | - | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | (2.1) | - | - | - | (3.3) | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (18.8) | - | - | - | (26.3) | - | - | - | (29.1) | - | - | - | (19.6) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 1.7 | - | - | - | 2.4 | - | - | - | 4.1 | - | - | - | 11.6 | - | - | - | 10.5 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 185.2 | - | - | - | 41.8 | - | - | - | 61.3 | - | - | 174.4 | 110.6 | - | - | - | 61.7 | ||||
| Sales Of Investments | 94.6 | - | - | - | 75.2 | - | - | - | 79.1 | - | - | - | 101.7 | - | - | - | 23.4 | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (92.3) | - | - | - | 30.5 | - | - | - | 13.6 | - | - | - | (20.7) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | |||
| Common Stock Issuance | - | - | 34.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | 3.6 | - | - | - | 3.4 | 4.9 | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 120.9 | - | - | - | (0.2) | - | - | - | (5.1) | - | - | - | 0.1 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 9.9 | - | - | - | 4.0 | - | - | - | (20.5) | - | - | - | (40.2) | - | - | - | (63.0) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (20.4) | - | - | - | (28.6) | - | - | - | (33.1) | - | - | - | (31.2) | - | - | - | (24.9) | - | - | - | (3.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 277.7 | 216.2 | 327.6 | 561.6 | 75.9 | - |
| Sales Of Investments | - | 268.9 | 303.0 | 405.2 | 190.4 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (19.9) | 64.2 | 42.5 | (430.0) | (88.9) | (1.1) |
| Common Stock Issuance | - | 91.2 | - | - | - | 195.0 | - |
| Common Stock Repurchased | - | 3.6 | 9.1 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 89.5 | (9.4) | 0.2 | 0.5 | 622.8 | 5.4 |
| (5.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| (10.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.7 |
| 0.8 |
| 0.1 |
| 0.1 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (48.9) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |