| (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 | (25.0) | 40.1 | (109.3) | (74.7) | 129.9 | (258.6) | (21.8) | (37.3) | (33.0) | (18.0) | (20.2) | (23.3) | (27.4) | (30.9) | (30.1) | (30.7) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (169.0) | (14.0) | (350.7) | (88.9) | (116.7) | (79.5) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 1.0 | 1.2 | 2.3 | 4.0 | 5.5 |
| Amortization Of Intangibles | 17.1 | 15.9 | 7.1 | 0.0 | 0.0 | - |
| Stock-Based Compensation | 81.7 | 80.6 | 33.1 | 27.9 | 28.8 | 6.3 |
| Deffered Income Tax | - | 1.3 | (12.2) | 0.0 | 2.1 | 0.1 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.3 | 10.3 | 0.6 | 1.4 | (1.5) |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.9 | (7.6) | (1.2) | 0.3 | 0.4 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | (2.0) | 0.6 | (0.1) | 0.0 | 0.0 |
| Cash From Operating Activities | - | (98.2) | (108.9) | (68.3) | (94.0) | (66.2) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.9 | 0.6 | 0.4 | 1.3 | 0.6 |
| Acquisitions | - | 54.6 | 11.7 | 0.0 | 0.0 | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 0.0 | 0.0 | 85.1 | 0.0 | 44.7 |
| Debt Repaid | - | 0.0 | 215.4 | 35.0 | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | 50.3 | 89.9 | 99.6 | (13.3) | (22.2) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (99.1) | (109.5) | (68.7) | (95.3) | (66.8) |
| Free Cash Flow To Equity | - | (99.1) | (324.9) | (18.6) | - | - |
| (25.1) |
| (41.0) |
| (23.8) |
| (14.7) |
| (0.1) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 1.1 | - | - | 1.3 | 1.4 | - |
| Amortization Of Intangibles | 4.7 | 4.9 | 4.0 | 3.5 | 3.5 | 3.5 | 2.4 | 0.6 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | ||||
| Stock-Based Compensation | 18.5 | 19.7 | 19.7 | 23.8 | 17.4 | 9.9 | 9.1 | 7.3 | 7.0 | 7.3 | 6.7 | 5.7 | 8.2 | - | 9.2 | - | 2.5 | ||||
| Deffered Income Tax | 0.0 | - | - | - | (0.0) | - | - | - | (0.3) | - | - | - | 0.0 | - | - | - | - | - | |||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (1.5) | - | - | - | (2.3) | - | - | - | 1.2 | - | - | - | (0.8) | - | - | - | (0.7) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (2.5) | - | - | - | 1.2 | - | - | - | 0.9 | - | - | - | (0.3) | - | - | - | 3.2 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | (0.7) | - | - | - | (0.9) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | ||||
| Cash From Operating Activities | (26.3) | - | - | - | (19.2) | - | - | - | (21.9) | - | - | - | (14.5) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 3.7 | - | - | - | 0.0 | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (3.1) | - | - | - | (0.2) | - | - | - | (3.8) | - | - | (0.3) | (0.0) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 4.1 | - | - | - | - | - | |||
| Common Stock Issuance | - | (0.1) | 0.1 | 0.0 | 0.0 | - | - | - | 8.9 | - | - | - | 2.4 | - | - | - | 0.0 | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (3.2) | - | - | - | 67.0 | - | - | - | 142.7 | - | - | - | 51.6 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (32.8) | - | - | - | 47.6 | - | - | - | 117.1 | - | - | - | 37.1 | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (26.7) | - | - | - | (19.3) | - | - | - | (22.0) | - | - | - | (14.6) | - | - | - | (15.6) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | 133.0 |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (59.5) | (12.4) | (0.4) | (1.3) | (0.6) |
| - |
| 0.0 |
| 0.0 |
| 9.4 |
| 4.2 |
| 2.5 |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 208.1 | 210.9 | 168.2 | 82.0 | 44.7 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (133.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 134.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |