| (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 | 5.3 | (9.1) | (13.7) | (27.3) | 4.8 | - | (78.0) | (15.9) | (9.6) | (255.6) | (11.5) | (23.5) | 0.2 | (28.7) | (4.1) | 2.0 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (44.9) | (45.4) | (56.5) | (269.6) | (29.5) | 5.1 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 3.0 | 2.0 | 0.9 | 0.6 | - |
| Amortization Of Intangibles | 8.4 | 6.2 | 0.7 | - | - | - |
| Stock-Based Compensation | 11.6 | 10.5 | 3.1 | 3.4 | 0.4 | - |
| Deffered Income Tax | - | 1.3 | - | - | - | - |
| Asset Impairments | - | 0.1 | 3.8 | - | - | - |
| Gains & Losses On Investments | - | - | - | (4.2) | - | - |
| Change In Accounts Receivable | - | 38.8 | (3.3) | 12.1 | 9.7 | - |
| Change In Inventory | - | (38.4) | (8.7) | (1.5) | 5.0 | - |
| Change In Accounts Payable | - | 15.3 | (10.4) | 2.3 | 3.3 | 2.6 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | 0.6 | - | - | - | - |
| Cash From Operating Activities | - | (15.3) | (54.7) | (58.6) | (31.5) | (2.0) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | - | 0.0 | - | - |
| Acquisitions | - | 19.3 | 53.5 | - | (4.8) | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | 25.0 | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | 0.0 | 0.1 | 0.0 | - |
| Net Change In Cash | - | (3.8) | 10.8 | (1.9) | 3.0 | - |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | - | (58.6) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.3 |
| (1.2) |
| 5.8 |
| (2.8) |
| 3.4 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 3.6 | - | 0.6 | - | 1.6 | - | - | - | 0.4 | - | - | 0.2 | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 2.9 | 4.1 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | - | - | ||||
| Stock-Based Compensation | 1.6 | 0.5 | 4.2 | 5.3 | 0.5 | - | 1.5 | 1.2 | 1.3 | - | - | 0.3 | - | - | - | - | - | ||||
| Deffered Income Tax | (0.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (5.0) | - | - | - | 0.2 | - | - | - | (5.3) | - | - | 3.2 | - | - | - | - | - | ||||
| Change In Inventory | (2.0) | - | - | - | (11.4) | - | - | - | (0.6) | - | - | 0.6 | - | - | - | - | - | - | |||
| Change In Accounts Payable | (1.8) | - | - | - | 6.9 | - | - | - | (2.6) | - | - | 2.1 | 1.0 | - | - | - | 0.8 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | (0.2) | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (25.7) | - | - | - | (2.6) | - | - | - | (4.9) | - | - | (16.3) | (0.5) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Acquisitions | (0.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 0.6 | - | - | - | - | - | - | - | (0.5) | - | - | (0.5) | 236.2 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | 7.0 | - | - | - | - | - | - | - | - | - | - | - | (237.4) | - | - | - | (18.6) | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 22.3 | - | - | - | (0.2) | - | - | - | 4.7 | - | - | 15.6 | (235.7) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (0.0) | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.8) | - | - | - | (2.8) | - | - | - | (0.8) | - | - | (1.2) | - | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | (16.3) | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | 1,035.2 |
| Sales Of Investments | - | - | - | - | - | 690.2 |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (19.3) | (54.7) | 6.2 | 3.3 | (345.0) |
| - |
| 6.7 |
| 6.7 |
| 5.0 |
| (18.6) |
| (18.6) |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 30.9 | 120.1 | 50.4 | 31.2 | 347.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (345.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |