| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (50.0) | (57.9) | (38.3) | (23.5) | 112.9 | (10.5) | (26.4) | (25.7) | (26.4) | (27.0) | (24.5) | (30.7) | (22.5) | (25.7) | (26.1) | (24.7) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (169.8) | (6.9) | (89.0) | (104.7) | (101.1) | (85.8) | (52.2) | (32.3) | (12.5) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.8 | 2.2 | 2.5 | 1.5 | 1.0 | 0.9 | 0.5 | 0.2 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.7 | 0.2 | 1.6 | 4.0 | 1.2 | 1.1 | 1.6 | 0.9 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (43.8) | (63.2) | 77.9 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 44.9 | (87.1) | (82.7) | (35.8) | (68.1) | (43.3) | (32.7) | (11.9) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (24.6) |
| (24.4) |
| (22.6) |
| (22.0) |
| (16.8) |
| (14.6) |
| (13.7) |
| (13.0) |
| (11.0) |
| (10.2) |
| (8.6) |
| (7.8) |
| (5.7) |
| (4.3) |
| (3.3) |
| (3.0) |
| (1.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.5 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 8.8 | 9.8 | 8.0 | 7.6 | 6.8 | 7.1 | 7.5 | 7.4 | 5.4 | 6.1 | 6.6 | 6.8 | 5.9 | 5.8 | 5.9 | 6.2 | 5.0 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | (1.5) | - | - | - | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | (3.4) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (60.6) | - | - | - | 131.8 | - | - | - | (24.6) | - | - | - | (21.4) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.8 | - | - | - | 0.2 | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 9.9 | - | - | - | 19.0 | - | - | - | - | - | - | - | - | - | - | - | 143.9 | ||||||||||||||||
| Sales Of Investments | 60.9 | - | - | - | 32.8 | - | - | - | 10.0 | - | - | - | 53.3 | - | - | - | 9.0 | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | 50.7 | - | - | - | 13.6 | - | - | - | 10.0 | - | - | - | 53.1 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 84.3 | - | - | - | 1.4 | - | - | - | 1.7 | - | - | - | 45.1 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 74.4 | - | - | - | 146.8 | - | - | - | (12.9) | - | - | - | 76.8 | - | - | - | (60.8) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (60.9) | - | - | - | 131.7 | - | - | - | (24.6) | - | - | - | (21.5) | - | - | - | 31.7 | - | - | - | (20.3) | - | - | - | (11.4) | - | - | - | (6.6) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 34.2 | 32.2 | 27.5 | 25.3 | 22.9 | 16.5 | 5.8 | 1.9 | 0.2 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.3 | 0.1 | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | (3.5) | 2.9 | 5.2 | 0.9 | 1.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 45.6 | (86.9) | (81.1) | (31.9) | (66.9) | (42.2) | (31.1) | (11.0) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 322.7 | 167.3 | 0.0 | 201.3 | 87.2 | - | - | - |
| Sales Of Investments | - | 136.6 | 60.0 | 107.6 | 159.4 | 12.0 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (186.8) | (107.5) | 105.9 | (45.9) | (76.4) | (1.1) | (1.6) | (0.9) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | (0.0) | - | (0.0) | (0.0) |
| Cash From Financing Activities | - | 97.4 | 131.1 | 53.0 | 46.4 | 1.3 | 108.1 | 149.8 | 115.6 |
| (31.3) |
| (142.0) |
| 64.8 |
| 117.1 |
| 103.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.6 |
| 4.5 |
| 2.7 |
| 1.6 |
| 1.8 |
| 1.6 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.2 |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (135.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.8) |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |