| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (7.0) | (8.4) | (12.6) | (20.3) | (25.1) | (23.1) | (23.4) | (33.3) | (35.7) | (41.9) | (39.1) | (31.4) | (23.4) | (13.6) | (22.5) | (5.7) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (48.3) | (66.4) | (115.6) | (135.9) | (62.1) | (13.8) | (26.8) | (4.7) | (1.3) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 0.8 | 0.9 | 0.7 | 0.7 | 0.3 | 0.3 | 0.1 | 0.0 | - |
| Amortization Of Intangibles | 1.0 | 1.0 | 0.5 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 9.9 | 1.6 | 1.5 | 0.5 | 0.6 | 0.5 | 0.2 | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 0.0 | 75.0 | 10.0 | 20.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 88.8 | (127.6) | 153.3 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (22.3) | (84.6) | (119.0) | (49.5) | 3.2 | (21.6) | (3.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (20.2) |
| (14.9) |
| (15.7) |
| 6.3 |
| 10.4 |
| (11.5) |
| (10.1) |
| (3.3) |
| (2.0) |
| (1.4) |
| (0.7) |
| (0.8) |
| (1.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Amortization Of Intangibles | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 12.0 | 14.3 | 12.2 | 8.2 | 6.9 | 7.4 | 7.4 | 7.5 | 5.5 | 5.5 | 5.3 | 5.2 | 3.9 | 3.7 | 3.6 | 3.5 | 2.7 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||
| Change In Accounts Receivable | 30.3 | - | - | - | 15.7 | - | - | - | 13.3 | - | - | - | 2.5 | - | - | - | 0.0 | ||||||||||||
| Change In Inventory | 0.2 | - | - | - | 0.1 | - | - | - | 0.9 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (24.7) | - | - | - | (20.7) | - | - | - | (37.8) | - | - | - | (22.0) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 5.8 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | 74.1 | - | - | - | 91.2 | - | - | - | 2.5 | - | - | - | 40.3 | - | - | - | 0.0 | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (58.6) | - | - | - | (34.9) | - | - | - | (102.2) | - | - | - | 11.3 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 20.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 135.1 | - | - | - | 98.6 | - | - | - | 0.0 | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 1.2 | - | - | - | 136.6 | - | - | - | 108.8 | - | - | - | 5.0 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (82.0) | - | - | - | 81.0 | - | - | - | (31.2) | - | - | - | (5.7) | - | - | - | 3.7 | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (30.5) | - | - | - | (21.2) | - | - | - | (38.0) | - | - | - | (22.3) | - | - | - | (15.4) | - | - | - | (12.0) | - | - | - | (2.0) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 46.8 | 41.7 | 27.8 | 19.8 | 13.5 | 8.5 | 0.8 | 0.0 | - |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 38.3 | 30.1 | 16.6 | 0.0 | - | - | - | - |
| Change In Inventory | - | 1.8 | 2.0 | 3.1 | 0.0 | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (12.5) | (83.0) | (117.5) | (49.0) | 3.7 | (21.1) | (3.7) | - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 361.8 | 73.0 | 174.8 | 5.3 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (42.1) | (199.2) | 140.6 | (144.6) | (0.6) | (0.5) | (0.2) | - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 143.4 | 154.7 | 130.2 | 94.0 | 0.0 | 131.8 | 59.4 | - |
| (99.7) |
| 3.2 |
| 110.2 |
| 55.6 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 2.1 |
| 2.8 |
| 1.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |