| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (45.5) | (38.7) | 15.9 | (38.9) | (39.9) | (37.7) | (29.2) | (25.6) | (37.9) | (30.8) | (22.3) | (20.7) | (28.0) | (29.1) | (29.1) | (24.9) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (107.2) | (101.6) | (130.3) | (101.7) | (108.2) | (58.2) | (52.0) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 2.3 | 2.5 | 2.4 | 1.6 | 0.9 | 0.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 30.0 | 26.4 | 28.9 | 19.1 | 14.2 | 7.8 | 1.8 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | (0.3) | (0.1) | 0.2 | 3.9 | (2.9) | (0.8) | 0.0 |
| Change In Accounts Receivable | - | - | - | (2.0) | - | - | 2.0 |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.1 | (0.0) | (0.0) | 0.7 | (0.3) | 0.0 |
| Cash From Operating Activities | - | (138.9) | (131.5) | (118.0) | (109.1) | (59.5) | 70.1 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 1.0 | 0.8 | 1.5 | 7.7 | 1.8 | 1.1 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 42.7 | 2.3 | 5.9 | (81.1) | 114.4 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (139.9) | (132.3) | (119.5) | (116.8) | (61.4) | 69.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (25.2) |
| (22.0) |
| (19.6) |
| (4.5) |
| (12.1) |
| (8.9) |
| (26.8) |
| (8.4) |
| (7.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.3 | - | 0.2 | - | 0.2 | - | 0.2 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 10.8 | 6.0 | 6.6 | 6.6 | 7.3 | 7.5 | 7.2 | 7.5 | 6.7 | 4.9 | 4.9 | 5.1 | 4.2 | 3.8 | 3.8 | 3.4 | 3.2 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | (0.3) | 0.1 | 0.0 | (0.1) | (0.1) | (0.4) | 1.1 | (0.1) | (0.4) | 0.9 | 0.8 | 0.7 | 1.5 | 1.2 | (0.5) | (0.9) | (2.6) | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | (2.0) | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | ||||||||
| Cash From Operating Activities | (44.4) | - | - | - | (41.7) | - | - | - | (37.9) | - | - | - | (34.9) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | (0.0) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.6 | - | - | - | 1.6 | - | - | - | 0.2 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 54.4 | - | - | - | 47.2 | - | - | - | 120.3 | - | - | - | 52.5 | - | - | - | 54.6 | ||||||||
| Sales Of Investments | 64.0 | - | - | - | 77.8 | - | - | - | 109.3 | - | - | - | 84.7 | - | - | - | 44.4 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 9.6 | - | - | - | 30.6 | - | - | - | (11.2) | - | - | - | 31.6 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 41.7 | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 79.8 | - | - | - | 0.0 | - | - | - | 43.0 | - | - | - | 0.1 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 45.1 | - | - | - | (11.1) | - | - | - | (6.1) | - | - | - | (3.3) | - | - | - | (41.1) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (44.4) | - | - | - | (41.7) | - | - | - | (38.1) | - | - | - | (35.5) | - | - | - | (31.2) | - | - | - | (13.8) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 264.5 | 240.9 | 310.6 | 208.5 | 372.4 | 207.5 |
| Sales Of Investments | - | 224.6 | 327.8 | 353.5 | 242.6 | 190.8 | 63.2 |
| Other Investing Activities | - | - | - | - | - | - | 0.0 |
| Cash From Investing Activities | - | (40.9) | 86.1 | 41.4 | 26.4 | (183.4) | (145.5) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 222.5 | 47.7 | 82.4 | 1.6 | 357.3 | 80.9 |
| 5.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 3.4 |
| 1.2 |
| 1.0 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| (29.7) |
| - |
| - |
| - |
| (13.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| 20.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 30.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |