| (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 | (42.4) | (27.9) | (32.7) | (26.9) | (21.5) | (18.8) | (25.5) | (20.9) | (24.1) | 47.7 | (117.1) | (24.6) | (17.6) | (55.1) | (26.5) | (34.1) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (129.9) | (109.0) | (89.3) | (111.6) | (166.0) | (174.5) | (60.0) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 1.2 | 1.1 | 1.2 | 1.4 | 1.2 | 0.5 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 15.6 | 13.3 | 13.1 | 7.9 | 18.0 | 18.2 | 3.4 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 4.8 | 0.5 | 36.4 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.2) | (2.9) | (2.3) | (7.8) | 14.5 | 2.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.3) | (0.8) | (0.7) | (0.9) | (0.4) | - |
| Cash From Operating Activities | - | (93.1) | (81.2) | (73.0) | (88.4) | (117.0) | (30.7) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.7 | 0.4 | 3.9 | 20.6 | 15.3 | 0.1 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 180.9 | (4.9) | 56.0 | (61.2) | (99.5) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (93.8) | (81.6) | (76.9) | (109.0) | (132.3) | (30.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (50.3) |
| (50.4) |
| (51.2) |
| (40.9) |
| (32.0) |
| (18.3) |
| (15.0) |
| (21.2) |
| (5.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 5.5 | 3.5 | 3.3 | 3.2 | 3.3 | 3.2 | 3.4 | 3.3 | 3.2 | 2.0 | 2.0 | 2.2 | 1.7 | 4.1 | 4.5 | 4.1 | 5.3 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | 0.0 | - | - | - | 4.8 | - | - | - | 0.6 | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 1.3 | - | - | - | 0.9 | - | - | - | 4.0 | - | - | - | 0.4 | - | - | - | 2.5 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.2) | ||||||||
| Cash From Operating Activities | (40.9) | - | - | - | (22.0) | - | - | - | (19.8) | - | - | - | (20.2) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 3.9 | - | - | - | 8.4 | - | - | - | 0.5 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (3.0) | - | - | - | (0.4) | - | - | - | (0.1) | - | - | - | (3.9) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | 0.0 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.2) | ||||||||
| Cash From Financing Activities | 0.7 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.4) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (43.2) | - | - | - | (22.4) | - | - | - | (20.0) | - | - | - | (24.5) | - | - | - | (52.5) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (40.9) | - | - | - | (22.4) | - | - | - | (19.9) | - | - | - | (24.1) | - | - | - | (49.4) | - | - | - | (22.6) | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | (0.1) | (0.0) | (0.0) | 0.1 | - | - |
| Cash From Investing Activities | - | (0.6) | (0.4) | (7.4) | (24.9) | (21.6) | (9.1) |
| Common Stock Issuance | - | - | - | 0.5 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.3) | (0.2) | (0.2) | (1.0) | (0.5) | - |
| Cash From Financing Activities | - | 274.6 | 76.7 | 136.4 | 52.1 | 39.1 | 291.1 |
| 251.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.1 |
| 4.5 |
| 3.6 |
| - |
| 1.3 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (40.9) |
| - |
| - |
| - |
| (22.0) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| - |
| - |
| (22.6) |
| - |
| - |
| - |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |