| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (23.6) | (26.4) | (33.3) | (49.9) | (43.8) | (37.5) | (23.7) | (33.4) | (32.3) | (26.0) | (21.9) | (24.1) | (30.2) | (28.9) | (25.8) | (26.7) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (133.2) | (153.5) | (126.9) | (102.2) | (109.8) | (110.8) | (128.5) | (105.1) | (75.7) | (20.0) | (1.9) | (12.7) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.8 | 0.9 | 0.8 | 0.4 | 0.3 | 0.4 | 0.2 | 0.2 | 0.1 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 0.3 | 0.3 | 0.2 | 0.3 | 0.8 | 1.2 | 0.3 | 0.6 | 0.3 | 0.7 | 0.3 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | 0.0 | 24.5 | 0.0 | 95.8 | 0.0 | - | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | |||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (162.7) | (97.1) | (76.6) | (87.8) | (85.6) | (107.1) | (71.3) | (37.9) | (9.8) | 3.5 | (7.5) |
| Free Cash Flow To Equity | - | - | ||||||||||
| (28.4) |
| (28.5) |
| (30.2) |
| (26.2) |
| (25.9) |
| (30.5) |
| (28.8) |
| (31.3) |
| (37.8) |
| (39.0) |
| (22.3) |
| (22.5) |
| (21.4) |
| (23.7) |
| (20.5) |
| (18.0) |
| (13.4) |
| (10.1) |
| (0.3) |
| (6.2) |
| (3.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 4.6 | 3.1 | 3.0 | 2.7 | 3.1 | 3.3 | 3.5 | 3.6 | 2.8 | 2.6 | 2.2 | 2.2 | 2.3 | 2.4 | 2.4 | 2.8 | 2.9 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | 22.3 | - | - | - | (0.7) | - | - | - | (1.3) | - | - | - | (0.2) | - | - | - | (2.2) | ||||||||||||||||||||
| Change In Inventory | 4.5 | - | - | - | (1.6) | - | - | - | 1.6 | - | - | - | 1.1 | - | - | - | (0.1) | - | |||||||||||||||||||
| Change In Accounts Payable | 7.6 | - | - | - | 2.9 | - | - | - | 1.6 | - | - | - | 4.7 | - | - | - | (2.2) | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (45.3) | - | - | - | (42.0) | - | - | - | (31.7) | - | - | - | (25.8) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | 24.8 | - | - | - | 66.4 | - | - | - | 0.0 | - | - | - | 24.2 | - | - | - | 0.0 | ||||||||||||||||||||
| Sales Of Investments | 4.1 | - | - | - | 40.4 | - | - | - | 13.5 | - | - | - | 30.5 | - | - | - | 13.6 | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (20.7) | - | - | - | (26.0) | - | - | - | 13.5 | - | - | - | 6.3 | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | 65.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 70.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 0.0 | - | - | - | 54.7 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | 65.2 | - | - | - | 0.0 | - | - | - | 54.7 | - | - | - | 0.7 | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.8) | - | - | - | (68.0) | - | - | - | 36.4 | - | - | - | (18.9) | - | - | - | 60.3 | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (45.4) | - | - | - | (42.1) | - | - | - | (31.7) | - | - | - | (25.8) | - | - | - | (24.0) | - | - | - | (27.7) | - | - | - | (35.7) | - | - | - | (18.0) | - | - | - | (9.7) | - | - | - | (2.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 13.5 | 12.0 | 13.1 | 9.3 | 10.6 | 23.1 | 28.0 | 30.0 | 30.6 | 6.3 | 2.0 | 0.4 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | (0.1) | - | - | - |
| Change In Accounts Receivable | - | 12.8 | 4.9 | 2.7 | 1.0 | 4.7 | 7.0 | - | - | (0.1) | 0.1 | - |
| Change In Inventory | - | 7.2 | 3.6 | 1.3 | 0.4 | 2.9 | 2.0 | - | (0.3) | 0.2 | 0.1 | - |
| Change In Accounts Payable | - | 0.3 | 10.9 | 4.2 | 0.3 | 2.0 | (1.2) | 2.9 | 4.2 | 2.5 | 0.5 | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (162.4) | (96.8) | (76.4) | (87.6) | (84.9) | (105.9) | (71.0) | (37.3) | (9.6) | 4.2 | (7.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 77.4 | 128.0 | 49.8 | 63.0 | 51.9 | 29.7 | 197.7 | - | 36.0 | - | - |
| Sales Of Investments | - | 139.2 | 107.7 | 49.1 | 64.3 | 54.3 | 124.1 | 52.6 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 61.6 | (20.6) | (1.0) | 1.1 | 4.1 | 93.2 | (145.6) | 35.3 | (36.3) | (0.7) | (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 39.8 | 151.2 | 67.4 | 0.0 | 0.0 | 15.9 | 161.7 | 64.2 | 60.8 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 39.9 | 194.6 | 116.9 | 97.1 | 72.3 | 16.5 | 165.3 | 66.4 | 61.6 | (0.0) | 21.6 |
| (61.0) |
| 77.2 |
| 39.6 |
| 10.6 |
| (8.5) |
| 3.9 |
| (51.4) |
| 64.4 |
| 15.7 |
| 3.5 |
| 14.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 5.5 |
| 6.0 |
| 6.2 |
| 6.5 |
| 6.8 |
| 7.1 |
| 7.6 |
| 8.1 |
| 7.2 |
| 7.2 |
| 7.4 |
| 8.9 |
| 9.5 |
| 7.7 |
| 4.5 |
| 2.3 |
| 2.2 |
| 1.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (27.4) |
| - |
| - |
| - |
| (35.6) |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 35.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.0 |
| - |
| - |
| - |
| 64.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 163.5 |
| - |
| - |
| - |
| 64.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (22.5) |
| - |
| - |
| - |
| 145.5 |
| - |
| - |
| - |
| 90.5 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |