| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (7.0) | (20.8) | (11.8) | (13.8) | (25.0) | (18.1) | (23.1) | (0.2) | (28.3) | (56.1) | (19.5) | (23.2) | (36.3) | 20.6 | (75.2) | 128.0 | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (53.3) | (71.4) | (69.7) | (135.1) | 8.0 | (107.1) | (21.8) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 3.1 | 3.4 | 4.8 | 9.3 | 5.3 | 3.0 | 1.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 7.8 | 9.5 | 11.8 | 24.9 | 20.1 | 4.4 | 1.5 |
| Deffered Income Tax | - | 0.0 | 0.0 | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.4 | (3.1) | 0.4 | (3.6) | 11.5 | (0.7) |
| Change In Inventory | - | (24.4) | (6.1) | (13.7) | 47.0 | 8.0 | 2.7 |
| Change In Accounts Payable | - | (15.3) | (0.7) | 2.2 | 2.3 | 1.9 | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (27.3) | (32.7) | (105.6) | (124.0) | (56.4) | (26.4) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 2.7 | 0.0 | 1.0 | 13.8 | 9.6 | 0.4 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | 0.0 | 19.3 | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 |
| Net Change In Cash | - | 37.8 | (23.5) | (7.5) | (175.6) | 192.9 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (30.0) | (32.7) | (106.7) | (137.8) | (66.0) | (26.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (65.3) |
| (14.4) |
| (66.6) |
| (12.5) |
| (13.5) |
| (7.1) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.8 | 0.9 | 0.7 | 0.8 | 1.0 | 1.2 | 1.1 | 1.1 | 1.4 | 5.1 | 1.5 | 1.2 | 1.6 | 2.7 | 0.9 | 0.7 | 1.0 | 2.0 | 0.4 | 0.2 | 0.4 | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 1.9 | 0.9 | 2.6 | 2.4 | 3.6 | (1.2) | 3.7 | 4.2 | 5.1 | 5.4 | 6.7 | 6.5 | 6.2 | 5.1 | 5.2 | 5.0 | 5.0 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | 0.5 | - | - | - | 0.8 | - | - | - | 2.1 | - | - | - | 5.2 | - | - | - | (2.6) | |||||
| Change In Inventory | (0.7) | - | - | - | (2.0) | - | - | - | (2.6) | - | - | - | 1.4 | - | - | - | 16.3 | |||||
| Change In Accounts Payable | (5.5) | - | - | - | (0.9) | - | - | - | (4.2) | - | - | - | (2.7) | - | - | - | 1.9 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (18.0) | - | - | - | (12.3) | - | - | - | (20.5) | - | - | - | (30.8) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 0.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 4.1 | - | - | - | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (0.9) | - | - | - | 0.0 | - | - | - | 3.5 | - | - | - | 21.0 | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (3.5) | - | - | - | 15.0 | - | - | - | 0.3 | - | - | - | 15.0 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - |
| Net Change In Cash | (22.5) | - | - | - | 2.7 | - | - | - | (16.7) | - | - | - | 5.2 | - | - | - | (103.2) | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | (18.9) | - | - | - | (12.3) | - | - | - | (20.5) | - | - | - | (31.2) | - | - | - | (34.2) | - | - | - | (2.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2.7) | 7.8 | 38.9 | (53.0) | (33.6) | (3.4) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 67.8 | 1.5 | 59.3 | 1.3 | 282.9 | 35.6 |
| 5.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 0.7 |
| 0.8 |
| 0.3 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.1) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (72.7) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |