| (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 | (20.2) | (23.9) | (29.8) | (25.7) | 0.3 | (39.8) | (36.7) | 90.8 | (51.8) | (19.1) | (2.3) | (55.7) | (24.0) | (29.1) | (21.6) | (21.2) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (99.7) | (79.2) | (37.5) | (101.2) | (93.9) | (88.7) | (62.1) | (52.8) | (33.3) | (22.0) | (23.0) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 1.3 | 0.8 | 0.4 | 0.5 | 0.5 | 0.4 | 0.1 | 0.1 | 0.1 | 0.3 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 0.0 | 0.3 | 0.1 | 0.1 | 0.6 | 1.4 | 0.2 | 0.0 | 0.4 | 0.1 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | 0.7 | 0.5 |
| Debt Repaid | - | 0.0 | 0.0 | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 0.2 | (0.2) | 0.1 | (0.1) | (0.3) | 0.4 | (0.3) | 0.0 | 0.0 | (0.1) |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (85.6) | (131.2) | (96.6) | (77.2) | (71.5) | (60.2) | (48.2) | (25.4) | (21.7) | (21.7) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (22.0) |
| (30.2) |
| (20.2) |
| (19.6) |
| (18.7) |
| (18.4) |
| (17.4) |
| (15.1) |
| (11.1) |
| (10.8) |
| (17.7) |
| (13.4) |
| (10.9) |
| (11.3) |
| (8.6) |
| (6.0) |
| (7.4) |
| 0.7 |
| (11.6) |
| (5.7) |
| (5.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 2.4 | 2.3 | 0.8 | 0.7 | 0.5 | 2.2 | 1.8 | 2.4 | 1.7 | 2.5 | 2.4 | 2.1 | 1.6 | 1.1 | 1.1 | 1.5 | 1.5 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | 0.5 | - | - | - | (0.6) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Inventory | 0.2 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | (0.6) | - | - | - | 2.5 | - | - | - | 0.0 | - | - | - | (1.7) | - | - | - | (0.7) | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | ||||||||||||||||||||
| Cash From Operating Activities | (19.6) | - | - | - | (12.4) | - | - | (63.9) | (33.6) | 46.7 | (68.8) | (47.9) | (26.5) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | 0.0 | - | - | - | 11.9 | - | - | - | 10.3 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | 19.3 | - | - | - | 11.8 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | 19.3 | - | - | - | (3.1) | - | - | - | (5.3) | - | - | - | (0.0) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 4.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (2.1) | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Change In Cash | (0.4) | - | - | - | (15.4) | - | - | - | (39.0) | - | - | - | (28.6) | - | - | - | (15.4) | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (12.4) | - | - | - | (33.7) | - | - | - | (26.5) | - | - | - | (20.3) | - | - | - | (18.9) | - | - | - | (16.1) | - | - | - | (11.8) | - | - | - | - | - | - | - | (3.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| 0.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 6.2 | 4.3 | 8.2 | 8.7 | 5.2 | 6.2 | 5.4 | 2.1 | 0.8 | 0.5 | 0.6 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 9.8 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | 0.0 | 0.0 | (0.0) | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.5) | 1.1 | 0.0 | 0.0 | - | - | - | - | - | - |
| Change In Inventory | - | 1.7 | 2.8 | 0.0 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Payable | - | (3.0) | (0.3) | 1.2 | 3.4 | 1.2 | 1.0 | (2.8) | 1.3 | (1.2) | 1.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.2 | 0.6 | 0.2 | (0.0) | (0.3) | 0.4 | 0.0 | 0.0 | - | - |
| Cash From Operating Activities | - | (85.6) | (130.9) | (96.5) | (77.1) | (70.9) | (58.8) | (48.1) | (25.4) | (21.3) | (21.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 63.4 | 57.1 | 16.8 | 0.0 | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | 74.5 | 26.5 | 2.0 | 0.0 | 0.0 | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 8.2 | 67.0 | (14.9) | (0.1) | (0.6) | (1.4) | 27.2 | 0.0 | (0.4) | (0.1) |
| 2.1 |
| 0.8 |
| 0.0 |
| 0.0 |
| 9.4 |
| 6.4 |
| 0.0 |
| 0.3 |
| Common Stock Issuance | - | 238.5 | 0.0 | 60.0 | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 2.0 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 238.6 | 20.3 | 88.5 | 117.2 | 74.2 | 12.4 | 140.7 | 6.9 | 33.4 | 18.1 |
| 161.4 |
| (43.8) |
| (22.8) |
| 39.9 |
| 2.4 |
| (47.4) |
| 119.6 |
| (18.6) |
| 11.7 |
| (3.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.0) |
| (21.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.5 |
| 1.8 |
| 1.3 |
| 1.4 |
| 2.2 |
| 1.2 |
| 0.6 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| (0.1) |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.2) |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| (15.5) |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (26.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 26.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 55.0 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| 36.0 |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |