| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (35.4) | (35.2) | (26.7) | (26.9) | (48.3) | (47.5) | (40.2) | (88.3) | 10.1 | (60.9) | (55.5) | (112.5) | (63.2) | (55.0) | (54.4) | (68.4) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (124.1) | (137.1) | (165.8) | (292.2) | (236.8) | (158.7) | (117.8) | (45.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 1.3 | 1.4 | 1.4 | 0.5 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.0 | 0.2 | 0.6 | 2.5 | 6.1 | 0.8 | 0.4 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 2.1 | 5.8 | (15.0) | (16.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (125.2) | (171.1) | (208.4) | (166.3) | (160.2) | (87.6) | (39.5) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (59.1) |
| (50.1) |
| (4.2) |
| (54.6) |
| (49.9) |
| (40.3) |
| (34.6) |
| (26.9) |
| (16.1) |
| (14.5) |
| (12.3) |
| (10.5) |
| (8.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 3.2 | 3.1 | 4.8 | 6.3 | 6.5 | 31.4 | 10.4 | 12.7 | 12.8 | 13.9 | 13.9 | 13.3 | 13.7 | 9.6 | 10.3 | 16.8 | 10.1 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.1) | - | |||||||||||
| Asset Impairments | 0.0 | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 0.0 | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | 0.0 | - | - | - | (5.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (1.5) | - | - | - | (4.0) | - | - | - | (15.2) | - | - | - | (1.4) | - | - | - | (0.5) | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (33.0) | - | - | - | (32.6) | - | - | - | (52.0) | - | - | - | (49.3) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | 60.0 | - | - | - | 60.0 | - | - | - | 71.7 | - | - | - | 106.0 | - | - | - | 99.5 | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | 30.0 | - | - | - | 40.5 | - | - | - | 61.5 | - | - | - | 42.1 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | (1.1) | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (4.1) | - | - | - | 8.0 | - | - | - | 9.6 | - | - | - | (6.8) | - | - | - | (29.1) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (33.0) | - | - | - | (32.6) | - | - | - | (52.0) | - | - | - | (49.3) | - | - | - | (50.6) | - | - | - | (37.9) | - | - | - | (16.9) | - | - | - | (9.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 17.4 | 20.7 | 67.3 | 54.8 | 46.8 | 35.7 | 23.1 | 0.6 |
| Deffered Income Tax | - | 0.1 | (0.1) | (0.9) | (0.8) | (0.9) | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 3.7 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (5.0) | 5.0 | 0.0 | 0.0 | (0.4) | 0.3 | (0.8) |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (17.3) | (18.0) | 10.9 | 15.5 | 14.0 | 14.3 | 7.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (125.2) | (170.9) | (207.8) | (163.8) | (154.1) | (86.8) | (39.1) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 250.0 | 271.2 | 505.3 | 421.5 | 365.8 | 116.9 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 131.6 | 176.6 | (44.5) | (114.2) | (18.1) | (284.8) | (0.4) |
| - |
| - |
| Common Stock Issuance | - | 5.4 | 0.0 | 235.7 | 257.9 | 172.0 | 155.3 | 0.0 |
| Common Stock Repurchased | - | 10.0 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (4.3) | 0.1 | 237.3 | 261.0 | 178.5 | 360.4 | 81.8 |
| 6.3 |
| (11.2) |
| 42.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 7.7 |
| 9.9 |
| 9.7 |
| 7.9 |
| 7.2 |
| 7.7 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.2) |
| - |
| - |
| - |
| (37.5) |
| - |
| - |
| - |
| (16.9) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (24.0) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |