| (in millions of USD) | 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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||
| Net Income | 8.6 | (3.8) | (3.3) | (1.8) | (18.5) | (11.3) | (9.4) | (25.7) | (11.8) | (21.8) | (12.0) | (47.6) | (11.5) | (11.1) | (4.1) | (9.0) | ||||||||||||
| (in millions of USD) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (0.3) | (41.0) | (71.4) | (74.3) | (20.5) | (3.1) | 21.5 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 1.1 | 1.6 | 2.3 | 1.5 | 0.6 | 0.0 | - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.2 | 2.8 | 1.2 | 0.0 | - |
| Stock-Based Compensation | - | 3.8 | 9.9 | 10.4 | 7.7 | 0.9 | - |
| Deffered Income Tax | - | (0.1) | (0.1) | (2.0) | (0.9) | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.7) | (0.6) | (1.8) | (0.9) | 0.1 | - |
| Change In Inventory | - | (0.2) | (0.8) | 5.9 | 1.6 | 0.1 | - |
| Change In Accounts Payable | - | - | - | - | - | 0.3 | (0.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1.4 | (21.0) | (32.1) | (35.8) | (1.4) | (0.6) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | - | - | - | - |
| Acquisitions | - | - | 1.9 | - | 19.4 | 0.0 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.1 | - | 0.0 | 0.0 | 0.5 | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 0.4 | 0.1 | 0.5 | (0.9) | (0.0) | - |
| Net Change In Cash | - | (3.7) | (29.2) | (46.7) | 80.1 | (0.7) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (11.3) |
| (3.1) |
| 2.9 |
| (1.8) |
| (0.7) |
| (0.3) |
| (0.2) |
| 19.1 |
| 0.8 |
| 0.8 |
| 0.8 |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.5 | 0.2 | 0.2 | 0.7 | 0.2 | 0.9 | 0.8 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | (0.0) | 0.5 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 0.1 | 0.2 | 0.2 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.3 | |||||||||||
| Stock-Based Compensation | - | - | 0.4 | - | - | - | 1.9 | - | - | - | 2.6 | - | - | - | - | - | - | |||||||||||
| Deffered Income Tax | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.8 | - | - | - | - | - | - | - | ||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Receivable | - | - | (1.0) | - | - | - | 0.9 | - | - | - | (0.5) | - | - | - | - | - | - | |||||||||||
| Change In Inventory | - | - | (0.0) | - | - | - | 0.2 | - | - | - | 2.0 | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Operating Activities | - | - | 0.3 | - | - | - | (2.6) | - | - | - | (11.4) | - | - | - | (19.3) | |||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | ||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Investing Activities | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (1.9) | - | - | - | (1.0) | |||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Financing Activities | - | - | (0.2) | - | - | - | 0.1 | - | - | - | - | - | - | - | 0.0 | |||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - |
| Net Change In Cash | - | - | (0.1) | - | - | - | (2.8) | - | - | - | (13.3) | - | - | - | (20.3) | - | - | - | ||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 1.2 | (5.3) | (14.5) | (25.6) | (0.1) | 0.3 |
| Common Stock Issuance | - | - | - | - | - | - | 0.0 |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.1 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.9 | 9.1 | (0.0) | 141.5 | 0.9 | 0.0 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| (0.0) |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| (0.0) |
| 4.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 140.7 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| 0.0 |
| 124.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |