| (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 | (2.8) | (3.4) | (2.8) | (2.3) | (2.7) | (7.5) | (11.6) | (1.6) | (3.8) | (1.7) | (4.4) | (2.4) | (3.4) | (2.8) | (5.0) | (5.1) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (11.2) | (11.2) | (24.5) | (11.9) | (16.1) | (26.6) | (6.6) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 0.5 | 0.5 | 0.1 | (0.1) | 1.8 | 6.4 | 0.6 |
| Deffered Income Tax | - | 0.0 | (0.4) | 0.1 | (1.6) | 0.0 | 0.2 |
| Asset Impairments | - | - | - | - | 3.6 | - | - |
| Gains & Losses On Investments | - | - | - | - | (0.1) | (0.5) | 0.7 |
| Change In Accounts Receivable | - | - | - | - | - | - | (0.1) |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.1) | (4.1) | 2.2 | 6.2 | (1.3) | (0.1) |
| Change In Other Working Capital | - | - | - | - | 0.0 | 0.1 | 0.3 |
| Other Operating Activities | - | - | - | (1.1) | 0.1 | 0.2 | 0.3 |
| Cash From Operating Activities | - | (14.8) | (17.4) | (12.7) | (16.8) | (14.9) | (7.3) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.0 | 0.3 | 0.0 | 0.0 | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | 6.8 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.1) | (0.2) | 0.1 | - |
| Net Change In Cash | - | - | - | - | (17.3) | 19.9 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (14.8) | (17.7) | (12.7) | (16.8) | - | (7.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (3.1) |
| (16.8) |
| (1.4) |
| (5.4) |
| (3.1) |
| (1.5) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | 0.0 | - | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 0.2 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | (0.0) | (0.3) | 0.2 | 0.2 | (0.1) | - | - | - | 1.1 | |||||
| Deffered Income Tax | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | (1.2) | - | ||||
| Asset Impairments | - | - | - | - | - | - | 9.7 | - | - | - | - | - | - | - | - | - | 14.0 | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | (0.0) | |||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | (0.0) | - | - | - | 0.2 | - | - | - | 2.8 | - | - | - | 0.2 | - | - | - | 5.0 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | |||||
| Cash From Operating Activities | (4.5) | - | - | - | (2.7) | - | - | - | (1.4) | - | - | - | (3.2) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | 0.0 | - | - | - | 11.1 | - | - | 27.7 | 0.0 | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | 19.7 | - | - | - | 11.1 | - | - | - | 1.4 | - | - | - | 1.2 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | - | - | - | - | (0.1) | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | (2.0) | - | - | - | (4.9) | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | (4.6) | - | - | - | (2.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.0) | (0.3) | 0.0 | 0.8 | 1.0 | (0.0) |
| Common Stock Issuance | - | 11.1 | 37.4 | 0.0 | - | 32.1 | 3.7 |
| Common Stock Repurchased | - | 3.2 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 10.6 | 36.8 | 11.0 | (1.3) | 33.8 | 6.0 |
| (1.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |