| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (26.2) | (16.2) | (14.2) | (17.7) | (15.2) | (15.2) | (16.8) | (16.0) | (13.4) | (11.2) | (9.1) | (8.7) | (7.3) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | 0.6 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | 19.7 | - | - | - | 0.0 | - | - | - | - |
| Debt Repaid | 0.0 | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | (27.6) | - | - | - | (16.6) | - | - | - | (11.2) | - | - | - | (7.5) |
| Free Cash Flow To Equity | - | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Net Income | ||||
| Net Income | (74.3) | (63.2) | (61.4) | (36.3) |
| Cash From Operating Activities | ||||
| Depreciation & Amortization | 0.7 | 0.7 | 0.5 | 0.4 |
| Amortization Of Intangibles | - | - | - | - |
| Stock-Based Compensation | 9.0 | 8.1 | 7.6 | 2.9 |
| Deffered Income Tax | - | - | - | - |
| Asset Impairments | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - |
| Change In Inventory | - | - | - | - |
| Change In Accounts Payable | - | 0.2 | 0.5 | (0.6) |
| Change In Other Working Capital | - | - | - | - |
| Other Operating Activities | - | - | - | - |
| Cash From Operating Activities | - | (51.8) | (47.4) | (33.4) |
| Cash From Investing Activities | ||||
| Capital Expenditures | - | 0.0 | 2.1 | 0.5 |
| Acquisitions | - | - | - | - |
| Divestitures | - | - | - | - |
| Cash From Financing Activities | ||||
| Debt Issued | - | - | - | - |
| Debt Repaid | - | 10.2 | 0.0 | - |
| Common Stock Issuance | - | - | - | - |
| Change In Cash & Equivalents | ||||
| Effects Of Exchange Rate Changes | - | (0.0) | (0.0) | (0.0) |
| Net Change In Cash | - | 8.3 | 86.2 | 34.2 |
| Cash Beginning Of Period | - | - | - | |
| Free Cash Flow | ||||
| Free Cash Flow | - | (51.8) | (49.5) | (33.9) |
| Free Cash Flow To Equity | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 2.8 | 1.9 | 2.2 | 2.0 | 2.0 | 1.6 | 2.0 | 1.9 | 2.2 | 0.6 | 0.5 | 1.3 | 0.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 1.5 | - | - | - | (0.3) | - | - | - | 1.1 | - | - | - | (0.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (27.1) | - | - | - | (16.6) | - | - | - | (11.0) | - | - | - | (7.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.6) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | (0.0) |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 114.9 | - | - | - | 9.1 | - | - | - | 134.6 | - | - | - | 25.0 |
| 87.3 |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 123.3 |
| - |
| - |
| - |
| 17.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - |
| Sales Of Investments | - | - | - | - |
| Other Investing Activities | - | - | - | - |
| Cash From Investing Activities | - | (0.0) | (2.1) | (0.5) |
| Common Stock Repurchased | - | - | - | - |
| Dividends Paid | - | - | - | - |
| Other Financing Activities | - | - | - | - |
| Cash From Financing Activities | - | 60.1 | 135.7 | 68.1 |
| - |
| Cash End Of Period | - | - | - | - |