| (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 | (7.6) | (7.8) | (5.1) | (7.0) | (5.5) | (1.6) | (7.0) | (7.3) | (9.6) | (12.0) | (11.4) | (14.1) | (13.7) | (10.0) | (9.8) | (10.6) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (27.6) | (25.5) | (25.4) | (51.2) | (41.8) | (65.4) | (55.2) | (26.3) | (28.9) | (11.6) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 |
| Net Change In Cash | - | (2.6) | (2.5) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (22.0) | (36.0) | (44.6) | (32.3) | (43.5) | (34.0) | (21.7) | (23.5) | (10.2) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (11.5) |
| (24.3) |
| (11.3) |
| (13.5) |
| (16.2) |
| (14.7) |
| (13.2) |
| (15.8) |
| (11.5) |
| (7.7) |
| (6.8) |
| (6.2) |
| (5.5) |
| (6.3) |
| (5.5) |
| (10.3) |
| (6.8) |
| (3.3) |
| (2.6) |
| (2.4) |
| (3.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 | 0.1 | (0.0) | 0.2 | 0.8 | 0.4 | 0.6 | 0.8 | 1.9 | 0.9 | 1.1 | 0.8 | 2.5 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | 0.9 | - | - | - | 1.1 | - | - | - | - | - | (0.7) | (2.0) | (0.8) | 3.9 | 0.0 | 1.2 | (0.6) | ||||||||||||||||||||
| Change In Other Working Capital | 1.2 | - | - | - | (0.3) | (0.8) | 0.8 | (0.1) | 0.1 | 0.3 | 0.0 | 0.1 | (0.1) | (0.2) | 0.2 | 0.0 | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (5.8) | - | - | - | (2.8) | (8.1) | (10.4) | (5.8) | (11.8) | (9.2) | (10.5) | (13.5) | (11.3) | (8.7) | (7.0) | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 2.0 | (2.0) | 1.9 | 13.0 | (2.0) | (3.0) | 17.6 | (5.1) | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | 5.9 | - | - | - | 0.8 | 6.8 | 10.0 | 4.8 | 11.8 | 0.9 | 4.9 | 1.1 | 0.1 | 0.1 | 0.0 | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | - | - | - | - | (0.1) | 0.0 | 0.0 | 0.0 |
| Net Change In Cash | 0.0 | - | - | - | (2.0) | (1.3) | (0.4) | 1.0 | (1.9) | (6.5) | 7.3 | (14.4) | (14.2) | 9.0 | (12.0) | 3.0 | (2.1) | (36.0) | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | (13.5) | - | (8.7) | (7.0) | (7.1) | (9.6) | (16.1) | (8.2) | (8.8) | (10.4) | (10.4) | (8.3) | (7.2) | (8.1) | (6.2) | (5.2) | (5.3) | (4.9) | (5.7) | (4.5) | (9.3) | (4.1) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 0.3 | 0.5 | 1.1 | 3.7 | 5.2 | 12.9 | 21.4 | 2.3 | 4.3 | 0.8 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | 4.6 | (0.5) | 0.2 | 0.6 | 0.7 | 0.6 |
| Change In Other Working Capital | - | 3.0 | (0.0) | 0.3 | 0.1 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (22.0) | (36.0) | (44.6) | (32.3) | (43.3) | (33.9) | (21.6) | (23.2) | (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.0 | 0.0 | 10.0 | 30.1 | (35.2) | 12.6 | (17.4) | 0.0 | (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 19.4 | 33.4 | 6.9 | 0.1 | 0.2 | 58.8 | 103.4 | 27.9 | 13.7 |
| (27.7) |
| (2.1) |
| (78.3) |
| 37.6 |
| 64.5 |
| 4.7 |
| 2.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 1.8 |
| 2.2 |
| 6.6 |
| 4.4 |
| 4.9 |
| 7.7 |
| 4.4 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 0.6 |
| 1.0 |
| 0.5 |
| 2.2 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (1.3) |
| 1.3 |
| (0.6) |
| 0.6 |
| (0.4) |
| (0.1) |
| 0.1 |
| 0.8 |
| (0.1) |
| 0.1 |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.8 |
| (0.2) |
| 0.3 |
| 0.1 |
| (0.1) |
| 0.3 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.1) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.1) |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.0) |
| (9.6) |
| (16.0) |
| (8.1) |
| (8.8) |
| (10.4) |
| (10.3) |
| (8.3) |
| (7.2) |
| (8.1) |
| (6.2) |
| (5.2) |
| (5.3) |
| (4.9) |
| (5.5) |
| (4.5) |
| (9.2) |
| (4.1) |
| (2.9) |
| (2.1) |
| (2.6) |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.1 |
| 7.5 |
| (20.0) |
| (0.2) |
| 5.0 |
| (20.0) |
| 28.0 |
| (4.4) |
| 1.5 |
| (12.4) |
| (8.3) |
| (1.0) |
| (8.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| 0.2 |
| (0.0) |
| - |
| (0.0) |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 58.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 58.3 |
| 0.0 |
| 0.4 |
| 73.6 |
| 0.0 |
| 23.6 |
| 6.2 |
| 5.8 |
| 1.6 |
| 11.6 |
| 8.9 |
| 3.5 |
| 2.0 |
| 4.5 |
| 3.7 |
| (8.2) |
| (3.7) |
| (30.3) |
| 17.7 |
| 45.6 |
| (5.6) |
| (20.1) |
| 59.2 |
| (6.2) |
| 10.3 |
| 1.3 |
| 0.2 |
| (2.9) |
| 2.5 |
| 4.8 |
| 2.7 |
| (0.0) |
| (1.1) |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |