| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.1) | (1.3) | (2.0) | (3.8) | (4.2) | (4.6) | (4.7) | (6.6) | (7.6) | (9.6) | (4.6) | (1.0) | (3.5) | (6.0) | (5.8) | (5.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (9.2) | (11.2) | (23.5) | (18.7) | (23.2) | (15.2) | (11.9) | (19.7) | 62.7 | (5.1) | (11.6) | (5.4) | (17.3) | (4.3) | 0.6 | 0.1 | (1.5) | 0.6 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 0.7 | 0.6 | 0.7 | 0.9 | 0.9 | 0.9 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.9 | 0.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 1.1 | 0.7 | 0.5 | 1.0 | 0.7 | 0.6 | 1.3 | 0.4 | 0.6 | 0.3 | 0.4 | 0.6 | 0.6 | 0.8 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | 0.0 | 43.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 0.1 | (0.2) | 0.4 | 0.1 | (0.2) | 0.0 | 0.0 | 0.0 | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (9.1) | (18.8) | (5.8) | (21.3) | (11.2) | (16.6) | (19.8) | (21.2) | (4.3) | (3.1) | (6.2) | (1.0) | (3.1) | (0.6) | 1.4 | ||
| (5.9) |
| (2.0) |
| (4.2) |
| (4.0) |
| (4.9) |
| (1.5) |
| (3.7) |
| (4.7) |
| (2.0) |
| (5.4) |
| (4.4) |
| (4.3) |
| (5.6) |
| (1.9) |
| 68.5 |
| (2.9) |
| (0.9) |
| (0.8) |
| (1.2) |
| (1.3) |
| (1.7) |
| (8.1) |
| (1.0) |
| (0.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.8 | 1.0 | 1.1 | 1.1 | 0.9 | 1.4 | 1.5 | 1.4 | 1.6 | 1.7 | 1.7 | 1.7 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (4.0) | - | - | - | (3.9) | - | - | - | (1.5) | - | - | - | (0.8) | - | - | - | (0.5) | |||||||||||||||||||||||
| Change In Inventory | 0.8 | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | (0.9) | - | - | - | 0.4 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.4) | - | - | - | (0.3) | - | - | - | (0.6) | - | - | - | (0.8) | - | - | - | (0.1) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (0.6) | - | - | - | (0.7) | - | - | - | (6.3) | - | - | - | (1.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 9.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 0.1 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 8.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.6) | - | - | - | (0.7) | - | - | - | (6.4) | - | - | - | 6.1 | - | - | - | (4.6) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (0.6) | - | - | - | (0.8) | - | - | - | (6.4) | - | - | - | (2.0) | - | - | - | (4.8) | - | - | - | (2.2) | - | - | - | (7.5) | - | - | - | (5.2) | - | - | - | (1.2) | - | - | - | (2.9) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.7 |
| 0.8 |
| 0.7 |
| 0.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 |
| Stock-Based Compensation | 1.9 | 2.0 | 4.0 | 5.1 | 6.7 | 5.1 | 4.2 | 3.6 | 2.2 | 0.9 | 0.8 | 0.6 | 0.4 | 0.5 | 0.2 | 0.1 | 0.2 | 0.1 |
| Deffered Income Tax | - | - | (4.3) | (4.4) | (5.1) | (3.1) | (1.0) | (4.7) | (0.2) | 1.2 | (2.8) | (0.0) | 4.0 | 1.6 | (0.2) | 0.1 | (0.9) | (0.1) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.3 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.0 | 0.2 | 0.2 | 0.0 | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.3 | 2.0 | 3.6 | (1.9) | 4.9 | 0.6 | 4.0 | 0.4 | 0.3 | 1.9 | 1.0 | (0.1) | (0.9) | 0.7 | 0.1 | (0.5) | (0.4) |
| Change In Inventory | - | 1.1 | (2.3) | (1.5) | 5.6 | 2.9 | (0.6) | 2.4 | (1.2) | 0.4 | 0.2 | 0.1 | (2.0) | 0.9 | (0.3) | 0.7 | 0.8 | 1.5 |
| Change In Accounts Payable | - | 0.4 | (0.1) | 0.0 | 0.1 | 1.2 | (1.0) | 1.1 | (0.2) | (0.0) | 0.4 | (0.2) | 0.5 | 0.3 | (0.3) | 0.1 | 0.4 | (0.7) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (8.0) | (18.0) | (5.2) | (20.3) | (10.4) | (16.1) | (18.5) | (20.9) | (3.7) | (2.8) | (5.8) | (0.4) | (2.5) | 0.2 | 1.9 | (0.5) | (0.1) |
| 0.5 |
| 0.2 |
| 2.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 97.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | 18.9 | 87.2 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | 0.0 | 80.7 | 25.8 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.1) | (0.7) | 6.7 | (1.0) | (0.7) | (0.6) | 60.5 | 29.3 | (0.6) | (0.3) | (0.9) | (0.6) | (0.6) | (0.8) | (0.5) | 0.4 | (2.5) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | 0.0 | 2.7 | 0.2 | - | 0.2 | (3.2) | 0.2 | 0.1 | 3.7 | 0.1 | 0.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 5.8 | 11.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 9.6 | 6.7 | 32.2 | 0.2 | 0.0 | (0.1) | 0.1 | (2.5) | (0.2) | 5.7 | 12.8 | (1.1) | 6.9 | (0.1) | (0.3) | 1.7 | 2.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| (0.0) |
| Net Change In Cash | - | (0.0) | (11.9) | 33.5 | (20.7) | (11.0) | (16.9) | 42.2 | 5.9 | (4.6) | 2.7 | 6.1 | (2.2) | 3.8 | (0.7) | 1.1 | 1.7 | (0.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.7) |
| (2.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.0 |
| (3.0) |
| 3.2 |
| 2.1 |
| 1.2 |
| 1.0 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 18.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 39.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 20.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |