| (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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (8.1) | (31.9) | (15.4) | (13.5) | (22.9) | (17.1) | (11.5) | (2.7) | (12.8) | (8.1) | (2.0) | (5.8) | 8.1 | (12.4) | (12.5) | (16.3) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (68.9) | (83.8) | (44.1) | (7.9) | (54.4) | (70.5) | (55.8) | (66.2) | (61.4) | (8.9) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 0.5 | 0.5 | 0.7 | 1.3 | 2.4 | 3.0 | 3.4 | 2.9 | 3.2 | 3.8 |
| Amortization Of Intangibles | - | 0.0 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.6 | 0.2 | 1.0 | 1.0 | 0.9 | 0.5 | 0.7 | 1.8 | 2.1 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | 0.0 | 31.1 | 0.0 | - | 0.0 | 70.0 | 0.0 | 5.0 |
| Debt Repaid | - | 0.0 | 0.0 | 51.5 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 49.6 | 47.7 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (53.0) | (35.9) | (7.4) | (10.8) | (33.9) | (46.0) | (60.9) | (14.8) | 3.8 |
| Free Cash Flow To Equity | - | - | (35.9) | |||||||
| (13.2) |
| (28.9) |
| (14.6) |
| (12.4) |
| (14.7) |
| (20.4) |
| (16.6) |
| (2.3) |
| (16.5) |
| (12.6) |
| (18.4) |
| (20.5) |
| (14.7) |
| (13.9) |
| (15.0) |
| (36.5) |
| 4.1 |
| 8.5 |
| (5.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.6 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 1.1 | 0.7 | 0.7 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 |
| Amortization Of Intangibles | - | 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 | ||||||||||||||||||
| Stock-Based Compensation | 2.3 | 1.4 | 2.8 | 1.9 | 1.6 | 2.4 | 1.6 | 1.5 | 1.6 | 0.9 | 0.8 | 0.6 | 0.3 | 0.7 | 0.5 | 2.2 | 0.9 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Inventory | 1.9 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | 1.2 | - | - | - | 0.6 | - | |||||||||||||||||
| Change In Accounts Payable | (18.0) | - | - | - | 1.9 | - | - | - | 1.3 | - | - | - | 2.5 | - | - | - | 0.2 | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.3 | - | - | - | 0.1 | ||||||||||||||||||
| Cash From Operating Activities | (14.8) | - | - | - | (23.4) | - | - | - | (10.4) | - | - | - | 8.8 | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.3 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 9.1 | - | - | - | 0.0 | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 4.4 | - | - | - | 20.6 | - | - | - | 81.7 | - | - | - | (9.2) | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (10.4) | - | - | - | (2.9) | - | - | - | 71.3 | - | - | - | (0.4) | - | - | - | (13.3) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | (14.9) | - | - | - | (23.5) | - | - | - | (10.4) | - | - | - | 8.8 | - | - | - | (14.6) | - | - | - | (14.2) | - | - | - | (13.8) | - | - | - | (18.1) | - | - | - | 0.5 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| Stock-Based Compensation | 8.4 | 7.6 | 7.1 | 2.7 | 4.4 | 6.8 | 6.6 | 7.1 | 29.9 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.2 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 0.1 | (0.7) | 1.0 | 1.7 | 1.6 | (0.4) | (2.6) | 1.4 | 1.1 |
| Change In Accounts Payable | - | 19.5 | 2.8 | (1.0) | 1.6 | 1.2 | (5.2) | (7.9) | 11.3 | 2.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | (0.1) | 0.2 | 0.1 | 0.3 | (0.2) | (0.4) | - | - |
| Cash From Operating Activities | - | (52.4) | (35.8) | (6.4) | (9.8) | (33.0) | (45.5) | (60.2) | (13.0) | 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.6) | (0.2) | (1.0) | (2.5) | (0.9) | (0.5) | (0.7) | (1.8) | (2.1) |
| 0.0 |
| 0.0 |
| 22.5 |
| 50.0 |
| 0.0 |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 102.6 | 83.6 | 4.0 | 11.6 | 30.1 | 28.5 | 49.6 | 58.0 | 4.4 |
| (3.4) |
| (0.8) |
| (3.8) |
| (17.5) |
| - |
| 43.2 |
| 8.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| (27.8) |
| (10.8) |
| - |
| (68.5) |
| (40.9) |
| (14.8) |
| - |
| 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 |
| - |
| - |
| 1.7 |
| 1.9 |
| 1.7 |
| 1.5 |
| 1.2 |
| 1.8 |
| 1.8 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.5 |
| 1.4 |
| 1.2 |
| 27.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.5) |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (13.6) |
| - |
| - |
| - |
| (17.7) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |