| (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 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | (6.1) | (7.9) | (2.3) | (4.9) | (3.9) | (1.3) | (1.8) | (3.6) | (5.2) | (7.7) | (6.3) | (34.8) | (25.8) | (20.3) | (116.9) | (16.3) | |||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (21.2) | (19.0) | (11.9) | (74.6) | (196.3) | (236.0) | (63.1) | (58.8) | (31.8) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 1.6 | 1.6 | 1.7 | 3.9 | 7.5 | 7.3 | 0.6 | 0.2 | 0.3 |
| Amortization Of Intangibles | - | 1.6 | 1.6 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (13.1) | (3.1) | (24.4) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (10.9) | 2.1 | (13.5) | (17.6) | (42.0) | 6.0 | (25.3) | (30.4) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (42.8) |
| (6.6) |
| (110.6) |
| (36.3) |
| (82.6) |
| (44.4) |
| (0.8) |
| (2.9) |
| (15.0) |
| (18.5) |
| (15.0) |
| (16.9) |
| (8.4) |
| (5.1) |
| (8.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.8 | 0.4 | 0.4 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | - | 1.8 | - | - | - | 1.8 | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | 0.1 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Stock-Based Compensation | 0.4 | 0.7 | 0.7 | 0.1 | 0.6 | 1.1 | 1.8 | 2.9 | 1.7 | 1.6 | 1.2 | 3.2 | 2.3 | 2.7 | 2.9 | 6.0 | 2.9 | ||||||||||||||
| Deffered Income Tax | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.5 | 90.9 | 0.0 | 29.0 | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Receivable | (0.0) | - | - | - | 0.0 | - | - | - | (1.8) | - | - | - | (1.0) | - | - | - | (4.6) | ||||||||||||||
| Change In Inventory | 0.0 | - | - | - | 0.0 | - | - | - | (2.8) | - | - | - | (4.3) | - | - | - | 12.4 | - | |||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Operating Activities | (0.4) | - | - | - | (3.9) | - | - | - | (0.0) | - | - | - | (7.4) | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | (0.0) | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.2) | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.0 | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.0 | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | (2.1) | - | - | - | 0.4 | - | - | - | (2.2) | - | - | - | (3.0) | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.5) | - | - | - | (3.3) | - | - | - | (2.5) | - | - | - | (10.4) | - | - | - | 8.4 | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | (0.4) | - | - | - | (3.9) | - | - | - | (0.0) | - | - | - | (7.5) | - | - | - | - | - | - | - | (8.5) | - | - | - | (17.1) | - | - | - | (11.9) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 2.0 | 2.2 | 7.5 | 8.3 | 14.6 | 29.0 | 22.7 | 34.7 | 0.6 |
| Deffered Income Tax | - | 0.0 | (0.0) | (1.2) | (0.5) | 0.2 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | 0.0 | 120.4 | 0.0 | - | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.5) | (0.4) | (0.2) | (5.6) | 4.6 | 4.7 | (0.3) | 0.1 |
| Change In Inventory | - | 0.8 | (9.4) | (26.4) | (19.4) | 19.3 | (18.7) | 5.4 | 10.0 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | (0.1) | (0.1) |
| Cash From Operating Activities | - | (10.9) | 2.2 | (13.4) | (17.5) | (42.0) | 6.1 | (25.2) | (30.3) |
| - |
| - |
| - |
| 1.2 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.1) | (0.2) | (0.2) | (0.7) | (44.9) | (39.1) | (1.3) | (0.0) |
| - |
| 16.1 |
| - |
| 6.8 |
| Common Stock Issuance | - | - | - | 0.0 | 46.8 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (2.5) | (4.9) | (11.1) | 27.0 | 95.6 | 32.3 | 36.6 | 45.3 |
| 8.3 |
| 8.2 |
| (0.7) |
| 10.1 |
| 14.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 9.6 |
| 4.9 |
| 6.9 |
| 5.2 |
| 4.9 |
| 5.2 |
| 7.4 |
| 9.9 |
| 11.4 |
| 11.9 |
| 1.5 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| - |
| - |
| - |
| 38.5 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |