| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (5.6) | (10.6) | 2.0 | (19.8) | 4.0 | 0.8 | 1.5 | (4.6) | (2.9) | (0.2) | (8.1) | (2.5) | (7.2) | (6.7) | (0.7) | (16.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (34.1) | (13.6) | (15.8) | (17.1) | (108.8) | (58.3) | (13.6) | (27.1) | (10.2) | (22.5) | (28.2) | (7.7) | (5.6) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 8.3 | 8.8 | 10.1 | 9.2 | 5.7 | 2.7 | 2.6 | 4.4 | 0.9 | 0.1 | 0.1 | 0.1 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | 0.2 | 0.3 | - | 0.0 | 2.3 | 0.0 | 0.1 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | 1.9 | 13.0 | - | - | - | 0.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | (2.2) | (1.7) | - | (28.8) | (28.3) | (28.4) | (13.9) | (16.0) | (13.9) | (10.9) | (6.6) | (5.5) | - | - | - | ||||
| (53.3) |
| (11.5) |
| (27.9) |
| (19.0) |
| (25.5) |
| (9.5) |
| (4.3) |
| (3.1) |
| (5.3) |
| (0.2) |
| (4.9) |
| (14.5) |
| (4.5) |
| (4.7) |
| (3.4) |
| 0.5 |
| (2.8) |
| (3.7) |
| (4.2) |
| (6.8) |
| (5.2) |
| (4.8) |
| (5.7) |
| (15.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | 2.3 | 1.8 | 1.9 | 2.2 | 2.8 | 1.8 | 1.9 | 2.3 | 6.6 | 0.5 | 0.4 | 2.7 | 7.1 | 0.1 | 0.0 | 2.0 | 4.8 | 0.0 | 0.0 | 0.9 | 2.1 | 0.0 | 0.0 | 0.6 | 1.5 | 0.1 | 0.3 | 0.7 | 3.5 | 0.0 | 0.0 | 0.8 | 0.7 |
| Amortization Of Intangibles | 0.8 | 0.5 | 0.4 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 | 1.5 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | (0.2) | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 3.1 | 1.2 | 1.2 | 1.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 2.6 | - | - | 45.2 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 2.1 | - | - | - | (0.5) | - | - | - | 0.9 | - | - | - | 6.2 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | (1.1) | - | - | - | (0.3) | - | - | - | 1.0 | - | - | - | 2.1 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 1.7 | - | - | - | 3.1 | - | - | - | 0.9 | - | - | - | 3.6 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | (0.4) | - | - | - | (0.1) | - | - | - | (3.7) | - | - | - | 0.1 | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | 0.0 | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (0.6) | - | - | - | (1.2) | - | - | - | (0.2) | - | - | - | (9.1) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | (0.0) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | 0.0 | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | 0.0 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 0.5 | - | - | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | 2.3 | - | - | - | 0.9 | - | - | - | (2.7) | - | - | - | 13.6 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | 1.7 | - | - | - | 0.1 | - | - | - | (3.0) | - | - | - | 4.5 | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (0.6) | - | - | - | (1.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.0) | - | - | - | (2.8) | - | - | - | - | - | - | - | (5.3) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (0.0) |
| (0.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 2.7 | 3.7 | 3.7 | 4.8 | 5.8 | 6.0 | 4.5 | 2.1 | 1.6 | 1.7 | 0.7 | 0.1 | 0.1 | - | - | - | - | - | - | - |
| Stock-Based Compensation | 0.7 | 0.6 | 2.4 | 6.0 | 5.2 | 3.6 | 1.1 | 1.0 | 0.6 | 2.5 | 0.9 | 1.0 | 0.5 | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | 0.0 | (0.1) | (0.1) | 0.2 | - | - | - | - | 0.0 | (0.0) | (0.8) | - | - | - | - | - | - | - |
| Asset Impairments | - | 8.3 | 0.0 | 5.7 | 75.5 | 12.8 | 0.2 | 0.0 | 1.9 | 1.3 | 7.5 | 0.0 | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | (0.1) | (1.0) | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 7.6 | (5.2) | 7.2 | (6.5) | (1.5) | 3.6 | 1.2 | 0.1 | 0.4 | 0.0 | 0.2 | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (0.4) | 4.8 | 3.6 | (1.3) | (2.8) | 8.2 | 0.1 | 0.0 | (0.2) | 0.5 | 0.0 | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.3 | (2.1) | 2.4 | (7.7) | (3.2) | (1.4) | 0.1 | (0.1) | 0.5 | 0.7 | 0.5 | 0.4 | 0.0 | 0.0 | - | - | - | - | - |
| Change In Other Working Capital | - | (0.5) | (3.8) | 1.9 | (0.1) | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.8) | (0.5) | 0.0 | (0.1) | 0.0 | 0.0 | - | 16.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (1.9) | (1.4) | (5.1) | (28.8) | (26.0) | (28.4) | (13.8) | (15.9) | (13.8) | (10.7) | (6.6) | (5.5) | (0.0) | (0.1) | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | 0.0 | 15.5 | 5.9 | - | 0.3 | - | 0.0 | 1.0 | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | 0.1 | 2.0 | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | 0.3 | 0.1 | 0.1 | (0.0) | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2.6) | (0.3) | (0.1) | (3.2) | (2.8) | (5.7) | (1.1) | (0.5) | (3.5) | (5.3) | (1.0) | (0.0) | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Debt Repaid | - | 1.9 | 15.7 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 15.6 | 11.7 | 45.1 | 65.7 | - | - | 0.7 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | (0.0) | (0.0) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 15.4 | (1.3) | 8.9 | 1.5 | 30.3 | 71.1 | 19.1 | 22.7 | 10.2 | 16.7 | 12.4 | 5.2 | 0.0 | 0.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 10.9 | (3.0) | 3.6 | (30.5) | 1.6 | 37.0 | 4.2 | 6.2 | (7.2) | 0.7 | 4.7 | (0.3) | - | - | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | (2.2) | (4.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.0 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 1.2 |
| 1.5 |
| 1.1 |
| 1.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| (0.3) |
| 1.3 |
| 0.5 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| - |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.3) |
| (0.5) |
| 0.7 |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| 19.7 |
| - |
| (8.0) |
| - |
| 20.6 |
| - |
| (3.0) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| (9.3) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |