| (in millions of USD) | Q4 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||
| Net Income | (12.7) | (8.6) | (10.7) | (7.0) | (6.1) | (11.5) | (5.3) | (10.0) | (4.9) | (10.1) | (10.3) | (11.7) | (14.2) | (21.3) | (10.6) | (15.4) | ||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (39.0) | (32.9) | (37.0) | (61.5) | (68.3) | (31.4) | (31.4) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 9.1 | 11.2 | 12.6 | 9.4 | 4.4 | 2.4 | 1.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 14.4 | 12.7 | 12.9 | 14.8 | 17.9 | 6.5 | 1.8 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | 1.1 | 3.6 | 3.1 | 2.1 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 2.9 | 1.8 | 1.3 | (3.0) | 1.1 | 5.0 | 2.4 |
| Change In Inventory | (11.1) | 5.5 | (40.7) | (33.5) | 82.9 | 37.8 | 13.0 |
| Change In Accounts Payable | (13.4) | 11.7 | (17.8) | 0.5 | (13.5) | 16.5 | 11.9 |
| Change In Other Working Capital | 0.6 | 1.5 | (0.7) | 0.1 | 0.3 | 0.4 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | (23.2) | (7.1) | 6.1 | 4.7 | (172.3) | (19.6) | (19.7) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | 3.4 | 6.2 | 8.8 | 21.3 | 21.2 | 4.8 | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | 42.9 | 0.0 | 42.3 | 0.0 | 39.5 | 25.3 | 0.5 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | (0.1) | (0.1) | 0.0 | (0.1) | 0.0 | 0.0 | - |
| Net Change In Cash | (72.4) | (33.2) | (52.4) | (18.6) | 161.9 | 30.1 | |
| Free Cash Flow | |||||||
| Free Cash Flow | (26.6) | (13.2) | (2.8) | (16.6) | (193.5) | (24.4) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (36.7) |
| (13.2) |
| 6.5 |
| (24.8) |
| (7.1) |
| (25.0) |
| (1.4) |
| 2.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 2.5 | - | - | - | 2.9 | - | - | - | 2.9 | - | - | - | 1.9 | - | - | - | 0.8 | - | - | - | 0.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Stock-Based Compensation | 3.5 | 3.6 | 3.7 | 3.6 | 3.0 | 3.9 | 3.0 | 2.9 | 2.4 | 3.6 | 3.7 | 3.2 | 2.9 | 3.7 | 3.9 | 4.3 | 6.8 | |||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Asset Impairments | - | - | - | 0.0 | - | - | - | 0.8 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Receivable | - | - | - | (2.0) | - | - | - | (0.6) | - | - | - | (1.4) | - | - | - | (1.4) | - | |||||||
| Change In Inventory | - | - | - | 10.3 | - | - | - | (2.5) | - | - | - | (11.3) | - | - | - | 5.2 | - | - | ||||||
| Change In Accounts Payable | - | - | - | 5.8 | - | - | - | 2.4 | - | - | - | (14.8) | - | - | - | (2.5) | - | |||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Operating Activities | - | - | - | (5.4) | - | - | - | 1.8 | - | - | - | (10.7) | - | - | - | |||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.7 | - | - | - | 2.0 | - | - | - | 3.0 | - | - | - | 4.7 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Investing Activities | - | - | - | (0.7) | - | - | - | (2.0) | - | - | - | (3.0) | - | - | - | |||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Repurchased | - | - | - | 1.8 | - | - | - | 4.3 | - | - | - | 0.0 | - | - | - | - | - | |||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | - | - | - | (2.1) | - | - | - | (4.3) | - | - | - | (0.2) | - | - | - | |||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Change In Cash | - | - | - | (8.3) | - | - | - | (4.5) | - | - | - | (13.9) | - | - | - | (22.2) | - | - | ||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (6.1) | - | - | - | (0.3) | - | - | - | (13.7) | - | - | - | (22.2) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | (3.4) | (6.2) | (8.8) | (21.1) | (21.2) | (4.8) | (4.7) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | 1.8 | 18.5 | 6.2 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | (45.7) | (19.9) | (49.6) | (2.1) | 355.5 | 54.5 | 22.7 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.7 |
| 3.1 |
| 2.4 |
| 2.7 |
| 1.0 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 0.2 |
| - |
| 24.9 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| (13.7) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.4) |
| - |
| - |
| - |
| (61.9) |
| - |
| - |
| (0.0) |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| 39.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 353.7 |
| - |
| - |
| 0.1 |
| 6.3 |
| - |
| 283.5 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |