| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | (8.3) | (7.9) | (8.5) | (6.9) | (3.1) | (20.1) | (44.2) | (16.2) | (31.4) | (43.9) | (112.6) | (38.9) | (37.1) | (38.7) | (31.8) | (32.2) | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (31.6) | (26.4) | (112.0) | (232.5) | (132.6) | (72.4) | (41.1) | (29.8) | (18.5) | (23.4) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 9.5 | 14.0 | 13.7 | 9.6 | 3.4 | 1.5 | 1.1 | 1.3 | 1.5 |
| Amortization Of Intangibles | - | 5.4 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | - | - | - | - | - | 0.0 | 0.1 | 0.3 | 1.0 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | (0.0) | (0.0) | 0.1 | (0.0) | 0.0 | - | - | - | - |
| Net Change In Cash | - | (5.1) | (8.8) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | - | - | - | - | - | (38.3) | (29.6) | (20.3) | (21.8) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (30.0) |
| (22.9) |
| (20.8) |
| (18.8) |
| (9.9) |
| (11.7) |
| (10.8) |
| (8.1) |
| (10.5) |
| (7.9) |
| (6.4) |
| (7.7) |
| (7.9) |
| (6.4) |
| (4.9) |
| (3.3) |
| (3.8) |
| (5.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.3 | - | - | - | 2.4 | - | - | - | 3.0 | - | - | - | 3.2 | - | - | - | 2.2 | - | - | - | 0.4 | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.4 | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Stock-Based Compensation | 0.7 | 0.9 | 0.9 | 1.1 | 1.6 | 1.9 | 2.2 | 2.6 | 3.0 | 3.4 | 4.0 | 3.9 | 3.9 | 5.5 | 6.1 | 5.8 | 5.1 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.3) | 19.5 | 0.0 | 0.4 | - | 77.3 | - | - | - | 0.0 | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | (1.1) | - | - | - | (1.4) | - | - | - | (1.0) | - | - | - | (0.2) | - | - | - | 0.6 | |||||||||||||||||
| Change In Inventory | 0.1 | - | - | - | (1.1) | - | - | - | 0.2 | - | - | - | 5.7 | - | - | - | 5.9 | - | ||||||||||||||||
| Change In Accounts Payable | (0.5) | - | - | - | (0.4) | - | - | - | (0.5) | - | - | - | 3.0 | - | - | - | (3.2) | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | (0.3) | - | - | - | (0.8) | - | - | - | 0.4 | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Operating Activities | (5.7) | - | - | - | (2.8) | - | - | - | (28.1) | - | - | - | (32.4) | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.7) | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | 5.5 | - | - | - | (14.1) | - | - | - | 47.6 | - | - | - | 16.5 | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | 0.7 | - | - | - | 13.3 | - | - | - | 15.4 | - | - | - | 15.2 | - | - | - | 0.0 | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 0.7 | - | - | - | 10.9 | - | - | - | (21.6) | - | - | - | 14.9 | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.4 | - | - | - | (5.9) | - | - | - | (2.2) | - | - | - | (1.0) | - | - | - | (0.5) | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (13.9) | - | - | - | (8.0) | - | - | - | (6.6) | - | - | - | (6.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 6.6 |
| 7.2 |
| 5.8 |
| 1.4 |
| 0.1 |
| - |
| - |
| - |
| Stock-Based Compensation | 3.6 | 4.5 | 9.7 | 15.2 | 22.4 | 9.7 | 1.6 | 1.3 | 1.2 | 0.4 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 1.8 | (5.8) | 0.0 | - | - | - |
| Asset Impairments | - | 0.0 | 19.7 | 77.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.4 | (4.1) | 2.3 | 2.3 | 0.5 | (2.1) | 2.4 | 0.9 | 1.8 |
| Change In Inventory | - | (4.9) | 0.6 | 4.2 | 23.7 | 15.9 | 4.2 | 3.6 | 0.4 | 0.3 |
| Change In Accounts Payable | - | (1.4) | (3.4) | (2.0) | 1.9 | 6.8 | (1.8) | 1.4 | (1.0) | 1.5 |
| Change In Other Working Capital | - | - | (4.7) | 5.0 | 1.1 | 0.6 | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | 0.0 | (0.1) | - |
| Cash From Operating Activities | - | (16.3) | (68.9) | (125.2) | (124.8) | (71.9) | (38.3) | (29.5) | (19.9) | (20.8) |
| 0.0 |
| 31.3 |
| - |
| 2.4 |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (12.7) | 73.8 | 24.2 | 82.8 | (278.1) | (2.5) | (0.1) | (0.3) | (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 31.1 | 44.4 | 57.7 | 23.1 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 24.0 | (13.7) | 113.8 | 23.0 | 336.1 | 61.9 | 30.4 | 35.8 | 17.6 |
| 12.9 |
| (19.1) |
| (13.9) |
| 21.1 |
| 0.8 |
| 15.5 |
| (4.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 2.8 |
| 1.8 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 1.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (1.4) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.5) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 328.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 337.5 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 323.6 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |