| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (0.5) | (27.8) | (22.4) | (12.2) | (16.6) | (11.8) | (4.3) | (12.6) | (5.7) | (4.8) | (5.1) | (6.1) | (4.8) | (19.4) | (3.9) | (3.9) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (62.9) | (79.1) | (34.5) | (20.7) | (29.5) | 17.8 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.1 | 0.4 | 0.8 | 0.5 | 0.5 | - |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 1.5 | 1.8 | 1.9 | 2.5 | 2.4 | - |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | 6.1 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | (0.5) | 0.2 | 0.1 | - |
| Change In Inventory | - | - | 0.2 | 1.6 | 0.2 | - |
| Change In Accounts Payable | - | 2.0 | 1.6 | 2.7 | 0.6 | 3.7 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (16.1) | (6.6) | (17.5) | (10.2) | (1.7) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 4.7 | - | 1.2 | 0.5 | - |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | 3.1 | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (20.8) | - | (18.7) | (10.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (2.3) |
| 0.7 |
| 20.0 |
| (10.2) |
| 7.3 |
| (0.8) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.0 | 0.0 | 0.0 | 0.4 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | - | - | - | - | - |
| Amortization Of Intangibles | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 0.2 | 0.8 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.8 | 0.5 | 0.5 | 0.6 | 1.2 | 0.1 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | 0.0 | - | - | - | 6.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | (0.3) | - | - | - | - | - | - | - | (0.3) | - | - | - | 0.2 | - | - | - | (0.1) | |||||
| Change In Inventory | 0.0 | - | - | - | - | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 | - | ||||
| Change In Accounts Payable | (0.5) | - | - | - | (0.1) | - | - | - | 1.0 | - | - | - | 1.8 | - | - | - | 0.3 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (9.1) | - | - | - | (1.9) | - | - | - | (2.1) | - | - | - | (4.1) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.6 | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | - | - |
| Acquisitions | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (19.4) | - | - | - | (0.8) | - | - | - | - | - | - | - | (0.3) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1.7 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | 12.1 | - | - | - | 2.5 | - | - | - | 0.2 | - | - | - | 3.0 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (16.4) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (2.5) | - | - | - | - | - | - | - | (4.4) | - | - | - | (2.0) | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (16.7) | - | (1.2) | (0.5) | - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | 302.9 | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 58.1 | 4.7 | 18.0 | 7.6 | (0.0) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |