| (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 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (8.9) | (29.5) | (11.3) | (4.8) | 7.4 | (14.1) | (10.6) | (22.2) | (8.2) | (11.1) | (8.4) | (9.6) | (8.8) | (5.1) | (8.7) | (4.1) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (54.4) | (38.2) | (55.2) | (37.9) | (18.8) | (36.1) | (17.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 0.7 | 0.8 | 1.0 | 1.0 | 0.8 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 5.0 | 3.8 | 5.3 | 3.1 | 2.3 | 3.0 | 2.1 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.1 | 0.0 | 0.4 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.8 | (0.2) | 0.0 | (1.2) | 0.7 | 0.3 |
| Change In Other Working Capital | - | 0.0 | (0.1) | 0.1 | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (38.3) | (27.0) | (34.2) | (31.4) | (22.2) | (9.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.6 | 0.0 | 0.5 | 1.3 | 1.8 | 1.5 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 47.9 | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 17.2 | 67.2 | (34.6) | (12.7) | 47.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (38.9) | (27.0) | (34.7) | (32.7) | (24.1) | (10.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (0.9) |
| 1.6 |
| (16.2) |
| (17.1) |
| (4.5) |
| (2.6) |
| (2.9) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 1.5 | 1.3 | 1.2 | 1.1 | 0.3 | 1.2 | 1.2 | 1.8 | 1.0 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.4 | 0.5 | ||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | 1.7 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | (0.6) | ||||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | (18.0) | - | - | - | (8.6) | - | - | - | (8.4) | - | - | - | (10.8) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.7 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (0.7) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | 93.8 | - | - | - | (1.9) | - | - | - | (1.3) | - | - | - | 0.0 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 75.1 | - | - | - | (10.5) | - | - | - | (9.7) | - | - | - | (10.8) | - | - | - | 11.7 | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (18.7) | - | - | - | (8.6) | - | - | - | (8.4) | - | - | - | (11.0) | - | - | - | (8.2) | - | - | - | (5.9) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.6) | (0.0) | (0.3) | (1.3) | (1.8) | 38.5 |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 56.1 | 94.3 | (0.1) | 20.0 | 71.8 | 0.5 |
| 29.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| 1.9 |
| 1.1 |
| 0.4 |
| 0.1 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |