| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | (9.1) | (25.7) | (5.9) | (7.7) | (7.5) | (11.0) | (9.7) | (7.6) | (9.3) | (14.7) | (6.0) | (8.9) | (5.8) | (21.9) | (1.4) | (2.7) | |||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (48.5) | (46.9) | (37.6) | (35.3) | (14.2) | 36.7 | 42.5 | (6.2) | (6.3) | (7.0) | (1.9) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 1.1 | 1.1 | 1.4 | 1.2 | 1.3 | 0.3 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 0.7 | 0.7 | 1.4 | 1.4 | 0.7 | 0.8 | 0.1 | 0.0 | 0.1 | 0.0 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 2.0 | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 8.9 | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (29.8) | (29.9) | (23.4) | 5.1 | 40.4 | 27.4 | (5.6) | (4.1) | (3.3) | (1.3) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| 11.7 |
| 7.5 |
| 11.5 |
| 9.8 |
| 7.9 |
| 12.8 |
| 15.7 |
| 15.0 |
| (1.1) |
| (1.7) |
| (1.7) |
| (1.3) |
| (1.4) |
| (1.9) |
| (1.6) |
| (1.4) |
| (1.3) |
| (1.5) |
| (3.9) |
| (0.9) |
| (0.7) |
| (0.4) |
| (0.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Stock-Based Compensation | 0.2 | 0.3 | 0.5 | 0.6 | 0.9 | 1.3 | 1.0 | 1.5 | 1.6 | 1.8 | 2.2 | 2.2 | 2.2 | 2.4 | 2.2 | 1.5 | 1.4 | ||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | (2.2) | - | - | - | (1.4) | - | |||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Gains & Losses On Investments | (0.0) | (0.3) | (0.1) | (0.0) | 0.3 | 0.3 | 0.0 | (0.1) | 0.2 | (0.3) | (0.0) | (0.1) | 0.6 | 0.6 | (0.1) | (0.1) | (0.0) | ||||||||||||||||||||||
| Change In Accounts Receivable | (0.1) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.9) | - | - | - | 0.9 | ||||||||||||||||||||||
| Change In Inventory | (0.2) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | 0.2 | - | - | - | 3.1 | ||||||||||||||||||||||
| Change In Accounts Payable | 0.6 | - | - | - | (1.6) | - | - | - | (0.3) | - | - | - | 0.4 | - | - | - | (0.6) | ||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Operating Activities | (7.8) | - | - | - | (8.7) | - | - | - | (8.5) | - | - | - | (5.9) | - | - | ||||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | 6.4 | - | - | - | 0.3 | - | - | - | 40.6 | - | - | - | - | ||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | 13.9 | - | - | - | 17.4 | - | - | - | 30.5 | - | - | - | 1.3 | ||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | 7.4 | - | - | - | 16.7 | - | - | - | (10.2) | - | - | ||||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | ||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | - | - | - | - | ||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | 4.3 | - | - | - | 0.4 | - | - | - | - | - | - | - | (0.5) | - | - | ||||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (3.7) | - | - | - | (1.0) | - | - | - | 8.2 | - | - | - | (16.6) | - | - | - | 8.8 | - | |||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (8.0) | - | - | - | (8.8) | - | - | - | (8.9) | - | - | - | (6.1) | - | - | - | 7.4 | - | - | - | 12.1 | - | - | - | (1.4) | - | - | - | - | - | - | - | (1.0) | - | - | - | (0.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 1.6 | 2.2 | 5.4 | 8.3 | 7.5 | 5.5 | 2.7 | 1.1 | 1.3 | 2.0 | 0.1 |
| Deffered Income Tax | - | - | - | (2.4) | (4.8) | 0.9 | (0.5) | - | - | - | - |
| Asset Impairments | - | 18.9 | - | 0.0 | 15.4 | - | - | - | - | - | - |
| Gains & Losses On Investments | (0.4) | (0.0) | 0.4 | 0.1 | 0.4 | (0.4) | 0.8 | - | - | - | - |
| Change In Accounts Receivable | - | 0.0 | (0.2) | (2.5) | (14.9) | 8.7 | 13.0 | 0.1 | 0.0 | - | - |
| Change In Inventory | - | (0.1) | (0.3) | (0.4) | 3.7 | (5.7) | 7.9 | 0.2 | 0.0 | 0.0 | - |
| Change In Accounts Payable | - | (3.1) | 2.2 | 1.8 | (2.5) | (0.3) | 3.8 | (0.2) | 0.1 | 0.0 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Cash From Operating Activities | - | (29.1) | (29.2) | (22.1) | 6.6 | 41.1 | 28.2 | (5.5) | (4.1) | (3.2) | (1.3) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 6.6 | 40.8 | 110.5 | 68.0 | - | 9.3 | - | - | - | - |
| Sales Of Investments | - | 33.7 | 58.8 | 127.3 | 11.3 | 3.1 | 5.0 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 26.3 | 17.1 | 15.4 | (58.2) | 4.1 | (5.8) | (0.4) | (0.4) | (0.2) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.2 | 0.5 | 19.5 | 5.5 | 0.0 | 7.1 | - |
| Common Stock Repurchased | - | - | - | 1.4 | 14.2 | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 11.8 | 0.1 | (1.4) | (14.0) | 0.5 | 19.7 | 5.9 | 1.9 | 5.9 | 2.3 |
| (12.0) |
| (8.1) |
| (65.6) |
| 45.6 |
| 42.1 |
| (0.1) |
| (2.6) |
| 2.5 |
| 1.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.4 |
| 0.9 |
| 1.5 |
| 0.6 |
| 1.0 |
| 0.7 |
| 0.4 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.0 |
| - |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |