| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (23.0) | (20.6) | (23.3) | (17.7) | (17.0) | (9.5) | (13.8) | (10.0) | (6.9) | (8.0) | (10.1) | (8.8) | (17.7) | (10.9) | (8.8) | (13.2) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | (84.5) | (78.5) | (40.2) | (44.6) | (42.3) | (45.6) | (111.3) | (71.5) | (55.7) | (32.4) | (20.0) | (8.9) | (2.5) | (0.6) |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.6 | 0.6 | 0.8 | 1.0 | 1.1 | 0.7 | 0.5 | 0.3 | 0.1 | 0.0 | 0.0 | - |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | 2.7 | 2.3 | 0.7 | 0.4 | 0.1 | 0.1 | - |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | 1.4 | - | 18.8 | - | - | - | - | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (64.5) | (41.8) | (36.1) | (37.6) | (48.2) | (100.2) | (48.5) | (32.4) | (28.5) | (13.9) | (4.7) | (2.4) | - |
| Free Cash Flow To Equity | ||||||||||||||
| (9.4) |
| (10.3) |
| (2.2) |
| (17.1) |
| (16.1) |
| (8.6) |
| (34.9) |
| (38.1) |
| (29.7) |
| (26.6) |
| (20.8) |
| 2.2 |
| (26.2) |
| (17.3) |
| (14.6) |
| (12.1) |
| (11.7) |
| (10.7) |
| (7.0) |
| (7.3) |
| (7.5) |
| (7.6) |
| (5.3) |
| (4.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | (0.0) | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.9 | 4.6 | 0.0 | 0.0 | 1.7 | 5.2 | 0.0 | 0.0 | 1.0 | 0.8 | 0.8 | 0.8 | 1.0 | 1.3 | 1.3 | 1.5 | 1.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 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 | (0.6) | ||||||||||||||||||||||
| Gains & Losses On Investments | (0.1) | (0.1) | 0.0 | (0.0) | (0.1) | (0.2) | 0.6 | (0.1) | (0.3) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | (0.1) | 0.1 | (0.1) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.9) | - | - | - | (0.7) | - | - | - | (1.1) | - | - | - | (0.8) | - | - | - | 0.6 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (25.6) | - | - | - | (16.4) | - | - | - | (8.0) | - | - | - | (15.1) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 1.3 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 10.7 | - | - | - | 37.6 | - | - | - | 105.9 | - | - | - | 13.3 | - | - | - | 6.5 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 22.5 | - | - | - | 18.1 | - | - | - | (98.2) | - | - | - | 5.5 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 108.9 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | 0.0 | - | - | - | 106.6 | - | - | - | (0.1) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (3.1) | - | - | - | 1.7 | - | - | - | 0.4 | - | - | - | (9.7) | - | - | - | 32.0 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (25.6) | - | - | - | (16.4) | - | - | - | - | - | - | - | (15.1) | - | - | - | (10.6) | - | - | - | - | - | - | - | (28.1) | - | - | - | 10.2 | - | - | - | (2.9) | - | - | - | (6.7) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 6.5 | 6.3 | 6.1 | 3.5 | 5.7 | 9.5 | 12.5 | 12.0 | 7.6 | 5.7 | 3.2 | 1.2 | 0.2 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | 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 |
| Gains & Losses On Investments | (0.1) | (0.1) | 0.0 | 0.1 | (0.1) | (0.1) | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | (5.0) | (12.5) | (1.0) | 1.0 | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (2.3) | 1.6 | 1.0 | (0.3) | (6.0) | (3.5) | 4.4 | 3.9 | (0.9) | 1.9 | 1.0 | 0.2 | 0.1 |
| Change In Other Working Capital | - | - | - | 1.5 | (1.6) | (0.2) | 0.1 | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (64.5) | (41.8) | (36.1) | (37.5) | (48.2) | (99.7) | (45.7) | (30.1) | (27.8) | (13.6) | (4.6) | (2.4) | (0.4) |
| Acquisitions |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 163.1 | 180.8 | 33.9 | 86.3 | 87.3 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.6) | (121.3) | 35.6 | 30.1 | (73.4) | (0.5) | (2.7) | (2.3) | (0.7) | (0.4) | (0.1) | (0.1) | - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 77.4 | 182.1 | 0.1 | - | 62.6 | 142.2 | 40.7 | 12.1 | 78.9 | 16.7 | 11.3 | 10.3 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 77.4 | 166.6 | (2.8) | (0.5) | 60.8 | 154.9 | 38.5 | 11.4 | 76.0 | 16.7 | 10.8 | 8.4 | 0.1 |
| Net Change In Cash | - | 11.3 | 3.5 | (3.3) | (8.0) | (60.8) | 54.7 | (10.0) | (20.9) | 47.5 | - | 6.1 | 6.0 | (0.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| (37.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.3 |
| 3.6 |
| 3.3 |
| 3.1 |
| 3.1 |
| 3.0 |
| 2.8 |
| 3.1 |
| 1.9 |
| 2.0 |
| 1.8 |
| 1.9 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.6 |
| 1.6 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.1) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| (27.6) |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| (57.4) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.5 |
| - |
| - |
| - |
| 46.0 |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 41.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 60.4 |
| - |
| - |
| - |
| 42.9 |
| - |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 40.6 |
| - |
| - |
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 48.2 |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |