| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (0.4) | (1.3) | 0.4 | (0.3) | (1.2) | (2.7) | (1.3) | (1.8) | (4.1) | (2.2) | (9.2) | (2.1) | (4.3) | (5.7) | (3.1) | (4.7) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (1.6) | (2.4) | (10.0) | (17.8) | (14.9) | (7.5) | (2.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 1.4 | 1.5 | 2.2 | 2.5 | 2.0 | 1.9 | 1.8 |
| Amortization Of Intangibles | 1.4 | 1.4 | 2.1 | 2.4 | 2.0 | 1.9 | 1.8 |
| Stock-Based Compensation | - | 2.5 | 5.4 | 7.5 | 8.8 | 6.9 | 0.9 |
| Deffered Income Tax | - | 0.0 | 0.0 | (1.5) | 0.6 | (2.9) | (1.2) |
| Asset Impairments | - | 0.0 | 0.0 | 6.9 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.6 | (1.0) | 1.2 | (0.6) | 1.2 | (0.3) |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.1 | 0.9 | (0.8) | 0.5 | 0.6 | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (1.9) | 1.1 | (2.3) | 1.0 | (1.4) | 1.0 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Acquisitions | - | 0.0 | 0.0 | 0.5 | 0.3 | 0.0 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (2.1) | 1.1 | (2.3) | 0.9 | (1.4) | 1.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (1.4) |
| (1.0) |
| (4.9) |
| (0.8) |
| (0.8) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 1.1 | 0.0 | 0.0 | 0.4 | 1.5 | 0.0 | 0.0 | 0.6 | 1.9 | 0.0 | 0.0 | 0.5 | 1.5 | 0.0 | 0.0 | 0.5 | - | - | - | - |
| Amortization Of Intangibles | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | (0.1) | 0.5 | 0.5 | 1.1 | ||||
| Stock-Based Compensation | 0.8 | - | - | - | 1.2 | - | - | - | 1.7 | - | - | - | 3.7 | - | - | - | 0.9 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (1.2) | - | - | - | (0.2) | - | |||
| Asset Impairments | - | - | - | - | - | - | 0.0 | - | - | - | 6.9 | - | - | - | 0.0 | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (0.5) | - | - | - | 2.8 | - | - | - | 0.1 | - | - | - | 2.1 | - | - | - | (0.3) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | 0.3 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | (0.4) | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 1.3 | - | - | - | (2.5) | - | - | - | 0.0 | - | - | - | (2.4) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.0 | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.4) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (0.4) | - | - | - | 3.5 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 1.3 | - | - | - | (2.5) | - | - | - | 0.0 | - | - | - | (2.4) | - | - | - | 0.0 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 0.0 |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.2) | 0.2 | (0.4) | (0.3) | 0.8 | (0.0) |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 0.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4.7 | 9.1 | (0.1) | 2.0 | 0.1 | 0.1 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |