| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (5.2) | 1.6 | (7.4) | (8.5) | (12.3) | (9.5) | (8.7) | (10.2) | (12.3) | (13.4) | (11.0) | (13.2) | (13.1) | (14.6) | (11.0) | (13.2) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (19.5) | (26.6) | (40.7) | (50.7) | (53.0) | (44.2) | (44.8) | (36.7) | (39.0) | (23.2) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 1.4 | 1.0 | 0.4 | 0.6 | 0.9 | 1.3 | 1.1 | 0.8 | 0.8 | 0.4 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.2 | 0.1 | 0.0 | 0.2 | 0.9 | 0.6 | 0.0 | 1.9 | 1.0 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | 0.0 | 10.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 4.7 | (26.1) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (21.9) | (36.4) | (40.0) | (42.0) | (39.8) | (33.1) | (30.8) | (28.3) | (13.2) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (14.3) |
| (8.4) |
| (13.0) |
| (10.3) |
| (12.5) |
| (11.1) |
| (10.0) |
| (10.8) |
| (12.8) |
| (8.9) |
| (7.0) |
| (9.5) |
| (11.3) |
| (11.6) |
| (12.6) |
| (7.3) |
| (7.5) |
| (10.4) |
| (5.0) |
| (4.4) |
| (3.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 0.2 | 0.3 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 0.0 | 0.6 | 1.5 | 1.3 | 1.3 | 1.6 | 1.6 | 1.8 | 1.9 | 2.1 | 2.1 | 2.0 | 2.0 | 2.1 | 2.1 | 2.3 | 3.0 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | (0.2) | - | - | - | (0.9) | - | - | - | (0.3) | - | - | - | 0.1 | - | - | - | (2.2) | ||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | (0.6) | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | (0.6) | - | - | - | 0.0 | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (10.9) | - | - | - | (8.2) | - | - | - | (9.8) | - | - | - | (10.8) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 0.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | 15.0 | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.1 | - | 0.1 | 0.0 | 0.1 | - | 0.0 | 0.0 | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | 0.3 | - | - | - | (1.0) | - | - | - | 2.4 | - | - | - | 0.4 | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (10.8) | - | - | - | (9.3) | - | - | - | (7.5) | - | - | - | 4.6 | - | - | - | 3.6 | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (11.1) | - | - | - | (8.3) | - | - | - | (9.8) | - | - | - | (10.8) | - | - | - | (11.6) | - | - | - | (12.4) | - | - | - | - | - | - | - | (8.5) | - | - | - | (10.4) | - | - | - | (4.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 3.5 | 4.7 | 6.8 | 8.2 | 9.5 | 11.5 | 10.5 | 6.5 | 7.2 | 2.8 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.6 | (0.8) | 1.6 | (3.1) | 1.7 | 0.7 | 0.8 | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.1 | (0.7) | 0.8 | 0.1 | 0.5 | 0.7 | (1.2) | 0.4 | 0.9 |
| Change In Other Working Capital | - | - | - | - | 0.0 | (0.3) | 0.0 | (0.1) | - | - |
| Other Operating Activities | - | - | - | - | - | 0.0 | 0.6 | - | - | - |
| Cash From Operating Activities | - | (21.7) | (36.3) | (40.0) | (41.8) | (38.8) | (32.5) | (30.8) | (26.4) | (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 16.3 | 0.0 | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.1 | 0.0 | 25.0 | (24.6) | 9.1 | 4.5 | 3.4 | (20.4) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 28.3 | 10.8 | 0.0 | 22.7 | 0.0 | 56.7 | 49.0 | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.2 | 0.8 | 0.3 | 0.1 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 26.3 | 10.2 | 11.9 | 53.7 | 19.2 | 58.6 | 50.8 | 4.2 | 62.0 |
| (3.1) |
| (12.8) |
| (10.5) |
| 30.6 |
| 23.4 |
| (42.6) |
| 48.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.3 |
| 2.9 |
| 2.4 |
| 2.3 |
| 2.5 |
| 2.5 |
| 3.2 |
| 2.0 |
| 1.4 |
| 1.3 |
| 1.8 |
| 2.0 |
| 2.7 |
| 1.3 |
| 1.2 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.2 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |