| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (1.3) | (3.8) | (3.7) | 0.8 | 0.3 | (2.8) | (3.1) | (2.0) | (5.0) | (4.7) | (26.6) | (9.9) | (7.8) | (14.5) | (4.5) | (16.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (8.1) | (6.4) | (12.9) | (48.9) | (50.9) | (37.6) | (48.6) | (42.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | - | - | - | - | - | 0.3 | 0.3 |
| Amortization Of Intangibles | - | 14.5 | 19.1 | 22.9 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.1 | 0.0 | 0.0 | 0.1 | 0.4 | 0.4 | 0.8 |
| Acquisitions | - | - | - | - | - | |||
| 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 | - | 13.0 | 8.2 | (16.2) | (39.7) | (73.6) | (53.9) | (45.5) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (15.9) |
| (11.4) |
| 0.8 |
| (8.3) |
| (18.8) |
| (25.8) |
| (6.7) |
| (4.3) |
| (11.8) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 3.7 | - | - | - | 3.5 | - | - | - | 5.2 | - | - | - | 5.9 | - | - | - | 9.0 | ||||||||
| Stock-Based Compensation | 2.2 | 4.3 | 7.0 | 2.2 | 0.9 | 1.8 | 2.7 | 1.3 | 0.7 | 0.4 | 0.9 | 1.4 | 1.3 | - | 1.7 | - | 1.8 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 3.6 | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (3.1) | - | - | - | 1.6 | - | - | - | 0.1 | - | - | - | (1.2) | - | - | - | (10.1) | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (3.1) | - | - | - | (0.8) | - | - | - | (1.5) | - | - | - | 1.4 | - | - | - | 5.0 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 1.2 | - | - | - | 1.9 | - | - | - | 0.7 | - | - | - | (6.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 2.5 | - | - | - | 2.1 | - | - | - | 0.0 | - | - | - | 15.0 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | 4.9 | - | - | - | 2.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (5.2) | - | - | - | (2.6) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | ||||||||||
| 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 | 1.2 | - | - | - | 1.8 | - | - | - | 0.7 | - | - | - | (6.3) | - | - | - | (12.3) | - | - | - | - | - | - | - | (22.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 39.3 |
| 27.9 |
| - |
| - |
| Stock-Based Compensation | 15.7 | 14.4 | 6.6 | 4.0 | 6.6 | 7.0 | 4.3 | 1.3 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 3.6 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.8 | 1.3 | (6.1) | (11.9) | 16.2 | 5.4 | 0.5 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 3.8 | 0.8 | (1.3) | 2.7 | (0.1) | (1.5) | 2.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | 0.2 | - | - |
| Cash From Operating Activities | - | 13.1 | 8.2 | (16.2) | (39.5) | (73.2) | (53.5) | (44.7) |
| 5.4 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 23.1 | (31.4) | 14.0 | 62.7 | (74.9) | 25.5 | (9.0) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 94.1 | - | - |
| Common Stock Repurchased | - | 0.0 | 0.3 | 0.0 | - | - | - | - |
| Dividends Paid | - | 22.0 | 4.1 | 0.0 | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (25.8) | (7.0) | (0.1) | (0.2) | 148.3 | 36.6 | - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.8 |
| - |
| - |
| - |
| (135.7) |
| - |
| - |
| - |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 148.9 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |