| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (13.1) | (11.9) | (12.9) | (14.7) | (13.8) | (10.7) | (13.1) | (14.0) | (22.2) | (9.2) | (9.0) | (11.7) | (11.4) | (10.5) | (9.8) | (11.1) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (52.7) | (53.3) | (60.0) | (41.2) | (41.4) | (43.1) | (14.1) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 0.8 | 0.8 | 0.6 | 0.5 | 0.4 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 11.5 | 11.1 | 19.1 | 6.3 | 3.9 | 1.9 | 0.1 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.4 | 1.7 | 2.0 | 2.9 | 1.3 | 0.6 |
| Change In Inventory | - | 0.1 | 1.1 | 4.0 | 3.1 | 0.5 | 1.3 |
| Change In Accounts Payable | - | 1.3 | 0.7 | 0.2 | 1.2 | 0.0 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (40.2) | (39.1) | (39.0) | (42.7) | (27.7) | (16.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.6 | 1.4 | 0.6 | 0.7 | 1.2 | 0.3 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | 21.3 | 0.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | (0.0) |
| Net Change In Cash | - | (30.2) | 15.4 | (15.6) | (35.9) | 83.0 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (40.8) | (40.5) | (39.6) | (43.4) | (28.9) | (16.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (10.0) |
| (10.6) |
| (6.1) |
| (17.7) |
| (8.6) |
| (3.2) |
| (3.7) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 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 | 2.9 | 2.8 | 2.9 | 2.9 | 2.5 | 2.7 | 2.7 | 2.5 | 11.1 | 1.6 | 1.5 | 1.5 | 1.7 | 1.1 | 0.9 | 1.1 | 0.8 | ||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (1.6) | - | - | - | (0.3) | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 1.1 | ||||||
| Change In Inventory | 0.2 | - | - | - | (0.4) | - | - | - | 0.1 | - | - | - | 1.3 | - | - | - | 1.4 | - | |||||
| Change In Accounts Payable | (0.8) | - | - | - | 0.2 | - | - | - | 0.7 | - | - | - | 0.3 | - | - | - | 1.1 | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | (12.2) | - | - | - | (12.8) | - | - | - | (10.9) | - | - | - | (10.2) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.9 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.9) | - | - | - | (0.2) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | (0.0) | - | - | - | 9.2 | - | - | - | 0.5 | - | - | - | 0.0 | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | 8.9 | - | - | - | 9.6 | - | - | - | 1.4 | - | - | - | 7.6 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - |
| Net Change In Cash | (3.4) | - | - | - | (3.3) | - | - | - | (10.5) | - | - | - | (2.9) | - | - | - | (10.9) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (12.3) | - | - | - | (12.9) | - | - | - | (11.8) | - | - | - | (10.5) | - | - | - | (10.9) | - | - | - | (5.1) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.6) | (1.4) | (0.6) | (0.7) | (1.2) | (0.3) |
| Common Stock Issuance | - | 9.0 | 32.5 | 0.0 | 0.0 | 133.2 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 10.5 | 55.9 | 24.0 | 7.5 | 111.9 | 49.8 |
| 33.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |