| (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 | (11.4) | (20.6) | (3.5) | (2.1) | (2.1) | (5.4) | (3.5) | (3.5) | (0.7) | (3.7) | (5.4) | 5.0 | (6.1) | (15.8) | (4.9) | (9.5) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (37.6) | (28.3) | (13.1) | (10.2) | (38.0) | (32.4) | (10.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 2.1 | 2.5 | 3.2 | 1.7 | 1.2 | 0.6 |
| Amortization Of Intangibles | 1.8 | 2.1 | 2.5 | 2.0 | 2.2 | 1.1 | 0.3 |
| Stock-Based Compensation | - | 0.0 | 0.2 | 0.4 | 0.6 | 4.8 | 0.1 |
| Deffered Income Tax | - | - | (0.1) | 0.4 | - | (1.1) | - |
| Asset Impairments | - | 5.7 | 1.4 | - | 5.5 | 3.4 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | (0.0) | (0.5) | 0.5 | (0.2) | (0.0) |
| Change In Inventory | - | (0.7) | (1.0) | (0.4) | (0.5) | 0.9 | (3.2) |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (15.9) | (6.2) | (6.0) | (10.8) | (14.2) | (2.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | 0.0 | 0.1 | 0.0 | 0.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | 0.2 | 2.8 | 1.7 |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | (6.0) | (10.8) | (14.3) | (2.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (7.8) |
| (9.7) |
| (8.9) |
| (10.7) |
| (3.0) |
| (2.6) |
| (3.9) |
| (2.3) |
| (1.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.4 | - | - | - | 0.7 | - | - | - | 1.0 | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | 0.1 |
| Amortization Of Intangibles | 0.1 | 0.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.7 | 0.7 | (0.5) | 0.7 | 0.8 | 1.0 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||
| Stock-Based Compensation | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 11.9 | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | (0.3) | - | - | - | 0.0 | ||||||||
| Change In Inventory | 0.4 | - | - | - | 0.4 | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | (0.3) | ||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (4.7) | - | - | - | (4.5) | - | - | - | (1.2) | - | - | - | (1.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.3) | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.1 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | 1.3 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 1.7 | - | - | - | 5.0 | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 2.4 | - | - | - | 6.6 | - | - | - | 1.2 | - | - | - | 2.3 | - | - | ||||||||||
| 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 | (4.8) | - | - | - | - | - | - | - | (1.3) | - | - | - | - | - | - | - | (0.6) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | - | 0.1 | (7.4) | (6.0) | 0.2 |
| Common Stock Issuance | - | - | 9.4 | 8.1 | 8.1 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 23.4 | 6.3 | 4.7 | 18.9 | 20.2 | 2.4 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 1.1 |
| 0.1 |
| 3.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |