| (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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (5.3) | (3.0) | (3.4) | (3.7) | (3.9) | (3.2) | (2.5) | (2.7) | (3.5) | (4.0) | (4.0) | (4.9) | (5.9) | (5.8) | (5.5) | (5.3) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (15.4) | (14.0) | (11.9) | (18.8) | (22.2) | (17.2) | (23.5) | (45.1) | (55.8) | (35.8) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 0.5 | 0.8 | 1.0 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.1 | - | 0.2 | - | - | - | 0.1 | 0.3 | 0.2 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | 7.5 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | 0.1 | - | - | - | - | - | (0.0) | (0.2) |
| Net Change In Cash | - | - | (6.9) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (8.3) | - | (14.9) | - | - | - | (45.1) | (47.4) | (25.5) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (5.6) |
| (4.9) |
| (4.0) |
| (2.9) |
| (5.4) |
| (6.3) |
| (4.5) |
| (4.7) |
| (8.0) |
| (8.5) |
| (10.7) |
| (12.1) |
| (13.9) |
| (9.2) |
| (19.4) |
| (17.8) |
| (9.5) |
| (12.4) |
| (11.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | 0.0 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 1.0 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.4 | 0.5 | 0.2 | 0.6 | 0.6 | 0.6 | 0.8 | 0.8 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | (0.1) | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.1) | ||||||||||||||||||
| Change In Inventory | 0.4 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.4) | ||||||||||||||||||
| Change In Accounts Payable | (0.7) | - | - | - | (0.1) | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | 0.7 | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | (3.0) | - | - | - | (4.4) | - | - | - | (2.6) | - | - | - | (5.9) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | 0.6 | - | - | - | 4.5 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 0.2 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | (2.5) | - | - | - | (5.8) | - | - | - | (4.8) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | (3.0) | - | - | - | (4.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (16.4) | - | - | - | (9.8) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 2.4 | 1.9 | 1.9 | 1.7 | 2.7 | 3.3 | 3.3 | 3.9 | 7.6 | 0.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | 0.7 | 0.3 | (0.0) | 0.2 | (0.2) | 0.2 | 0.2 | 0.1 |
| Change In Inventory | - | (0.0) | (0.7) | (0.1) | (0.3) | (0.4) | (0.7) | 5.0 | 1.6 | 0.3 |
| Change In Accounts Payable | - | 2.5 | 1.0 | 0.0 | 1.2 | 0.5 | (1.6) | 2.8 | 1.9 | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | (0.0) | (0.1) | (0.0) | (0.4) |
| Cash From Operating Activities | - | (8.2) | (6.9) | (14.7) | (16.6) | (13.6) | (20.1) | (45.1) | (47.1) | (25.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 8.5 | - | - | 5.1 | 24.5 | 37.2 | 81.1 | 32.4 |
| Sales Of Investments | - | - | - | - | - | 23.3 | 16.5 | 88.3 | 44.5 | 8.5 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.9 | (8.5) | (0.2) | - | 18.2 | (8.0) | 51.0 | (36.8) | (24.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 8.1 | - | - | - | - | 78.3 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 7.6 | 8.4 | 7.5 | - | 25.7 | 18.9 | 0.2 | 78.3 | 62.5 |
| (7.4) |
| (16.7) |
| 30.4 |
| (9.3) |
| 6.0 |
| (5.6) |
| 12.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.7 |
| 1.0 |
| 0.7 |
| 1.2 |
| 1.2 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (16.4) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 27.9 |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |