| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 1.6 | 1.5 | (1.9) | (2.6) | (1.6) | (0.6) | 0.6 | (3.0) | (0.8) | (2.3) | (0.6) | 4.6 | (2.7) | 0.9 | (3.0) | (1.6) | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (1.5) | (4.6) | (3.8) | (0.9) | (9.0) | (2.0) | (28.0) | (18.3) | (12.7) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 4.0 | 1.1 | 0.9 | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 |
| Amortization Of Intangibles | - | 4.0 | 1.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 1.1 | 0.2 |
| Acquisitions | - | 0.0 | 30.0 | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 0.0 | 25.3 | 0.0 | 0.0 | - | 2.0 | 4.8 | - |
| Debt Repaid | - | 0.0 | 1.2 | 1.2 | 0.4 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 11.0 | (6.5) | 5.1 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 10.2 | 0.9 | 6.8 | 4.8 | (4.7) | (22.4) | (19.1) | (8.4) |
| Free Cash Flow To Equity | - | 10.2 | 25.1 | 5.7 | 4.4 | ||||
| (5.3) |
| 1.0 |
| (6.1) |
| (2.0) |
| 5.1 |
| (7.7) |
| (6.5) |
| (4.7) |
| (9.0) |
| (2.7) |
| (5.0) |
| (3.2) |
| (7.4) |
| (3.7) |
| (2.9) |
| (3.1) |
| (3.0) |
| (2.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.1 | - | - | - | 1.0 | 0.9 | 0.0 | 0.0 | 0.2 | 0.7 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | 0.0 | - |
| Amortization Of Intangibles | 1.1 | - | - | - | 1.0 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 1.5 | 0.1 | 0.0 | 0.0 | |||||||||||||||||
| Stock-Based Compensation | 1.5 | - | - | - | 1.2 | - | 2.4 | - | 0.8 | (0.9) | 2.4 | 0.8 | 0.9 | 0.9 | 0.9 | 1.3 | 1.1 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | 1.7 | - | - | - | 11.0 | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | (4.7) | |||||||||||||||||
| Change In Inventory | (1.4) | - | - | - | (0.4) | - | - | - | 1.4 | - | - | - | (0.1) | - | - | - | (0.0) | |||||||||||||||||
| Change In Accounts Payable | 2.5 | - | - | - | 0.7 | - | - | - | 0.4 | - | - | - | (0.5) | - | - | - | (0.4) | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Operating Activities | 7.4 | - | - | - | 2.1 | - | - | - | (2.5) | - | - | - | (1.5) | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | (15.1) | - | - | - | 0.0 | - | - | - | (1.9) | - | - | - | 0.0 | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.4 | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 1.4 | - | - | - | 0.4 | - | - | - | (0.4) | - | - | - | (0.0) | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (6.3) | - | - | - | 2.5 | - | - | - | (4.7) | - | - | - | (1.6) | - | - | - | 0.8 | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | 7.3 | - | - | - | 2.1 | - | - | - | (2.5) | - | - | - | (1.5) | - | - | - | 1.2 | - | - | - | - | - | - | - | (7.2) | - | - | - | (7.2) | - | - | - | (1.9) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 0.8 |
| 1.6 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| Stock-Based Compensation | - | 5.5 | 3.2 | 3.1 | 4.2 | 3.4 | 2.6 | 1.9 | 1.9 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 6.4 | 3.1 | 1.6 | (3.6) | 5.4 | (0.4) | 0.5 | - |
| Change In Inventory | - | 5.9 | 1.8 | 0.4 | 0.0 | (0.7) | 0.9 | 0.4 | - |
| Change In Accounts Payable | - | 6.8 | 2.3 | 0.1 | (0.0) | (0.6) | 1.8 | (0.4) | 0.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 10.5 | 1.0 | 6.8 | 4.8 | (4.7) | (22.3) | (18.0) | (8.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.3) | (40.0) | (0.8) | (2.8) | (2.6) | (0.1) | (1.8) | (0.2) |
| 0.2 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | 28.8 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.8 | 32.6 | (1.0) | (0.1) | 0.4 | 31.6 | 5.2 | 22.0 |
| 1.9 |
| (6.9) |
| 9.2 |
| (14.7) |
| 13.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.4 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (7.2) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |