| (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 | 32.6 | (36.4) | (23.9) | (15.4) | (3.8) | (12.2) | (15.4) | (12.2) | (8.8) | (11.2) | (16.9) | (10.4) | (11.8) | (20.5) | (25.6) | (25.7) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (43.2) | (79.6) | (48.6) | (50.3) | (99.6) | (106.6) | (15.9) | (13.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 1.3 | 1.3 | 1.7 | 1.4 | 0.9 | 0.2 | 0.0 | 0.4 |
| Amortization Of Intangibles | - | - | 0.5 | 0.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 1.3 | 1.1 | 1.6 | 0.8 | 1.0 | 1.0 | 0.3 | 0.0 |
| Acquisitions | - | - | - | 0.0 | 5.1 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 0.8 | 1.0 |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 1.0 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.1 | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | 0.0 |
| Net Change In Cash | - | 9.9 | (14.0) | (19.2) | (57.8) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (34.6) | (36.3) | (53.5) | (55.5) | (133.9) | 0.4 | (0.3) |
| Free Cash Flow To Equity | - | - | - | - | (55.5) | |||
| (27.8) |
| (23.9) |
| (22.9) |
| (52.4) |
| (7.4) |
| (9.7) |
| (2.8) |
| (6.8) |
| 3.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 | - | 0.2 | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | ||||||||
| Stock-Based Compensation | 3.3 | 2.6 | 1.1 | 0.9 | 0.3 | 1.2 | 1.3 | 1.3 | 1.6 | (0.7) | 1.2 | 3.0 | 4.9 | 5.0 | 7.5 | 3.1 | 4.6 | ||||||||
| Deffered Income Tax | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | |||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 0.6 | - | - | - | 4.4 | - | - | - | 1.8 | - | - | - | 11.4 | - | - | - | 24.7 | ||||||||
| Change In Inventory | (0.0) | - | - | - | (3.3) | - | - | - | 0.1 | - | - | - | (5.1) | - | - | - | 0.1 | ||||||||
| Change In Accounts Payable | (1.6) | - | - | - | 1.7 | - | - | - | 4.0 | - | - | - | 7.9 | - | - | - | 7.3 | ||||||||
| Change In Other Working Capital | 0.3 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | (0.2) | - | - | - | (0.2) | ||||||||
| Cash From Operating Activities | (12.8) | - | - | - | (8.5) | - | - | - | (11.9) | - | - | - | (8.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.3 | 0.4 | 0.4 | 0.2 | 0.1 | 0.3 | 0.2 | 0.7 | 0.4 | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.3) | - | - | - | 3.1 | - | - | - | 2.6 | - | - | - | (0.0) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 3.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Common Stock Issuance | 0.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 5.5 | - | - | - | 0.0 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (2.4) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 5.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Change In Cash | (15.5) | - | - | - | (5.3) | - | - | - | (9.3) | - | - | - | (2.9) | - | - | - | (52.8) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (13.0) | - | - | - | (8.6) | - | - | - | (12.3) | - | - | - | (8.3) | - | - | - | (53.6) | - | - | - | (26.0) | - | - | - | (6.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.3 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 8.0 | 5.0 | 5.4 | 8.3 | 20.3 | 61.8 | 1.8 | 0.9 |
| Deffered Income Tax | - | 0.2 | 0.1 | 0.1 | (0.1) | 0.0 | (0.0) | (0.0) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 10.2 | (23.5) | 23.6 | (57.3) | 83.7 | 9.7 | 13.8 |
| Change In Inventory | - | (1.4) | 6.4 | (10.3) | 7.9 | 7.3 | (2.8) | 4.5 |
| Change In Accounts Payable | - | (4.5) | 5.0 | (8.0) | (22.9) | 21.7 | 10.1 | 7.8 |
| Change In Other Working Capital | - | 1.4 | 1.0 | 1.0 | 0.5 | 0.4 | 0.3 | 0.0 |
| Other Operating Activities | - | - | (1.1) | (1.0) | (0.7) | (0.5) | (0.1) | (0.1) |
| Cash From Operating Activities | - | (33.4) | (34.7) | (52.7) | (54.5) | (132.9) | 0.6 | (0.3) |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 2.8 | 6.3 | (0.4) | (4.2) | 21.3 | 1.9 | (0.0) |
| 7.0 |
| 0.0 |
| Common Stock Issuance | - | 4.7 | 0.0 | 34.0 | 0.0 | 0.0 | 30.0 | 6.0 |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 54.2 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 40.4 | 14.5 | 34.0 | 0.9 | 180.4 | 22.6 | 7.0 |
| 68.8 |
| 25.1 |
| 6.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| (134.9) |
| (5.8) |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 5.4 |
| 52.7 |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| (0.9) |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| (53.1) |
| - |
| - |
| - |
| (25.9) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |