| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (18.4) | (69.6) | (8.9) | (3.2) | (3.9) | (8.8) | (3.8) | (0.6) | (4.5) | (4.3) | (10.1) | (9.0) | (8.7) | (11.6) | (130.5) | (12.1) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (100.1) | (85.6) | (17.6) | (32.2) | (169.5) | (30.6) | (14.5) | (28.8) | (5.9) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 0.5 | 0.5 | 0.8 | 2.2 | 7.4 | 4.7 | 2.5 | 2.7 | 1.5 |
| Amortization Of Intangibles | - | - | 0.0 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.1 | 0.2 | 1.0 | 2.8 | 4.4 | 1.8 | 2.0 | 10.9 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | 0.0 | 7.5 | 0.0 | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | 0.0 | 0.2 | (0.2) | 0.5 | 0.2 | 0.1 | (0.1) |
| Net Change In Cash | - | 31.6 | 0.4 | (11.7) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (16.4) | (7.0) | (2.8) | (29.2) | (41.7) | (14.1) | (38.9) | (24.5) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (15.3) |
| (7.0) |
| (16.3) |
| (3.0) |
| (4.3) |
| (3.5) |
| (4.5) |
| (2.1) |
| (4.5) |
| (3.0) |
| (6.4) |
| (1.8) |
| (17.7) |
| (8.3) |
| (0.1) |
| 0.2 |
| 2.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 2.1 | 2.3 | 2.4 | 2.3 | 1.2 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.5 | 0.4 | 0.4 | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 0.5 | - | - | - | 0.0 | - | - | - | 0.1 | 0.2 | (0.1) | (0.0) | 0.2 | 0.8 | 0.2 | 0.4 | 0.9 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | (0.2) | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | (0.3) | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | 1.4 | - | - | - | 5.4 | ||||||||||||||||
| Change In Inventory | - | - | - | - | 0.1 | - | - | - | (2.2) | - | - | - | (3.6) | - | - | - | 1.5 | - | |||||||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | 0.1 | - | - | - | 0.8 | - | - | - | 1.9 | - | - | - | 5.9 | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | - | - | 0.2 | ||||||||||||||||
| Cash From Operating Activities | (4.8) | - | - | (0.4) | (3.4) | - | - | - | (0.1) | - | - | - | 1.9 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.8 | - | - | - | 0.4 | - | - | - | 1.0 | - | - | - | 0.5 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (14.4) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | 19.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 6.8 | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.1) | ||||||||||||||||
| Cash From Financing Activities | - | - | - | - | 11.1 | - | - | - | (0.1) | - | - | - | (8.2) | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | (0.6) | - | - | - | 0.0 | - | - | - | (0.0) |
| Net Change In Cash | (19.2) | - | - | - | 7.6 | - | - | - | (0.3) | - | - | - | (6.3) | - | - | - | (6.9) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (3.5) | - | - | - | (0.2) | - | - | - | 1.7 | - | - | - | (12.8) | - | - | - | (15.7) | - | - | - | (2.1) | - | - | - | (7.8) | - | - | - | (3.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 4.6 | 0.1 | 0.3 | 2.3 | 5.7 | 0.9 | 8.0 | 4.1 |
| Deffered Income Tax | - | 0.0 | - | 0.8 | 0.0 | 0.0 | 0.0 | 10.9 | 0.0 |
| Asset Impairments | - | 0.7 | 0.2 | - | 80.2 | 0.0 | 9.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | (1.2) | (0.2) | - | - | - |
| Change In Accounts Receivable | - | (0.7) | 2.8 | (4.6) | (4.9) | 1.4 | (1.2) | (0.6) | 5.0 |
| Change In Inventory | - | (9.7) | (6.3) | (20.1) | (26.3) | (5.7) | (7.0) | 11.7 | 11.9 |
| Change In Accounts Payable | - | (5.2) | (2.3) | (2.8) | (6.5) | (1.3) | 7.1 | (11.3) | 2.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | 0.1 | (0.1) | (0.1) | (0.0) | 0.1 |
| Cash From Operating Activities | - | (16.3) | (6.8) | (1.8) | (26.4) | (37.3) | (12.3) | (36.9) | (13.6) |
| 0.0 |
| 15.6 |
| 1.8 |
| 1.2 |
| (0.8) |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | 0.5 | 0.1 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (8.3) | (0.2) | 0.0 | 12.0 | (19.7) | (4.1) | (3.7) | (10.2) |
| - |
| - |
| 0.0 |
| 0.6 |
| Common Stock Issuance | - | 20.7 | 5.6 | 3.9 | 21.1 | 32.6 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.5 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | (0.0) | (0.0) | (0.1) | (0.4) | (0.3) | (0.9) | - |
| Cash From Financing Activities | - | 56.1 | 7.4 | (10.1) | 13.9 | 39.0 | (1.1) | 81.0 | 29.1 |
| (0.7) |
| (17.6) |
| (17.3) |
| 40.4 |
| 5.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 3.8 |
| 0.4 |
| 0.5 |
| - |
| (1.0) |
| - |
| 0.3 |
| - |
| - |
| 1.8 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 9.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| (18.1) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |