| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (7.7) | (9.0) | (5.7) | (5.2) | (4.9) | (4.4) | (4.0) | (7.8) | (3.2) | (8.2) | (5.7) | (6.0) | (7.3) | (33.6) | (18.1) | (17.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2004 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (27.6) | (18.4) | (24.9) | (65.0) | (50.3) | (23.2) | (16.4) | (17.6) | (16.1) | (14.5) | (9.8) | (6.6) | (3.7) | (6.2) | (5.7) | (12.1) | - |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | 0.5 | 0.6 | 0.7 | 2.3 | 0.5 | 0.3 | 0.2 | 1.4 | 1.3 | 0.6 | 0.0 | 0.0 | 0.0 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 0.0 | 0.2 | 5.7 | 7.3 | 4.9 | 1.1 | 0.9 | 0.9 | 1.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | (15.3) | (18.8) | (36.2) | (44.8) | (35.0) | (14.4) | (14.9) | (14.4) | (14.5) | (8.1) | (4.7) | (4.1) | (4.9) | (6.0) | (5.3) | |
| (12.4) |
| (11.9) |
| (8.9) |
| 0.1 |
| (7.7) |
| (8.1) |
| (7.5) |
| (3.5) |
| (4.7) |
| (3.8) |
| (4.5) |
| (4.5) |
| (4.2) |
| (4.5) |
| (4.4) |
| (4.4) |
| (4.0) |
| (3.9) |
| (3.8) |
| (4.3) |
| (3.9) |
| (3.2) |
| (3.1) |
| (2.7) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.3 | 0.7 | 0.7 | 0.5 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.7) | 0.3 | 0.2 | 0.4 | (340.3) | 341.0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.4 | 0.3 | 0.3 | 0.3 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.8 | 1.9 | 0.4 | 0.9 | 1.2 | 1.4 | 1.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.1 | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (5.7) | - | - | - | (3.7) | - | - | - | (5.3) | - | - | - | (14.0) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 2.5 | - | - | - | 1.1 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (21.5) | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 0.0 | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 2.8 | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | 50.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | 46.7 | - | - | - | (0.2) | - | - | - | 2.5 | - | - | - | 1.1 | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - |
| Net Change In Cash | - | - | 19.5 | - | - | - | (3.2) | - | - | - | (2.8) | - | - | - | (12.8) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (5.7) | - | - | - | (3.7) | - | - | - | - | - | - | - | (16.4) | - | - | - | (10.5) | - | - | - | (7.5) | - | - | - | (2.3) | - | - | - | (1.1) | - | - | - | (3.1) | - | - | - | (2.7) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.3 |
| 0.4 |
| - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | - |
| Stock-Based Compensation | 1.2 | 1.5 | 2.0 | 4.4 | 4.4 | 1.6 | 0.4 | 0.2 | 0.8 | 1.0 | 1.2 | 0.9 | 1.1 | 1.3 | 2.7 | 3.9 | - |
| Deffered Income Tax | - | (8.5) | (5.3) | (12.8) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 3.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | (1.0) | 0.9 | 0.4 | (0.0) | 0.0 | (0.0) | (0.3) | 0.0 | 0.2 | 0.2 | 0.7 | 0.0 | 0.3 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.8 | (1.5) | (0.6) | 1.2 | 0.0 | 0.5 | 0.3 | 0.0 | (0.3) | (0.1) | 0.8 | 0.1 | (0.4) | (0.1) | 0.9 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Cash From Operating Activities | - | (15.3) | (18.6) | (30.4) | (37.5) | (30.1) | (13.3) | (14.0) | (13.5) | (13.2) | (8.1) | (4.7) | (4.1) | (4.8) | (6.0) | (5.3) | - |
| 0.0 |
| - |
| Acquisitions | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | 3.6 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 4.1 | 13.6 | 4.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.7 | 0.9 | 7.0 | (5.1) | (26.5) | (1.2) | (1.0) | (1.1) | (1.6) | (0.1) | (0.2) | (0.3) | (0.2) | (0.2) | (0.1) | - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 3.5 | 25.5 | 11.5 | - | - | - | - | - | 0.0 | 6.2 | 10.0 | 0.5 | 4.3 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 8.9 | 24.5 | 2.3 | (6.1) | 78.8 | 65.2 | 3.5 | 22.4 | (0.2) | 21.7 | 10.9 | 3.6 | 3.8 | 9.0 | 7.4 | - |
| - |
| - |
| - |
| Net Change In Cash | - | (5.6) | 6.8 | (21.1) | (48.7) | 22.3 | 50.7 | (11.5) | 7.8 | (14.9) | 13.5 | 5.9 | (0.8) | (1.2) | 2.8 | 1.9 | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (85.8) |
| 86.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.0 |
| 0.8 |
| (0.0) |
| 1.0 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (2.3) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| (14.6) |
| - |
| - |
| - |
| 22.4 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |