| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (2.2) | (2.5) | (1.9) | (1.7) | (2.2) | (6.0) | (1.3) | (2.6) | (2.7) | (2.9) | (0.0) | (2.2) | (2.5) | (4.0) | (3.4) | (2.9) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (8.4) | (8.3) | (12.5) | (7.6) | (12.1) | (9.1) | (10.7) | - |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.6 | 0.4 | - |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 2.0 | 3.8 | 0.0 | - | - | 0.3 | - |
| Debt Repaid | - | 5.3 | 1.2 | 0.0 | - | 0.3 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | (0.0) | (0.0) | (0.1) | 0.0 | - | - | - |
| Net Change In Cash | - | 3.3 | (0.4) | 1.9 | (2.2) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (5.7) | (8.9) | (7.9) | (6.4) | (6.7) | (4.6) | - |
| Free Cash Flow To Equity | - | (9.1) | (6.3) | (7.9) | - | |||
| (1.7) |
| (2.0) |
| (3.0) |
| (2.0) |
| (2.0) |
| (1.7) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 |
| 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 | 0.0 | 0.0 | 0.0 | |||||
| Stock-Based Compensation | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.8 | 0.9 | 0.5 | 0.3 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | (0.1) | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | (0.5) | - | - | - | (0.2) | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | |||||
| Change In Other Working Capital | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (1.9) | 2.0 | (4.0) | (2.1) | (1.5) | - | - | - | (2.2) | - | - | - | (0.2) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 3.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | 0.0 | - | - | - | 3.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.2 | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.1) | - | - | - | (1.6) | - | - | - | (2.3) | - | - | - | (0.5) | - | - | - | 2.4 | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | (1.9) | - | - | - | (1.6) | - | - | - | (2.2) | - | - | - | (0.2) | - | - | - | (1.2) | - | - | - | (2.1) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| Stock-Based Compensation | 1.2 | 1.0 | 1.3 | 0.8 | 2.4 | 2.8 | 2.5 | - |
| Deffered Income Tax | - | 0.0 | 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 | - | 0.6 | (0.4) | (0.3) | (0.3) | 1.1 | 0.1 | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | 0.8 | - | - | 0.2 | 1.0 | - |
| Change In Other Working Capital | - | 0.0 | (0.0) | 0.0 | (0.2) | (0.0) | 0.2 | - |
| Other Operating Activities | - | - | 0.6 | 0.1 | - | - | - | - |
| Cash From Operating Activities | (6.0) | (5.7) | (8.9) | (7.9) | (6.3) | (6.7) | (4.5) | - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.9) | (0.9) | (0.4) | (1.0) | (0.8) | (0.5) | - |
| - |
| - |
| Common Stock Issuance | - | 13.2 | 7.0 | 7.5 | 1.0 | 7.6 | 0.3 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 9.9 | 9.5 | 10.2 | 5.1 | 9.3 | 6.1 | - |
| 2.0 |
| - |
| 1.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.1 |
| 0.9 |
| 0.7 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |