| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (4.3) | (23.0) | (10.9) | (9.7) | (6.7) | (33.5) | (13.5) | (4.5) | (9.1) | (16.0) | (6.5) | (8.3) | 3.0 | (45.0) | (9.3) | (8.3) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (47.8) | (50.2) | (60.7) | (27.8) | (72.9) | (64.1) | (29.9) | (22.4) | (15.8) | (19.4) | (11.2) | (8.7) | (5.0) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 2.3 | 2.2 | 1.6 | 1.7 | 1.5 | 0.8 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 3.2 | 0.5 | 0.3 | 4.3 | 2.2 | 1.2 | 0.9 | 0.0 | 0.1 | 0.1 | 0.5 | 0.0 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | 1.1 | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | (25.4) | (21.2) | (23.6) | (49.9) | (38.2) | (27.2) | (20.6) | (11.7) | (13.5) | (7.6) | (4.7) | (1.2) |
| Free Cash Flow To Equity | - | ||||||||||||
| (10.3) |
| (35.9) |
| (13.8) |
| (10.5) |
| (3.9) |
| (6.3) |
| (6.8) |
| (9.1) |
| (7.7) |
| (8.0) |
| (5.2) |
| (5.4) |
| (3.9) |
| (4.5) |
| (3.0) |
| (4.5) |
| (3.8) |
| (4.0) |
| (6.9) |
| (3.8) |
| (4.7) |
| (3.1) |
| (2.6) |
| (2.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.3 | 0.1 | 0.3 | 0.2 | 0.2 | 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 | 0.1 | 0.1 | - | 0.0 | - |
| 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 | - | 1.0 | - | 0.9 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.6 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.8 | 0.8 | 2.6 | 3.2 | 2.2 | 2.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | 169.0 | - | - | - | 1.3 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | (0.1) | (0.1) | (0.0) | 0.1 | 0.0 | (0.2) | 0.0 | (0.3) | |||||||||||||||||||||||
| Change In Accounts Receivable | (1.0) | - | - | - | 1.9 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | 0.7 | |||||||||||||||||||||||
| Change In Inventory | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.1) | - | - | - | 1.0 | - | - | - | 0.9 | - | - | - | (2.7) | - | - | - | (0.0) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (7.6) | - | - | - | (5.8) | - | - | - | (3.8) | - | - | - | (8.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.6 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | 1.6 | - | - | - | 0.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.6) | - | - | - | (0.3) | - | - | - | (0.0) | - | - | - | (1.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | ||||||||||||||||||||||
| Common Stock Issuance | 26.0 | - | - | - | 29.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 24.7 | - | - | - | 28.6 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 16.4 | - | - | - | 22.4 | - | - | - | (3.9) | - | - | - | (9.7) | - | - | - | (15.2) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (8.3) | - | - | - | (6.1) | - | - | - | (3.9) | - | - | - | - | - | - | - | (14.8) | - | - | - | (10.7) | - | - | - | (6.9) | - | - | - | (6.7) | - | - | - | (2.8) | - | - | - | (3.3) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 3.7 |
| 3.4 |
| 0.1 |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Stock-Based Compensation | 2.4 | 2.2 | 1.8 | 2.8 | 10.0 | 6.8 | 5.1 | 3.0 | 1.5 | 1.6 | 0.9 | 1.8 | 0.3 |
| Deffered Income Tax | - | - | - | 0.0 | 0.0 | (9.3) | (1.3) | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.2 | 1.3 | 18.7 | - | - | - | 0.6 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | (0.1) | (0.5) | 0.2 | 0.3 | (0.0) | (0.4) | - | - | - | - |
| Change In Accounts Receivable | - | (0.5) | 1.1 | (0.1) | 0.6 | 1.2 | 0.2 | - | - | - | - | - | - |
| Change In Inventory | - | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 2.6 | 1.0 | (4.8) | 0.3 | (1.3) | 0.8 | 0.7 | 1.0 | (0.0) | 0.2 | 1.0 | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Cash From Operating Activities | - | (22.2) | (20.7) | (23.3) | (45.6) | (35.9) | (26.0) | (19.7) | (11.6) | (13.4) | (7.5) | (4.2) | (1.2) |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (3.2) | (0.5) | (0.9) | (4.3) | (14.0) | (11.7) | (12.4) | (0.0) | 0.8 | (0.2) | 0.3 | 1.3 |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 0.4 |
| 0.7 |
| 0.8 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| Common Stock Issuance | - | 29.1 | 26.0 | 13.8 | 32.8 | 65.3 | 18.3 | 48.9 | 10.0 | 0.0 | 0.0 | 11.6 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 28.1 | 20.4 | 12.2 | 35.8 | 78.4 | 22.8 | 47.9 | 12.1 | 10.0 | 9.9 | 11.7 | 0.0 |
| - |
| 2.6 |
| (0.8) |
| (12.1) |
| (14.1) |
| 28.5 |
| (14.9) |
| 15.7 |
| 0.4 |
| (2.6) |
| 2.2 |
| 7.7 |
| 0.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| (26.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| 1.7 |
| 1.9 |
| 2.0 |
| 1.3 |
| 1.0 |
| 1.8 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.4 |
| - |
| 0.3 |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| (0.1) |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.0 |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.1) |
| 0.2 |
| (0.5) |
| 0.1 |
| (0.2) |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.3 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 40.3 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 69.9 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 37.9 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| 51.8 |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| 31.2 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |