| (in millions of USD) | 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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (9.0) | (6.5) | (4.9) | (6.6) | (6.1) | (5.0) | (7.1) | (12.4) | (3.9) | (12.2) | (9.9) | (5.1) | (29.1) | (6.7) | (3.5) | (4.2) | |||||||||||||||||
| (in millions of USD) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (27.0) | (24.8) | (38.4) | (44.4) | (91.6) | (52.0) | (103.1) | (77.1) | (29.4) | (13.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.0 |
| Amortization Of Intangibles | - | 0.3 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.8 | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | 0.7 | - | - | - | - |
| Debt Repaid | - | - | - | 2.3 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | (0.1) | (0.1) | 0.0 | (0.0) | (0.0) | (0.1) | - | - |
| Net Change In Cash | - | 18.1 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (26.8) | (39.3) | (18.5) | (15.9) | (54.5) | (81.9) | (77.3) | (31.4) | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 3.7 |
| 7.8 |
| (98.9) |
| (11.2) |
| (12.2) |
| (12.5) |
| (16.1) |
| (23.6) |
| (31.3) |
| (27.6) |
| (20.6) |
| (24.3) |
| (24.9) |
| (15.7) |
| (12.1) |
| (8.2) |
| (6.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Amortization Of Intangibles | 0.3 | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | ||||||||||||||||
| Stock-Based Compensation | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 1.9 | - | - | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | 0.2 | - | - | - | (2.0) | - | - | - | (0.5) | - | - | - | (0.2) | - | - | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | (0.5) | - | - | - | (0.5) | - | - | - | (0.6) | - | - | - | (1.2) | - | - | ||||||||||||||||
| Cash From Operating Activities | - | - | (3.1) | - | - | - | (13.1) | - | - | - | (9.6) | - | - | - | (3.4) | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | 0.0 | - | - | - | 6.5 | - | - | - | 3.9 | - | - | - | 11.3 | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | - | - | (0.0) | - | - | - | 7.2 | - | - | - | 5.1 | - | - | - | 9.6 | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 14.7 | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | 6.4 | - | - | - | 7.2 | - | - | - | 0.2 | - | - | - | 0.5 | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | - | - | (8.4) | - | - | - | 7.2 | - | - | - | 0.2 | - | - | - | (2.3) | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - |
| Net Change In Cash | - | - | (11.5) | - | - | - | 1.3 | - | - | - | (4.3) | - | - | - | 3.9 | - | - | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (3.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (15.1) | - | - | - | (11.7) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 1.7 |
| 1.7 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 0.4 | 0.8 | 4.8 | 4.3 | 2.8 | 2.2 | 1.3 | 0.4 | 0.3 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.1 | 0.4 | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (4.7) | 2.2 | 1.9 | 0.1 | (14.7) | 11.4 | 0.8 | 1.7 | 1.2 |
| Change In Other Working Capital | - | (0.0) | (0.3) | - | 0.0 | (0.3) | 1.2 | 2.3 | 0.8 | 1.1 |
| Other Operating Activities | - | (3.9) | (2.3) | (2.3) | (3.3) | (0.8) | (0.8) | (0.4) | - | - |
| Cash From Operating Activities | - | (26.8) | (39.3) | (18.5) | (15.8) | (54.5) | (81.9) | (77.3) | (30.6) | (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 12.4 | 41.2 | 45.7 | 67.0 | - | - | 96.5 | 53.3 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 18.2 | 23.3 | 14.0 | (54.6) | (0.0) | 40.1 | (8.7) | (31.6) | - |
| 6.5 |
| 6.2 |
| 1.0 |
| - |
| - |
| - |
| Common Stock Issuance | - | 26.7 | 1.0 | 0.4 | 89.6 | 32.2 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 26.7 | 1.0 | (1.8) | 83.1 | 64.5 | 2.1 | 122.2 | 45.9 | 20.9 |
| (15.0) |
| (6.4) |
| 12.7 |
| 9.9 |
| (39.8) |
| 36.2 |
| (16.3) |
| 9.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| (60.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (27.4) |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (33.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| - |
| - |
| - |
| 9.4 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.0 |
| - |
| - |
| - |
| 45.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 32.2 |
| - |
| - |
| 51.9 |
| - |
| - |
| - |
| 18.5 |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| - |
| 29.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |