| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | 2.7 | (1.9) | (2.0) | 0.6 | 0.2 | (0.5) | (4.9) | 0.3 | (6.4) | (2.6) | (4.9) | (7.5) | (6.1) | (4.4) | 0.2 | (6.8) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (0.5) | (3.1) | (11.5) | (21.0) | (15.8) | (19.8) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 14.4 | 12.0 | 6.3 | 2.3 | 0.6 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 2.7 | 2.7 | 1.7 | 2.5 | 1.4 | 1.3 |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.5 | (3.2) | 7.7 | 1.9 | 0.7 |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.3 | 5.3 | 2.4 | 2.9 | 2.1 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 28.1 | 8.1 | (1.4) | (3.6) | (10.8) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 11.6 | 7.2 | 4.0 | 1.9 | 0.7 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | 6.5 | (3.6) | 12.2 | (2.5) | 7.4 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 16.5 | 0.9 | (5.4) | (5.5) | (11.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (4.8) |
| (4.5) |
| (5.3) |
| (4.1) |
| (6.0) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 4.7 | 3.9 | 3.2 | 2.6 | 2.2 | 1.8 | 1.9 | 1.4 | 1.2 | 0.8 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.5 | 0.6 | 0.8 | 0.8 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.1 | 0.3 | 0.4 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (1.7) | - | - | - | 2.2 | - | - | - | (4.2) | - | - | - | 1.3 | - | - | - | (0.3) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | 1.1 | - | - | - | 0.2 | - | - | - | 4.5 | - | - | - | 0.4 | - | - | - | 3.1 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 9.0 | - | - | - | 0.1 | - | - | - | (2.1) | - | - | - | (0.7) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 3.7 | - | - | - | 2.7 | - | - | - | 1.7 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (6.0) | - | - | - | (2.9) | - | - | - | (3.2) | - | - | - | (1.1) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.9 | - | - | - | 0.0 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | - | - | - | - | 1.2 | - | - | - | 0.0 | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (3.5) | - | - | - | (1.1) | - | - | - | (0.2) | - | - | - | 3.6 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.5) | - | - | - | (3.8) | - | - | - | (5.6) | - | - | - | 1.8 | - | - | - | 3.9 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 5.3 | - | - | - | (2.6) | - | - | - | (3.9) | - | - | - | (1.0) | - | - | - | (1.2) | - | - | - | (3.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (14.3) | (10.0) | (13.2) | (5.2) | (0.7) |
| - |
| 0.3 |
| 0.3 |
| 1.9 |
| 0.8 |
| 19.0 |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | 0.5 | 0.2 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (7.3) | (1.7) | 26.8 | 6.2 | 18.9 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.3 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |