| (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 | (9.3) | (19.2) | (6.6) | (7.5) | (7.6) | (84.5) | 17.9 | 4.5 | (72.8) | (39.5) | (17.7) | 20.7 | (14.1) | (8.2) | (13.2) | (3.4) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (42.5) | (40.8) | (134.9) | (50.7) | (28.3) | (15.1) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 2.5 | 2.3 | 1.7 | 0.7 | 0.5 | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 1.2 | 1.3 | 2.3 | 4.4 | 2.6 | 0.4 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 25.4 | 0.0 | - |
| Gains & Losses On Investments | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Change In Accounts Receivable | - | 0.0 | 0.0 | (1.4) | 0.8 | 0.7 |
| Change In Inventory | - | (0.0) | 0.1 | 11.6 | 6.7 | - |
| Change In Accounts Payable | - | 0.1 | (1.7) | 8.2 | (7.7) | 2.3 |
| Change In Other Working Capital | - | - | - | - | 0.3 | 0.3 |
| Other Operating Activities | - | - | - | - | (7.5) | - |
| Cash From Operating Activities | - | (23.0) | (24.4) | (21.7) | (37.3) | (7.5) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | - | - | - | - |
| Acquisitions | - | 4.4 | 0.0 | - | - | - |
| 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 | - | 6.4 | 0.3 | (17.0) | (3.2) | 17.7 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (3.5) |
| (11.2) |
| (1.3) |
| (1.1) |
| (1.5) |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | - |
| Amortization Of Intangibles | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 0.2 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.8 | 0.5 | 0.4 | 0.9 | 1.9 | 1.2 | 2.0 | 0.2 | 0.2 | 0.2 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||
| Change In Accounts Receivable | (0.4) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 1.0 | - | - | - | 0.2 | |||||
| Change In Inventory | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 4.3 | - | - | - | 0.7 | - | ||||
| Change In Accounts Payable | (1.5) | - | - | - | (0.5) | - | - | - | (0.2) | - | - | - | 6.2 | - | - | - | 0.4 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.1 | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | 29.7 | 2.8 | - | - | - | - | |||||
| Cash From Operating Activities | (7.0) | - | - | - | (6.6) | - | - | - | (6.7) | - | - | - | (8.9) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | 0.0 | - | - | - | 3.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | 0.0 | - | - | - | (3.9) | - | - | - | 0.1 | - | - | - | 3.5 | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | 2.3 | - | - | - | 19.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | 3.7 | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | 5.3 | - | - | - | 19.4 | - | - | - | 12.0 | - | - | - | 0.1 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (1.7) | - | - | - | 8.9 | - | - | - | 5.4 | - | - | - | (5.3) | - | - | - | (5.9) | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | 174.2 |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (5.3) | 0.2 | (6.6) | (19.2) | (0.9) |
| - |
| 31.9 |
| 9.4 |
| 0.0 |
| 31.0 |
| 3.7 |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 34.7 | 24.5 | 11.2 | 53.3 | 26.1 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |