| (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 | Q3 FY 21 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q1 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (0.4) | (11.6) | (0.2) | 0.1 | (0.7) | (1.0) | (0.4) | 0.3 | 0.6 | (0.4) | (1.2) | (2.5) | (2.5) | 0.1 | (0.3) | (0.3) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (12.0) | (12.3) | (0.6) | (6.5) | (0.5) | (0.2) | (11.8) | (5.2) | (0.3) | 0.0 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | 0.1 | 0.0 | 0.1 | - |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | 3.0 | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.0) | 0.0 | (0.0) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | 0.9 | 0.8 | (0.2) | (0.4) | 0.5 | 0.8 | (2.0) | (2.6) | (0.3) | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 0.0 |
| (0.0) |
| (3.1) |
| (6.2) |
| (1.5) |
| (1.1) |
| (2.1) |
| (2.1) |
| (0.8) |
| (0.2) |
| (0.3) |
| 0.0 |
| 0.0 |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.1 | - | 0.0 | - | 0.0 |
| Amortization Of Intangibles | 0.4 | - | - | - | - | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 0.0 | - | 0.4 | 1.1 | 0.0 | - | 0.5 | 0.5 | 0.0 | - | 0.5 | 0.4 | 1.7 | - | 0.4 | 0.0 | - | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | 1.2 | 1.0 | (0.0) | 0.3 | (0.1) | 0.2 | 0.0 | 0.9 | 1.2 | 0.3 | 0.2 | (0.3) | (0.0) | (0.0) | 0.1 | (0.0) | ||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||
| Change In Accounts Payable | 0.2 | 0.3 | (0.1) | (0.0) | 0.2 | 0.1 | (0.0) | (0.0) | 0.1 | (0.2) | 0.3 | (0.0) | 0.0 | (0.2) | 0.1 | 0.0 | 0.0 | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 0.1 | 0.3 | 0.1 | 0.5 | (0.0) | (0.3) | 0.3 | (0.0) | (0.1) | (0.2) | (0.2) | 0.3 | (0.3) | 0.3 | 0.2 | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 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 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (0.1) | 0.7 | (0.1) | (0.5) | (0.2) | 0.1 | (0.4) | 0.0 | (0.1) | (0.2) | (0.2) | (0.8) | (0.3) | (0.9) | (0.2) | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | 0.0 | (0.1) | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.6 | 0.2 | 0.6 | 0.4 | 0.1 | 0.0 | (0.1) | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 0.0 | (0.9) | 0.0 | 0.0 | 0.3 | 0.2 | 0.1 | 0.0 | 0.1 | 0.2 | 0.6 | 0.4 | 0.6 | 0.4 | 0.1 | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.0 | (0.0) | (0.1) | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | (0.0) | (0.2) | 0.1 | (0.1) | 0.1 | (0.1) | (0.0) | 0.0 | (0.4) | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | 0.1 | 0.3 | 0.1 | 0.5 | (0.0) | (0.3) | 0.3 | (0.0) | (0.1) | (0.2) | (0.2) | 0.3 | (0.3) | - | 0.2 | 0.2 | - | - | - | - | - | (0.1) | - | - | - | (0.8) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | - | - | - | - | - | 1.5 | 0.5 | 0.0 | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 2.4 | 1.2 | 2.3 | 0.2 | 0.5 | 0.0 | 0.0 | 0.6 | 0.0 | 0.0 |
| Change In Inventory | - | - | - | - | - | - | (0.2) | 0.1 | 0.1 | - |
| Change In Accounts Payable | 0.4 | 0.4 | 0.1 | 0.1 | (0.1) | 0.2 | 1.3 | 0.5 | 0.1 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 0.9 | 0.8 | (0.2) | (0.4) | 0.5 | 0.8 | (2.0) | (2.4) | (0.3) | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.0) | (0.2) | (0.4) | (1.4) | (1.5) | (0.9) | (0.0) | (0.2) | (0.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | (0.1) | 0.1 | 0.4 | 1.5 | 0.4 | 0.0 | - | 0.3 | 1.6 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (0.9) | (0.7) | 0.5 | 1.9 | 0.5 | 0.6 | 2.0 | 1.3 | 1.7 | - |
| 0.0 |
| (0.5) |
| 0.5 |
| 0.0 |
| (1.3) |
| 1.3 |
| 0.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| (0.2) |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |