| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 1.8 | (1.8) | (1.0) | (0.4) | (0.2) | (0.4) | (0.2) | (0.2) | (1.0) | 0.1 | (2.7) | (3.5) | (4.1) | (15.6) | (5.7) | (4.9) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (1.3) | (3.3) | (1.8) | (10.2) | (40.3) | (23.9) | (12.9) | (8.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 0.4 | 0.3 | 0.3 | 0.3 | 1.1 | 1.0 | 0.5 | 0.3 |
| Amortization Of Intangibles | 0.3 | 0.2 | 0.2 | 0.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.1 | 0.0 | 0.1 | 1.2 | 1.6 | 1.1 | 2.4 |
| Acquisitions | - | - | - | - | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.2) | 0.8 | (10.1) | (5.2) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (2.9) | 0.8 | (10.9) | (15.5) | (23.7) | (15.7) | (11.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (14.1) |
| (6.9) |
| (5.4) |
| (6.3) |
| (5.3) |
| (4.5) |
| (3.4) |
| (3.0) |
| (2.0) |
| (2.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.1 | 0.5 | 0.2 | 0.2 | 0.3 | 0.5 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Amortization Of Intangibles | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||
| Stock-Based Compensation | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.5 | 0.5 | (0.3) | (0.1) | |||||||||
| Deffered Income Tax | (4.7) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 6.5 | 0.0 | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | 1.6 | - | - | - | 3.6 | - | - | - | (0.6) | - | - | - | (0.1) | - | - | - | (0.4) | |||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | - | |||||||||
| Cash From Operating Activities | (3.8) | - | - | - | (1.3) | - | - | - | (0.4) | - | - | - | (6.1) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 0.1 | - |
| Acquisitions | 40.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (40.2) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | 49.2 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 5.2 | - | - | - | (1.4) | - | - | - | (0.4) | - | - | - | (5.9) | - | - | - | - | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (3.8) | - | - | - | (1.3) | - | - | - | - | - | - | - | - | - | - | - | (4.3) | - | - | - | (5.3) | - | - | - | (2.5) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 0.4 |
| 0.4 |
| 0.0 |
| - |
| Stock-Based Compensation | 1.7 | 1.9 | 1.6 | 1.1 | 0.6 | 3.6 | 1.4 | 0.7 |
| Deffered Income Tax | - | - | - | - | - | 0.0 | - | - |
| Asset Impairments | - | - | - | 0.0 | 6.5 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | 0.0 | (0.0) | (0.0) |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 2.5 | 0.3 | 1.9 | (1.8) | 3.6 | 3.9 | 1.3 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | (0.0) | (0.0) |
| Other Operating Activities | - | 0.1 | 0.1 | 0.0 | 0.2 | - | - | - |
| Cash From Operating Activities | - | (2.8) | 0.9 | (10.8) | (14.3) | (22.1) | (14.7) | (9.4) |
| 10.4 |
| 0.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 8.5 | 0.0 | 5.0 | 7.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.1) | (0.0) | 0.7 | 9.0 | (12.6) | (4.3) | (7.9) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | (0.2) | 66.1 | 9.7 |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 1.1 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | (0.1) | (0.0) | 0.0 | - | - | - |
| Cash From Financing Activities | - | (0.3) | (0.0) | (0.0) | 0.1 | 0.6 | 75.2 | 1.0 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.8 |
| 0.9 |
| 1.0 |
| 0.9 |
| 0.8 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |