| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (5.9) | (28.1) | (6.6) | (7.8) | (11.3) | (10.0) | (17.1) | (16.9) | (13.6) | (16.5) | (27.3) | (30.9) | (32.9) | (29.1) | (34.8) | (51.6) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (48.4) | (53.7) | (57.6) | (107.5) | (162.3) | (167.1) | (67.4) | (50.2) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 4.8 | 5.3 | 7.2 | 7.2 | 5.5 | 3.1 | 1.4 | 0.7 |
| Amortization Of Intangibles | 0.4 | 0.3 | 1.0 | 0.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.1 | 0.8 | 0.3 | 2.2 | 1.5 | 0.3 | 0.9 |
| Acquisitions | - | 0.0 | 1.0 | (8.1) | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.0) | (0.0) | (0.0) | 0.0 | 0.0 |
| Net Change In Cash | - | (35.6) | (24.5) | (15.2) | (15.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (36.0) | (76.2) | (65.9) | (137.5) | (108.1) | (54.5) | (48.5) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (46.8) |
| (53.7) |
| (33.5) |
| (41.5) |
| (38.6) |
| (20.6) |
| (15.9) |
| (15.0) |
| (15.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.0 | 1.2 | 1.3 | 1.3 | 1.5 | 1.7 | 1.8 | 1.8 | 1.9 | 1.8 | 1.9 | 1.7 | 1.8 | 1.6 | 1.4 | 1.4 | 1.1 | 1.0 | 0.8 | 0.7 | 0.7 | - | 0.3 | 0.3 | - |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.1 | (0.1) | 0.1 | 0.1 | 0.1 | ||||||||
| Stock-Based Compensation | 0.2 | 0.2 | 0.2 | (0.1) | 0.3 | (6.3) | 1.8 | 1.9 | 2.1 | 2.4 | 7.5 | 4.0 | 4.3 | 5.9 | 5.1 | 7.2 | 12.1 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | 0.0 | 16.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.1 | (0.4) | 0.5 | 0.1 | 0.3 | ||||||||
| Gains & Losses On Investments | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | - | ||||||||
| Change In Accounts Receivable | (2.1) | - | - | - | 2.7 | - | - | - | 1.6 | - | - | - | 3.2 | - | - | - | 4.3 | ||||||||
| Change In Inventory | (2.4) | - | - | - | 3.0 | - | - | - | (2.5) | - | - | - | (8.0) | - | - | - | 5.6 | ||||||||
| Change In Accounts Payable | 0.4 | - | - | - | (1.8) | - | - | - | (1.2) | - | - | - | (4.3) | - | - | - | (0.6) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (5.1) | - | - | - | (10.1) | - | - | - | (31.1) | - | - | - | (25.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1.2 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.4 | ||||||||
| Sales Of Investments | 0.0 | 1.7 | 2.0 | 4.7 | 3.6 | 11.9 | 15.8 | 22.9 | 50.4 | 40.2 | 33.6 | 54.8 | 42.8 | 42.6 | 75.8 | 55.8 | 39.6 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (1.4) | - | - | - | (0.9) | - | - | - | 45.2 | - | - | - | 32.6 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.3) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.2 | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - |
| Net Change In Cash | (6.7) | - | - | - | (11.5) | - | - | - | 13.9 | - | - | - | 6.9 | - | - | - | (33.8) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | (10.1) | - | - | - | (31.1) | - | - | - | (25.7) | - | - | - | (44.9) | - | - | - | (14.6) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.2 |
| 0.1 |
| - |
| - |
| Stock-Based Compensation | 0.5 | 0.6 | (0.6) | 18.2 | 30.3 | 29.1 | 1.5 | 3.5 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | 16.6 | 16.6 | 0.0 | 0.7 | 0.5 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | 0.0 | (0.1) | 0.0 | (0.0) | 0.0 | 0.0 | - |
| Change In Accounts Receivable | - | (1.5) | 2.3 | (2.0) | (3.6) | 11.4 | 0.4 | 6.5 |
| Change In Inventory | - | (3.1) | 3.8 | (16.3) | 20.0 | 10.5 | 2.8 | 3.4 |
| Change In Accounts Payable | - | (3.4) | 3.6 | (2.4) | (0.5) | 2.8 | (0.1) | 2.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (35.9) | (75.4) | (65.6) | (135.2) | (106.5) | (54.3) | (47.6) |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 80.2 | 269.2 | 0.0 | 0.0 |
| Sales Of Investments | 8.4 | 12.0 | 101.0 | 171.4 | 213.8 | 2.8 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 1.7 | 72.9 | 50.5 | 126.4 | (277.0) | (4.8) | (3.8) |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.7 | 3.3 | 0.2 | 0.3 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1.2) | (22.0) | 0.0 | (6.0) | 447.8 | 65.4 | 66.1 |
| 64.3 |
| 6.3 |
| 14.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 6.1 |
| 0.6 |
| 14.5 |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (43.7) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |