| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (13.7) | (10.4) | (14.0) | (15.2) | (14.4) | (13.2) | (14.1) | (15.3) | (13.7) | (13.9) | (14.9) | (16.2) | (15.9) | (14.3) | (14.2) | (14.6) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (53.2) | (54.0) | (56.4) | (60.8) | (58.9) | (48.7) | (32.2) | (20.7) | (18.5) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 1.0 | 1.1 | 1.1 | 1.4 | 1.4 | 0.7 | 0.3 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | 0.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.5 | 1.4 | 0.8 | 1.3 | 3.7 | 0.9 | 0.7 | 0.3 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | 0.0 | 20.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 |
| Net Change In Cash | - | (1.2) | (12.6) | (18.2) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (32.8) | (33.0) | (38.4) | (46.4) | (45.1) | (31.5) | (21.5) | (18.7) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (15.8) |
| (13.0) |
| (10.2) |
| (13.0) |
| (12.5) |
| (9.3) |
| (3.9) |
| (11.9) |
| (7.2) |
| (4.7) |
| (4.3) |
| (5.6) |
| (6.1) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | (0.2) | 0.1 | 0.1 | 0.1 | (0.2) | 0.1 | 0.1 | 0.1 | ||||||||||||
| Stock-Based Compensation | 4.1 | 4.2 | 5.2 | 6.2 | 5.6 | 5.5 | 5.8 | 5.9 | 5.7 | 5.6 | 6.0 | 5.9 | 4.6 | 4.2 | 4.3 | 4.4 | 3.5 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | (1.2) | - | - | - | 0.7 | - | - | - | (1.4) | - | - | - | (0.5) | - | - | - | 0.3 | ||||||||||||
| Change In Inventory | 1.0 | - | - | - | (0.4) | - | - | - | 1.1 | - | - | - | 0.6 | - | - | - | 2.0 | - | |||||||||||
| Change In Accounts Payable | (0.4) | - | - | - | 0.5 | - | - | - | 1.6 | - | - | - | 0.9 | - | - | - | 1.3 | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (10.1) | - | - | - | (13.2) | - | - | - | (11.8) | - | - | - | (12.6) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (0.0) | - | - | - | 16.3 | - | - | - | (2.5) | - | - | - | 0.6 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | 38.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 20.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 37.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 2.0 | - | - | - | 0.7 | - | - | - | 0.9 | - | - | - | 20.7 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.2 | - | - | - | - |
| Net Change In Cash | (8.2) | - | - | - | 3.7 | - | - | - | (13.4) | - | - | - | 8.7 | - | - | - | (19.3) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (10.1) | - | - | - | (13.5) | - | - | - | (12.2) | - | - | - | (12.7) | - | - | - | (15.6) | - | - | - | (9.9) | - | - | - | (9.9) | - | - | - | - |
| Free Cash Flow To Equity | (8.3) | - | - | - | (13.5) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| Stock-Based Compensation | 19.8 | 21.2 | 23.0 | 22.1 | 16.4 | 10.5 | 3.2 | 0.4 | 0.4 |
| Deffered Income Tax | - | (0.0) | (0.0) | 0.0 | 0.1 | (0.0) | 0.0 | (0.0) | (0.2) |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.1) | 1.3 | 3.1 | 2.2 | 2.4 | (1.5) | 2.5 | 0.3 |
| Change In Inventory | - | 0.8 | 0.2 | (0.9) | 3.6 | 6.5 | 5.0 | 2.6 | 1.2 |
| Change In Accounts Payable | - | 0.3 | 2.3 | (0.3) | 0.2 | 0.1 | 0.6 | 0.5 | (0.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (32.4) | (31.5) | (37.6) | (45.1) | (41.4) | (30.6) | (20.8) | (18.4) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 30.5 | 17.5 | (2.0) | (4.2) | (46.3) | 12.7 | (14.2) | 0.2 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.8 | 1.4 | 21.4 | 2.4 | 4.5 | 234.8 | 45.6 | 12.1 |
| (46.7) |
| (83.1) |
| 217.0 |
| 10.6 |
| (5.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.2) |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| 3.0 |
| 2.9 |
| 2.3 |
| 2.3 |
| 2.3 |
| 0.5 |
| 0.2 |
| 0.2 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |