| (in millions of USD) | 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 | (6.1) | (4.5) | (13.4) | (6.9) | (5.1) | (1.6) | (3.9) | (6.7) | (7.3) | (8.3) | (8.0) | (7.7) | (7.6) | (6.5) | (5.3) | (4.6) | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (30.8) | (17.4) | (31.3) | (24.0) | (72.5) | (4.9) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.2 |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Stock-Based Compensation | 2.4 | 2.6 | 4.1 | 5.2 | 4.2 | 0.6 |
| Deffered Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | (0.3) | (1.3) | (5.4) | 0.4 | 10.1 | 0.8 |
| Change In Accounts Payable | 1.5 | 0.2 | (0.7) | (3.3) | 2.8 | 1.5 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | (16.6) | (15.7) | (21.3) | (34.1) | (29.2) | (3.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | 0.1 | 0.0 | 0.2 | 0.4 | 0.3 | 0.0 |
| Acquisitions | 0.3 | 0.0 | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | 9.4 | 6.5 | 0.0 | 0.0 | 14.3 | 0.0 |
| Debt Repaid | - | - | - | 0.0 | 0.5 | 0.0 |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | 0.0 | (0.0) | 0.0 | (0.1) | 0.2 | (0.2) |
| Net Change In Cash | 5.1 | (1.3) | (14.2) | (16.5) | 30.5 | 1.9 |
| Free Cash Flow | ||||||
| Free Cash Flow | (16.7) | (15.8) | (21.4) | (34.5) | (29.5) | (3.1) |
| Free Cash Flow To Equity | - | - | - | (34.5) | (15.7) | (3.1) |
| (9.3) |
| (4.7) |
| (53.2) |
| (5.4) |
| (2.6) |
| (0.8) |
| (1.1) |
| (0.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Amortization Of Intangibles | 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 | 0.0 | |||||||
| Stock-Based Compensation | - | - | - | 0.6 | - | - | - | 0.9 | - | - | - | 1.0 | - | - | - | 1.5 | - | |||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Inventory | - | - | - | (0.2) | - | - | - | 0.2 | - | - | - | (1.5) | - | - | - | (1.8) | - | - | ||||||
| Change In Accounts Payable | - | - | - | 0.3 | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | (2.5) | - | |||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Operating Activities | - | - | - | (1.8) | - | - | - | (4.7) | - | - | - | (5.8) | - | - | - | |||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Investing Activities | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 1.3 | - | - | - | |||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||
| Debt Issued | - | - | - | 3.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 14.3 | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||
| Common Stock Issuance | - | - | - | 0.6 | - | - | - | 8.5 | - | - | - | 0.1 | - | - | - | 0.0 | - | |||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | - | - | - | 2.6 | - | - | - | 8.5 | - | - | - | 0.6 | - | - | - | |||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 |
| Net Change In Cash | - | - | - | 0.8 | - | - | - | 3.7 | - | - | - | (3.9) | - | - | - | (8.6) | - | - | ||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (1.8) | - | - | - | (4.8) | - | - | - | (5.8) | - | - | - | (8.7) | - | - | - | (2.6) | - | - | - | (0.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (8.7) | - | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | 0.0 | 1.0 | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | 0.5 | (0.0) | 1.1 | (1.4) | (0.3) | (0.0) |
| 5.5 |
| 8.5 |
| 0.9 |
| 3.8 |
| 0.0 |
| - |
| Common Stock Repurchased | - | - | - | 0.0 | 6.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | 21.2 | 14.5 | 5.9 | 19.1 | 59.7 | 5.2 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.4) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 62.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| 59.8 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| - |