| (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 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||
| Net Income | (7.7) | (14.2) | (16.5) | (15.9) | (18.2) | (13.1) | (16.4) | (13.6) | (19.0) | (14.1) | (15.7) | (14.7) | (6.1) | 6.8 | (12.6) | (10.3) | (6.3) | (0.2) | |
| Cash From Operating Activities | |||||||||||||||||||
| Depreciation & Amortization | 0.6 | 15.3 | 0.9 | 0.8 | 4.7 | 16.5 | 1.0 | 1.1 | 4.9 | 12.6 | 1.0 | 1.0 | 4.9 | 12.5 | |||||
| Cash From Investing Activities | |||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.2 | - | - | - | 0.9 | - | - | - | 0.2 | - | - | ||||
| Cash From Financing Activities | |||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Cash & Equivalents | |||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||
| Free Cash Flow | (5.1) | - | - | - | (16.1) | - | - | - | (18.0) | - | - | - | 27.5 | - | - | - | |||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (54.3) | (64.8) | (62.0) | (50.6) | (22.3) | (27.0) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 17.6 | 21.8 | 23.6 | 19.5 | 18.2 | 16.3 |
| Amortization Of Intangibles | 15.7 | 12.9 | 17.4 | 13.6 | 13.1 | 13.0 |
| Stock-Based Compensation | 15.0 | 15.8 | 21.5 | 24.8 | 18.3 | 15.1 |
| Deffered Income Tax | - | (1.5) | (9.0) | (12.8) | (7.2) | (7.3) |
| Asset Impairments | - | 3.3 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.2) | 0.6 | (26.9) | 12.7 | (6.0) |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.2) | (2.4) | 0.9 | 15.1 | 1.5 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | (0.8) | (0.5) | (0.1) | (0.2) | (0.1) |
| Cash From Operating Activities | - | (36.5) | (39.7) | 2.3 | (3.6) | (5.7) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.6 | 1.9 | 1.6 | 17.2 | 4.1 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (2.1) | 11.2 | (16.9) | 33.8 | 0.0 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (37.0) | (41.5) | 0.7 | (20.8) | (9.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (0.0) |
| 0.7 |
| 0.6 |
| 4.4 |
| - |
| - |
| Amortization Of Intangibles | 6.0 | 3.2 | 3.2 | 3.2 | 3.2 | 6.1 | 3.4 | 4.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.4 | 3.3 | 3.3 | 3.1 | 3.4 | - | - |
| Stock-Based Compensation | 3.3 | 3.6 | 4.0 | 4.1 | 4.1 | 5.1 | 5.3 | 5.4 | 5.7 | 5.9 | 6.3 | 6.5 | 6.1 | 6.0 | 5.3 | 3.8 | 3.1 | - | - |
| Deffered Income Tax | 0.4 | - | - | - | (0.1) | - | - | - | (2.6) | - | - | - | (0.9) | - | - | - | (2.0) | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 0.3 | - | - | - |
| Change In Accounts Receivable | 4.9 | - | - | - | 0.5 | - | - | - | (0.1) | - | - | - | (28.8) | - | - | - | (17.6) | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (2.5) | - | - | - | (3.0) | - | - | - | (3.4) | - | - | - | (1.7) | - | - | - | (1.8) | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - |
| Cash From Operating Activities | (4.9) | - | - | - | (15.9) | - | - | - | (17.0) | - | - | - | 27.7 | - | - | - | 11.6 | - | - |
| - |
| 3.9 |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | 18.0 | - | - | - | 9.5 | - | - | - | 26.0 | - | - | - | 4.0 | - | - | - | 0.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 8.4 | - | - | - | (0.9) | - | - | - | 19.9 | - | - | - | (37.2) | - | - | - | (3.9) | - | - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 0.0 | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (1.0) | - | - | - | (7.7) | - | - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | 3.5 | - | - | - | (16.7) | - | - | - | 2.7 | - | - | - | (10.5) | - | - | - | 0.0 | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 7.7 |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | 50.8 | 78.0 | 96.9 | 0.0 | - |
| Other Investing Activities | - | - | - | - | 0.0 | 0.5 |
| Cash From Investing Activities | - | 6.5 | 37.9 | (18.4) | (73.3) | (4.0) |
| - |
| 0.0 |
| 11.4 |
| 0.0 |
| 96.2 |
| 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 27.9 | 13.0 | (0.9) | 110.7 | 9.7 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |