| (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 | (3.3) | (9.2) | 4.1 | (37.6) | 3.0 | (9.1) | (5.6) | (1.1) | 3.3 | (6.9) | (5.6) | (8.5) | (11.9) | (19.5) | (19.4) | (11.7) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (46.0) | (39.7) | (12.5) | (32.9) | (79.3) | (71.7) | (10.5) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.5 | 0.5 | 0.8 | 1.4 | 1.1 | 0.9 |
| Amortization Of Intangibles | 0.5 | 0.4 | 0.1 | 0.1 | - | - | - |
| Stock-Based Compensation | 11.2 | 9.3 | 8.6 | 9.9 | 12.9 | 4.3 | 1.1 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 1.9 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 11.0 | (2.0) | (1.0) | 8.5 | 0.1 | 3.0 |
| Change In Inventory | - | 4.9 | 4.1 | (12.1) | 1.2 | 11.6 | 3.5 |
| Change In Accounts Payable | - | 5.4 | 1.3 | (19.5) | (10.7) | 32.1 | 11.8 |
| Change In Other Working Capital | - | - | 0.0 | (0.0) | 1.0 | 0.4 | (0.3) |
| Other Operating Activities | - | (0.4) | (0.4) | (0.1) | (1.0) | (0.7) | (0.4) |
| Cash From Operating Activities | - | (10.8) | (11.2) | (23.5) | (81.4) | (40.6) | (0.1) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.3 | 0.0 | 0.0 | 0.6 | 1.0 | 1.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | 0.5 | 0.0 | 5.0 | 3.0 |
| Debt Repaid | - | 0.5 | 5.0 | 3.5 | 6.0 | 1.0 | 0.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 20.4 | 4.1 | 5.3 | (83.8) | 78.0 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (11.1) | (11.2) | (23.5) | (82.0) | (41.5) | (1.1) |
| Free Cash Flow To Equity | - | - | - | (26.5) | (88.0) | (37.5) | |
| (28.8) |
| (24.1) |
| (34.5) |
| (5.3) |
| (7.9) |
| (5.8) |
| (1.5) |
| (1.1) |
| (2.1) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | - |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 3.5 | 4.8 | 1.3 | 1.6 | 1.7 | 1.6 | 2.7 | 2.1 | 2.2 | 2.3 | 2.2 | 2.6 | 2.8 | 4.4 | 1.8 | 3.3 | 3.3 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (3.2) | - | - | - | 4.5 | - | - | - | (2.8) | - | - | - | (0.5) | - | - | - | 6.2 | ||||||||
| Change In Inventory | 2.9 | - | - | - | 1.4 | - | - | - | 1.2 | - | - | - | (3.8) | - | - | - | 6.7 | - | |||||||
| Change In Accounts Payable | (3.0) | - | - | - | 1.5 | - | - | - | (1.2) | - | - | - | (5.7) | - | - | - | (1.8) | ||||||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (1.0) | - | - | - | |||||||||
| Other Operating Activities | (0.1) | - | - | - | (0.2) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.4) | ||||||||
| Cash From Operating Activities | (5.0) | - | - | - | (5.9) | - | - | - | (3.4) | - | - | - | (9.4) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.4) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.8 | - | - | - | 0.0 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.5 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.0 | ||||||||
| Cash From Financing Activities | 5.5 | - | - | - | 2.0 | - | - | - | 5.2 | - | - | - | 22.9 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.0) | - | - | - | (4.0) | - | - | - | 1.8 | - | - | - | 13.5 | - | - | - | (26.3) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (5.1) | - | - | - | (5.9) | - | - | - | (3.4) | - | - | - | (9.4) | - | - | - | (27.6) | - | - | - | (7.0) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.9) | (0.8) | (0.1) | (1.6) | (2.0) | (1.1) |
| Common Stock Issuance | - | 32.1 | 10.6 | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.6 | 0.4 | 0.2 | 0.6 | 0.1 | 0.1 |
| Cash From Financing Activities | - | 32.1 | 16.0 | 28.9 | (0.9) | 120.6 | 6.5 |
| 5.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 1.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 1.9 |
| 0.7 |
| 0.8 |
| 0.8 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| (27.4) |
| - |
| - |
| - |
| (7.0) |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.0) |
| - |
| (230.0) |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 2.8 |
| - |
| 231.8 |
| - |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |