| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (18.6) | (17.4) | (19.4) | (19.2) | (16.8) | (19.4) | (12.7) | (11.4) | (10.1) | (11.9) | (10.6) | (9.9) | (9.8) | (9.2) | (18.0) | (14.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (74.6) | (72.8) | (53.6) | (42.2) | (58.5) | (63.7) | (49.9) | (47.0) | (37.5) | (25.6) | (9.5) | (2.8) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.5 | 0.4 | 0.5 | 0.6 | 0.3 | 0.1 | 0.1 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 0.3 | 0.1 | 0.1 | 0.4 | 0.4 | 0.4 | 0.6 | 0.3 | 2.6 | 0.1 | 0.1 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 1.9 | 0.0 | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | |||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (54.4) | (36.5) | (33.2) | (47.4) | (54.5) | (35.8) | (34.8) | (24.2) | (13.6) | (8.1) | (3.4) |
| Free Cash Flow To Equity | - | - | ||||||||||
| (17.3) |
| (15.4) |
| (14.3) |
| (15.3) |
| (18.6) |
| (13.8) |
| (12.9) |
| (11.3) |
| (11.9) |
| (13.8) |
| (11.7) |
| (11.4) |
| (10.1) |
| (9.0) |
| (10.8) |
| (9.2) |
| (8.7) |
| (8.7) |
| (7.5) |
| (6.2) |
| (3.2) |
| (2.8) |
| (2.8) |
| (2.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.9 | 5.0 | 5.6 | 5.2 | 5.7 | 6.8 | 3.0 | 2.1 | 1.8 | 3.3 | 1.8 | 1.1 | 0.9 | 0.7 | 0.7 | 1.7 | 2.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | |||||||||||||||||||||||
| Change In Inventory | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1.7 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.1) | - | - | - | 0.7 | - | - | - | (0.1) | - | - | - | 0.6 | - | - | - | 0.6 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (14.6) | - | - | - | (13.5) | - | - | - | (9.8) | - | - | - | (6.6) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 41.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.4 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 2.2 | - | - | - | 14.8 | - | - | - | 0.3 | - | - | - | (0.4) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (12.4) | - | - | - | 1.2 | - | - | - | (9.5) | - | - | - | (7.0) | - | - | - | (15.9) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (14.6) | - | - | - | (13.6) | - | - | - | (9.8) | - | - | - | (6.6) | - | - | - | (15.9) | - | - | - | (11.7) | - | - | - | (9.8) | - | - | - | (7.4) | - | - | - | (5.1) | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| Stock-Based Compensation | 17.7 | 21.5 | 13.6 | 7.2 | 5.2 | 14.6 | 10.1 | 11.3 | 12.3 | 10.9 | 0.9 | 0.4 |
| Deffered Income Tax | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | (1.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.3 | 0.0 | 0.0 | (0.1) | 0.1 | 0.0 | - | - | - | - | - |
| Change In Inventory | - | 0.1 | 0.0 | 0.0 | 2.7 | 5.8 | 0.0 | - | - | - | - | - |
| Change In Accounts Payable | - | 1.1 | (0.2) | 0.3 | (1.3) | 1.2 | (0.3) | 0.6 | 0.5 | 0.5 | 0.0 | 0.1 |
| Change In Other Working Capital | - | - | - | - | - | - | (0.1) | 0.4 | - | 0.1 | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (54.1) | (36.3) | (33.0) | (47.0) | (54.1) | (35.4) | (34.2) | (23.9) | (11.1) | (8.1) | (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | 43.6 | 19.1 | - |
| Sales Of Investments | - | - | - | - | 0.0 | 8.0 | 4.5 | 68.5 | 24.9 | 23.1 | 4.8 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.3) | (0.1) | (0.1) | (0.4) | 7.6 | 10.0 | (10.1) | 26.1 | (23.0) | (14.4) | (0.1) |
| - |
| 0.0 |
| 0.4 |
| 1.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 14.9 | 56.7 | 29.4 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 17.2 | 110.1 | 16.4 | 79.9 | 62.7 | 30.9 | 0.1 | 45.5 | 35.4 | 20.9 | - |
| (37.3) |
| 73.7 |
| (16.8) |
| 32.5 |
| 16.2 |
| 5.6 |
| - |
| 47.7 |
| 1.3 |
| (1.5) |
| (3.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| (47.9) |
| (54.1) |
| (35.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 3.6 |
| 1.6 |
| 2.4 |
| 7.0 |
| 2.4 |
| 2.6 |
| 2.4 |
| 2.6 |
| 3.5 |
| 2.7 |
| 2.7 |
| 2.4 |
| 2.4 |
| 3.4 |
| 3.2 |
| 3.4 |
| 4.5 |
| 3.4 |
| 2.8 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| (35.7) |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 51.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.6) |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |