| (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 | (7.0) | (10.3) | (5.4) | (6.7) | (7.3) | (8.9) | (6.8) | (6.8) | (7.5) | (7.1) | (9.2) | (9.3) | (8.4) | (8.8) | (8.0) | (7.6) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (29.4) | (29.7) | (30.0) | (34.0) | (30.6) | (8.3) | (16.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.9 | 1.0 | 0.8 | 0.5 | 0.5 | 0.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 11.8 | 16.0 | 19.0 | 15.8 | 22.6 | 0.0 |
| Deffered Income Tax | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 3.7 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.0 | 0.0 | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | 0.0 | (0.2) | 0.0 | 0.1 | 0.0 |
| Cash From Operating Activities | - | (18.7) | (35.5) | (51.2) | (46.5) | (32.2) | (15.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.1 | 0.3 | 1.2 | 1.6 | 0.5 | 1.2 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | 20.7 | 5.0 | 0.0 | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 14.6 | (2.1) | (21.1) | (89.9) | 44.4 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (18.8) | (35.8) | (52.5) | (48.1) | (32.8) | (16.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (6.2) |
| 5.9 |
| (3.1) |
| (5.5) |
| (5.6) |
| (5.8) |
| (2.9) |
| (2.7) |
| (5.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 2.1 | - | - | - | 3.9 | - | - | - | 3.9 | - | - | - | 4.4 | 4.5 | 4.4 | 4.0 | 2.9 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Cash From Operating Activities | (6.5) | - | - | - | (8.1) | - | - | - | (9.4) | - | - | - | (12.2) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 23.4 | - | - | - | 2.7 | - | - | - | 10.0 | - | - | - | 18.6 | - | - | - | 0.0 | ||||||||
| Sales Of Investments | 21.0 | - | - | - | 21.0 | - | - | - | 20.4 | - | - | - | 23.0 | - | - | - | 0.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (2.5) | - | - | - | 18.2 | - | - | - | 10.3 | - | - | - | 4.1 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | - | - | - | 3.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 71.1 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.0) | - | - | - | (3.7) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (9.0) | - | - | - | 6.3 | - | - | - | 1.0 | - | - | - | (8.0) | - | - | - | (9.6) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (6.5) | - | - | - | (8.2) | - | - | - | (9.4) | - | - | - | (12.4) | - | - | - | (9.6) | - | - | - | (4.1) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 33.7 | 57.5 | 73.3 | 73.8 | 0.0 | - |
| Sales Of Investments | - | 26.8 | 77.6 | 104.4 | 3.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (7.0) | 19.8 | 29.9 | (72.4) | (0.5) | (1.2) |
| Common Stock Issuance | - | - | - | - | - | 71.1 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 40.3 | 13.6 | 0.2 | 29.0 | 77.1 | 72.7 |
| 56.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 18.7 |
| 0.3 |
| 0.5 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| (9.4) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |