| (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 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (10.6) | (11.6) | (13.2) | (9.9) | (13.9) | (11.6) | (16.2) | (15.4) | (18.7) | (7.1) | (8.7) | (10.4) | (9.2) | (5.4) | (5.6) | (6.3) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (45.3) | (48.6) | (61.8) | (35.4) | (26.7) | (26.6) | (42.0) | (25.1) | (12.7) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 2.5 | 2.3 | 1.1 | 0.6 | 0.6 | 0.7 | 0.5 | 0.3 | 0.1 |
| Amortization Of Intangibles | 0.7 | 0.6 | 0.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 1.0 | 9.2 | 1.4 | 0.5 | 0.9 | 0.6 | 1.0 | 0.4 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | 38.8 | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.0) | (0.0) | 0.1 | 0.0 | 0.2 | 0.1 |
| Net Change In Cash | - | (3.8) | (8.1) | 4.0 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (32.2) | (58.1) | (39.4) | (19.5) | (26.8) | (23.3) | (20.3) | (13.3) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (9.5) |
| - |
| (5.9) |
| (4.7) |
| (6.0) |
| (5.6) |
| (10.2) |
| (15.0) |
| (10.5) |
| (3.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 1.0 | 0.4 | 0.4 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | 0.2 | 0.1 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 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 | 1.1 | 1.4 | 2.8 | 2.7 | 2.7 | 2.8 | 4.1 | 4.0 | 2.6 | 2.2 | 2.4 | 1.1 | 2.6 | 1.2 | 1.4 | 1.4 | 2.9 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | (0.4) | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | (0.8) | - | - | - | 1.4 | - | - | - | 1.7 | - | - | - | 0.8 | - | - | - | (0.2) | - | ||||||||
| Change In Accounts Payable | (1.8) | - | - | - | 2.3 | - | - | - | (0.8) | - | - | - | 0.8 | - | - | - | (0.3) | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (10.1) | - | - | - | (10.3) | - | - | - | (20.9) | - | - | - | (9.1) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.2 | - | - | - | 1.1 | - | - | - | 0.3 | - | - | - | 0.1 | - | 0.1 | - | 0.3 | - | 0.2 | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | 3.9 | - | - | - | - | - | - | - | 2.9 | - | - | - | 5.2 | - | - | - | 25.5 | |||||||||
| Sales Of Investments | 6.0 | - | - | - | 11.0 | - | - | - | 19.2 | - | - | - | 24.3 | - | - | - | 3.0 | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | 2.0 | - | - | - | 10.8 | - | - | - | 15.1 | - | - | - | 18.8 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | 6.1 | - | - | - | 0.4 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | (0.1) | - | (0.0) | - | 0.1 | - | - | (0.0) |
| Net Change In Cash | (1.9) | - | - | - | 0.8 | - | - | - | (5.2) | - | - | - | 9.9 | - | - | - | (32.0) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (10.1) | - | - | - | (10.5) | - | - | - | (22.0) | - | - | - | (9.4) | - | - | - | (9.4) | - | (0.6) | - | (8.9) | - | (7.9) | - | - | (5.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | 7.9 | 9.5 | 13.5 | 8.4 | 7.0 | 5.7 | 16.5 | 1.9 | 1.4 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | 0.0 | 0.0 | (0.1) | 0.4 | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 0.5 | 2.2 | 3.7 | 0.4 | 0.7 | 0.5 | (0.0) | 0.1 |
| Change In Accounts Payable | - | 2.7 | 0.3 | 0.8 | 0.3 | (1.3) | 2.3 | 0.1 | 0.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (31.2) | (48.9) | (38.0) | (19.1) | (25.9) | (22.7) | (19.3) | (13.0) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 13.3 | 24.5 | 78.8 | 74.4 | - | - | - | - |
| Sales Of Investments | - | 27.5 | 71.2 | 79.4 | 55.6 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 12.5 | 37.4 | 1.6 | (19.3) | (1.2) | (0.8) | (1.2) | (0.4) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 14.8 | - | - | - | 69.1 | 81.7 | 32.5 | 22.8 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 14.9 | 3.5 | 40.4 | 0.9 | 64.0 | 77.1 | 29.7 | 21.3 |
| (37.5) |
| 37.1 |
| 53.5 |
| 9.4 |
| 8.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 1.8 |
| 1.4 |
| 1.3 |
| 0.3 |
| 3.3 |
| 9.0 |
| 2.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| (0.3) |
| - |
| 0.5 |
| - |
| - |
| 0.1 |
| - |
| (0.7) |
| - |
| 0.8 |
| - |
| (0.9) |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.4) |
| - |
| (0.6) |
| - |
| (8.5) |
| - |
| (7.7) |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.6) |
| - |
| (49.6) |
| - |
| (0.4) |
| - |
| (0.3) |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 64.0 |
| - |
| (0.0) |
| - |
| - |
| (0.0) |
| (50.3) |
| - |
| 55.1 |
| - |
| (7.9) |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |