| (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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Net Income | (9.4) | (7.8) | (4.1) | (8.7) | (10.9) | (20.4) | (12.6) | (9.8) | (18.6) | (11.3) | (10.6) | (11.1) | (12.7) | (7.2) | (48.0) | (15.3) | ||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (29.9) | (31.5) | (61.4) | (45.7) | (83.1) | (26.8) | (14.2) | (15.9) | (5.7) | (5.0) | (0.0) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 6.2 | 6.3 | 9.5 | 7.9 | 6.4 | 3.1 | 2.0 | 1.9 | 1.0 | 0.1 | 0.1 |
| Amortization Of Intangibles | 1.2 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 2.5 | 1.7 | 1.4 | 3.0 | 4.4 | 1.0 | 0.8 | 1.0 | 0.3 | 0.0 |
| Acquisitions | - | 0.0 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | 0.0 | 0.9 | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 11.5 | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (22.9) | (34.2) | (34.0) | (42.6) | (22.4) | (16.1) | (22.1) | (3.1) | (3.5) | (0.2) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (12.6) |
| (7.0) |
| (9.6) |
| (4.8) |
| (5.4) |
| (3.1) |
| (6.7) |
| (0.6) |
| (3.8) |
| (4.5) |
| (3.6) |
| (4.9) |
| (2.9) |
| (2.1) |
| (0.5) |
| (0.9) |
| (2.2) |
| (3.2) |
| (0.8) |
| (0.5) |
| (0.5) |
| (0.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.5 | 1.6 | 1.5 | 1.6 | 1.6 | 2.4 | 2.4 | 2.3 | 2.3 | 2.0 | 2.0 | 2.0 | 2.0 | 1.7 | 1.9 | 1.5 | 1.4 | 0.9 | 0.9 | 0.6 | 0.6 | - | 0.5 | - | 0.1 | - | - | - | 0.1 | 0.8 | 0.1 | 0.1 | 0.1 | (0.3) | 0.4 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | |||||||||||||||||||||
| Stock-Based Compensation | 0.9 | - | - | - | 1.4 | - | - | - | 1.2 | - | - | - | 1.1 | - | - | - | 1.9 | |||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 34.8 | - | - | - | ||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Receivable | (1.0) | - | - | - | 0.4 | - | - | - | (0.6) | - | - | - | 1.1 | - | - | - | (0.6) | |||||||||||||||||||||
| Change In Inventory | (0.1) | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.7 | - | - | - | 0.0 | - | ||||||||||||||||||||
| Change In Accounts Payable | 2.1 | - | - | - | (0.1) | - | - | - | 1.2 | - | - | - | 1.1 | - | - | - | (2.6) | |||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Operating Activities | (3.7) | - | - | - | (8.1) | - | - | - | (7.9) | - | - | - | (9.4) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.7 | - | - | - | 1.8 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 9.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.3) | - | - | - | (9.1) | - | - | - | (0.7) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | 7.7 | - | - | - | 0.0 | - | - | - | 9.2 | - | - | - | 0.0 | |||||||||||||||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | |||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Financing Activities | (0.2) | - | - | - | 7.3 | - | - | - | 13.6 | - | - | - | 20.6 | - | - | |||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (4.3) | - | - | - | (1.0) | - | - | - | (3.4) | - | - | - | 10.6 | - | - | - | (11.0) | - | ||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (4.1) | - | - | - | (8.4) | - | - | - | (8.0) | - | - | - | (10.1) | - | - | - | (13.9) | - | - | - | (3.6) | - | - | - | (2.2) | - | - | - | (2.3) | - | - | - | 0.4 | - | - | - | (0.9) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 1.2 |
| 4.7 |
| 4.1 |
| 4.1 |
| 2.5 |
| 1.4 |
| 1.0 |
| 0.7 |
| 0.5 |
| 0.0 |
| Stock-Based Compensation | - | 2.9 | 4.8 | 4.4 | 6.6 | 3.9 | 0.8 | 0.4 | 0.5 | 0.4 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | (1.0) | (3.8) | 0.0 | 0.0 | 0.0 | (0.3) | (0.2) |
| Asset Impairments | - | 3.8 | 10.2 | 0.0 | 34.8 | 0.0 | - | 1.5 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.7 | (0.2) | 1.9 | (0.7) | (0.3) | 0.3 | 0.9 | (0.7) | 0.2 | 0.3 |
| Change In Inventory | - | (1.3) | (1.2) | 0.7 | (0.2) | (0.1) | 1.0 | 0.2 | (0.1) | (0.0) | 0.0 |
| Change In Accounts Payable | - | (1.5) | (2.3) | 1.6 | (2.2) | 5.1 | 0.9 | 1.3 | (0.3) | (0.4) | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (20.4) | (32.5) | (32.6) | (39.6) | (18.0) | (15.1) | (21.3) | (2.1) | (3.2) | (0.1) |
| 9.2 |
| 0.0 |
| 6.4 |
| 0.0 |
| 0.0 |
| (7.0) |
| 0.0 |
| 0.4 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | 2.3 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 0.1 | 0.1 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2.2) | (9.0) | 0.3 | (8.4) | (47.4) | 4.6 | (0.6) | 0.4 | (0.3) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 9.2 | 0.0 | - | - | 0.0 | 2.8 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 34.1 | 31.1 | 45.6 | 23.9 | 71.0 | 29.6 | 21.0 | 2.5 | 2.6 | 2.4 |
| (10.4) |
| 13.2 |
| (24.1) |
| 5.6 |
| 19.1 |
| (0.9) |
| 0.8 |
| (0.8) |
| 2.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.7 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| 1.3 |
| 0.7 |
| 1.1 |
| 0.8 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.3) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.5 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (24.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 70.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 42.8 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |