| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (4.2) | (6.4) | (9.8) | (12.1) | (4.8) | (4.6) | (9.0) | (4.5) | (32.4) | 6.0 | (3.6) | 1.2 | (1.4) | (3.3) | 1.6 | 11.8 | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (32.6) | (30.5) | (34.4) | (1.9) | (124.7) | (23.1) | (10.8) | (4.7) | (11.6) | 0.1 | 0.7 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 1.9 | 1.8 | 1.7 | 1.7 | 1.6 |
| Amortization Of Intangibles | 0.1 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 0.0 | 0.1 | - | 0.0 | 0.2 | 0.5 | 0.4 | 0.7 | 1.8 | 1.6 |
| Acquisitions | - | 2.7 | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 0.2 | (0.0) | (0.1) | (0.3) | 0.1 | (0.0) | (0.3) | 0.0 | - | 0.0 |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (18.9) | (7.9) | - | (26.1) | (15.8) | (5.2) | (3.5) | (2.5) | (3.4) | (1.5) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (5.5) |
| (2.1) |
| (128.9) |
| (10.7) |
| (2.7) |
| (8.2) |
| (1.4) |
| (5.7) |
| (2.2) |
| (1.3) |
| (1.6) |
| (2.2) |
| (1.0) |
| (1.0) |
| (0.5) |
| (1.2) |
| (0.5) |
| (0.5) |
| (9.3) |
| (0.1) |
| 0.2 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.0) | 0.2 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||
| Stock-Based Compensation | 0.2 | 0.4 | 0.6 | 0.9 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 | 0.5 | 0.6 | (0.1) | 1.2 | 1.2 | 1.0 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | 3.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | 0.1 | 0.0 | - | (0.0) | ||||||||||||||||||||
| Change In Accounts Receivable | - | - | (0.2) | - | - | - | (0.2) | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Inventory | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | (0.1) | - | - | - | (0.3) | - | - | - | 1.0 | - | - | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | - | - | (6.8) | - | - | - | (3.0) | - | - | - | (2.1) | - | - | - | (2.6) | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | 6.8 | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 49.4 | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | - | - | (0.4) | - | - | - | 8.6 | - | - | - | (6.8) | - | - | - | 14.0 | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.8 | - | - | - | (15.0) | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Net Change In Cash | - | - | (7.2) | - | - | - | 5.5 | - | - | - | (8.3) | - | - | - | (3.7) | - | - | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | (3.0) | - | - | - | - | - | - | - | - | - | - | - | (6.5) | - | - | - | (2.8) | - | - | - | (1.3) | - | - | - | (0.8) | - | - | - | (0.3) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 2.1 | 2.1 | 2.3 | 2.2 | (0.9) | 6.6 | 0.7 | - | 0.1 | - | - |
| Deffered Income Tax | - | (0.2) | (0.1) | - | - | 0.0 | (0.0) | 0.0 | 8.4 | 0.3 | 0.4 |
| Asset Impairments | - | 3.1 | - | - | - | 7.0 | 4.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | (0.0) | 0.0 | (0.0) | - | - | 0.3 | 0.0 | - | - |
| Change In Accounts Receivable | - | 0.2 | 0.2 | - | - | 0.2 | (0.1) | 0.3 | 0.0 | 0.0 | 0.1 |
| Change In Inventory | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | (0.1) | (0.8) | 0.1 | 0.2 | 0.7 | 0.5 | (0.0) | 0.1 | 0.0 |
| Change In Other Working Capital | - | - | (0.0) | 0.0 | (0.0) | 0.0 | 0.2 | (0.3) | 0.6 | 0.5 | (0.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (18.9) | (7.8) | (10.9) | (26.1) | (15.6) | (4.7) | (3.1) | (1.8) | (1.6) | 0.1 |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 6.8 | 2.1 | - | 9.1 | - | 55.9 | 0.2 | 9.4 | 2.1 |
| Sales Of Investments | - | - | - | 1.3 | 28.5 | 7.0 | - | 25.0 | 6.7 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 44.0 | (10.8) | 21.2 | (63.8) | (8.2) | (1.0) | (31.2) | 4.1 | (11.2) | (3.7) |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 11.3 |
| - |
| Common Stock Issuance | - | 25.0 | - | - | 99.2 | 13.0 | - | 7.8 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 24.8 | (0.2) | (15.2) | 103.9 | 30.3 | (0.1) | 30.9 | 1.8 | 22.3 | 0.3 |
| 50.1 |
| (18.8) |
| (5.0) |
| 13.7 |
| 6.6 |
| (5.8) |
| (3.8) |
| 4.0 |
| 9.4 |
| (3.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.9) |
| 7.9 |
| 5.6 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| 17.3 |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.9) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 104.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |