| (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 | (14.3) | (12.5) | (11.5) | (11.9) | (11.3) | (9.7) | (11.3) | (12.6) | (13.3) | (11.2) | (13.4) | (14.0) | (13.9) | (16.4) | (16.3) | (13.1) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (50.1) | (47.1) | (46.9) | (52.5) | (60.8) | (73.5) | (37.1) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 3.3 | 3.4 | 3.1 | 2.8 | 1.5 | 1.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 4.2 | 4.0 | 3.9 | 4.8 | 4.0 | 1.8 | 0.5 |
| Deffered Income Tax | - | 11.4 | 11.5 | 12.4 | (16.2) | 20.0 | (7.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (4.4) | 2.0 | 0.2 | 0.4 | 0.0 | 1.4 |
| Change In Inventory | - | (1.5) | 0.3 | (1.2) | 5.8 | 6.8 | 3.4 |
| Change In Accounts Payable | - | 1.6 | 0.6 | (3.5) | 1.5 | (0.5) | 1.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | (0.0) | (0.0) | 0.1 | (0.0) | 0.0 |
| Cash From Operating Activities | - | (31.1) | (44.2) | (45.1) | (58.5) | (55.0) | (31.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.9 | 1.4 | 1.8 | 6.7 | 3.2 | 0.7 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 20.0 | 0.0 | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | 26.2 | 18.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (31.9) | (45.5) | (46.9) | (65.3) | (58.2) | (31.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (14.9) |
| (14.6) |
| (25.0) |
| (11.8) |
| (22.1) |
| (11.3) |
| (8.5) |
| (9.3) |
| (8.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | 0.6 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | - | 0.3 | 0.4 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 1.2 | 0.6 | 1.1 | 1.2 | 1.0 | 0.7 | 0.9 | 1.2 | 1.1 | 1.0 | 1.3 | 1.2 | 1.2 | 1.1 | 0.7 | 1.3 | 1.0 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 3.2 | - | - | - | (3.0) | - | - | - | (0.6) | - | - | - | 0.1 | - | - | - | (1.2) | ||||||||
| Change In Inventory | (0.1) | - | - | - | 1.1 | - | - | - | 0.5 | - | - | - | (0.2) | - | - | - | 2.0 | - | |||||||
| Change In Accounts Payable | 0.5 | - | - | - | 0.1 | - | - | - | (0.8) | - | - | - | (4.1) | - | - | - | (0.4) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | ||||||||
| Cash From Operating Activities | (15.1) | - | - | - | (9.1) | - | - | - | (15.5) | - | - | - | (16.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.3 | - | - | - | 0.6 | - | - | - | 0.8 | - | - | - | 2.4 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 10.0 | - | - | - | 11.0 | - | - | - | 18.5 | - | - | - | 32.5 | - | - | - | 0.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 8.6 | - | - | - | 10.7 | - | - | - | 13.5 | - | - | - | 13.9 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (15.5) | - | - | - | (9.4) | - | - | - | (16.1) | - | - | - | (17.4) | - | - | - | (19.2) | - | - | - | (11.5) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 39.8 | 69.1 | 106.5 | 92.5 | 15.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 14.3 | 36.7 | 42.2 | (93.5) | (13.3) | (15.7) |
| Common Stock Issuance | - | 0.4 | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 19.8 | 0.2 | 0.1 | 0.7 | 216.7 | 64.2 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (99.5) |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 80.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |