| (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 | (15.9) | (9.2) | (9.8) | (11.8) | (8.2) | (5.9) | (6.3) | (6.1) | (9.1) | (9.2) | (12.4) | (13.8) | (13.2) | (15.6) | (16.8) | (16.7) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (46.6) | (38.9) | (27.5) | (48.6) | (66.8) | (48.7) | 27.6 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 3.3 | 3.6 | 4.1 | 3.9 | 4.0 | 3.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 31.6 | 24.6 | 15.7 | 11.4 | 7.6 | 4.2 |
| Deffered Income Tax | - | 6.5 | 19.1 | 12.8 | 14.9 | (13.2) | (9.8) |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (6.7) | 9.8 | 9.3 | 6.1 | 2.0 | 2.1 |
| Change In Inventory | - | 11.5 | 5.0 | 2.7 | 7.6 | 2.1 | 1.3 |
| Change In Accounts Payable | - | 0.6 | 0.9 | 1.3 | 0.6 | 0.6 | (1.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (15.5) | (16.9) | (41.6) | (58.9) | (44.7) | (35.2) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 3.8 | 5.4 | 4.8 | 2.4 | 1.9 | 2.5 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.0 | (0.0) | (0.0) | 0.0 |
| Net Change In Cash | - | 3.2 | 7.1 | (2.2) | (12.6) | 10.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (19.3) | (22.4) | (46.4) | (61.2) | (46.6) | (37.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (17.6) |
| (15.7) |
| (12.7) |
| (13.5) |
| (6.8) |
| 26.3 |
| 30.7 |
| (12.9) |
| (16.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.8 | - | - | - | 0.8 | - | - | - | 1.1 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 7.9 | - | - | - | 7.1 | - | - | - | 4.7 | - | - | - | 3.3 | - | - | - | 2.6 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (0.9) | - | - | - | 0.9 | - | - | - | 1.3 | - | - | - | 1.7 | - | - | - | 0.8 | ||||||||
| Change In Inventory | 3.4 | - | - | - | 1.6 | - | - | - | 1.4 | - | - | - | 3.2 | - | - | - | 0.5 | - | |||||||
| Change In Accounts Payable | 1.6 | - | - | - | 2.2 | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | 0.7 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (10.9) | - | - | - | (8.8) | - | - | - | (9.3) | - | - | - | (17.8) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.8 | - | - | - | 0.6 | - | - | - | 2.0 | - | - | - | 0.7 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 8.8 | - | - | - | 20.9 | - | - | - | 24.3 | - | - | - | (48.4) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | 0.1 | - | - | - | 0.7 | - | - | - | 10.2 | - | - | - | 0.8 | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.3) | - | - | - | (0.7) | - | - | - | 8.0 | - | - | - | 65.3 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - |
| Net Change In Cash | (2.4) | - | - | - | 11.3 | - | - | - | 23.0 | - | - | - | (0.8) | - | - | - | (0.2) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (11.7) | - | - | - | (9.4) | - | - | - | (11.3) | - | - | - | (18.5) | - | - | - | (15.4) | - | - | - | (10.8) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 16.9 | (99.3) | (22.1) | 40.0 | (81.9) | 15.6 |
| Common Stock Issuance | - | 4.0 | 20.8 | 9.5 | 1.8 | 12.4 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1.9 | 123.3 | 61.5 | 6.3 | 137.3 | 25.2 |
| 5.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| (10.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.9) |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |