| (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 | 19.9 | (13.6) | (10.7) | (7.4) | (1.6) | (24.4) | (18.7) | (3.0) | 4.2 | 0.6 | (2.1) | (6.8) | (10.3) | (57.9) | (57.4) | (74.6) | |||||||||
| 1.8 |
| (13.3) |
| (9.8) |
| (5.6) |
| (3.8) |
| (13.1) |
| (2.7) |
| (2.4) |
| (3.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 3.4 | - | - | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 1.2 | 0.4 | 0.4 | 1.1 | 0.9 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.0 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.7) | 0.0 | 1.4 | 0.7 | ||||||||
| Stock-Based Compensation | 0.6 | - | - | - | 0.6 | 0.3 | 0.3 | 0.1 | 0.5 | 0.5 | 0.5 | 0.8 | 0.9 | - | - | - | 1.0 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | - | - | 69.9 | 69.9 | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (0.6) | - | - | - | 0.3 | - | - | - | (0.3) | - | - | - | 0.1 | - | - | - | 0.8 | ||||||||
| Change In Inventory | (0.9) | - | - | - | (0.7) | - | - | - | (0.9) | - | - | - | (1.4) | - | - | - | 16.4 | ||||||||
| Change In Accounts Payable | (1.1) | - | - | - | (0.8) | - | - | - | (0.3) | - | - | - | 0.6 | - | - | - | (2.8) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | ||||||||
| Cash From Operating Activities | 1.0 | - | - | - | (6.7) | - | - | - | (3.0) | - | - | - | (9.5) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 3.7 | - | - | - | 0.1 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.6 | - | 3.5 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 10.4 | - | - | - | 82.5 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | 0.3 | - | - | - | 9.8 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | - | - | 0.8 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 10.3 | - | - | - | 0.3 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 2.1 | - | - | - | - | - | - | - | 25.8 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | - | - | - | - | (0.0) | - | - | - | 2.3 | - | - | - | (9.3) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.0 | - | - | - | (6.7) | - | - | - | (0.3) | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (3.0) | - | - | - | (9.5) | - | - | - | (34.6) | - | - | - | (7.4) | - | - | - | (4.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | (16.8) | - | - | - | (34.1) | ||||||||
| 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (30.9) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.4 |
| - |
| - |
| - |
| 137.2 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (11.7) | (33.3) | (41.7) | (18.6) | (188.2) | (32.5) | (21.6) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 6.2 | 1.4 | 1.9 | 3.0 | 1.3 | 0.4 |
| Amortization Of Intangibles | - | 1.0 | - | 0.0 | 1.4 | 0.7 | 0.2 |
| Stock-Based Compensation | - | 2.2 | 1.2 | 2.7 | 4.3 | 0.0 | - |
| Deffered Income Tax | - | - | - | - | 0.0 | 0.0 | - |
| Asset Impairments | - | 0.6 | - | 69.9 | 69.9 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.8 | (0.6) | (1.3) | (1.5) | 3.4 | 3.7 |
| Change In Inventory | - | 2.9 | (8.3) | (17.2) | 30.2 | 6.6 | 2.9 |
| Change In Accounts Payable | - | (3.8) | 1.3 | (4.5) | 11.2 | 1.1 | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | 0.0 | (0.4) |
| Cash From Operating Activities | - | (23.5) | (11.6) | (31.0) | (72.0) | (30.1) | (14.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | 0.0 | 0.1 | 8.1 | 2.2 | 0.1 |
| Acquisitions | - | - | - | - | 3.5 | 35.9 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | 3.0 | 0.2 | - |
| Debt Repaid | - | - | - | 10.3 | 35.5 | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 1.0 | 30.7 | (10.0) | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | (11.6) | (31.0) | (80.2) | (32.4) | (14.9) |
| Free Cash Flow To Equity | - | - | - | - | (112.7) | - | |
| 1.1 |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 294.7 | - | - |
| Sales Of Investments | - | - | - | 10.5 | 329.0 | 17.7 | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (55.1) | (0.1) | 25.2 | (2.3) | (104.7) | (1.2) |
| Common Stock Issuance | - | - | 0.3 | 1.5 | 25.8 | - | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | 0.1 | 0.6 |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 79.7 | 42.4 | (4.2) | 72.8 | 138.8 | 23.9 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |