| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (18.9) | (16.9) | 45.4 | (10.1) | (5.2) | (11.4) | (10.3) | (7.3) | (5.0) | (22.9) | (5.1) | (6.9) | (7.4) | (7.9) | (7.1) | (4.8) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (0.4) | 13.3 | (34.1) | (42.2) | (18.7) | (17.1) | 20.1 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 3.0 | 3.0 | 4.7 | 3.7 | 3.2 | 1.5 | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 10.1 | 5.2 | 2.9 | 2.4 | 2.7 | 2.3 | 1.3 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | (5.6) | (2.5) | (12.6) | 17.8 |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.5 | 0.9 | (2.7) | (0.8) | (2.9) | 5.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (44.8) | (34.3) | (25.1) | (23.5) | 2.0 | 10.0 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.9 | 0.3 | 0.2 | 2.2 | 10.9 | 12.7 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 1.6 | (47.7) | 41.5 | (24.5) | 26.9 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (45.7) | (34.6) | (25.3) | (25.6) | (9.0) | (2.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| 1.0 |
| (11.6) |
| (4.1) |
| (2.9) |
| 1.4 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 2.0 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.6 | 0.6 | 0.4 | 0.3 | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 5.5 | 3.2 | 0.8 | 0.6 | 0.6 | 0.7 | 1.0 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.9 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | (4.8) | - | - | - | 3.8 | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | 0.1 | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | (2.2) | - | - | - | 0.5 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (14.3) | - | - | - | (7.8) | - | - | - | (10.8) | - | - | - | (1.6) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 1.0 | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 1.4 | - | - | - | 1.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | 74.6 | - | - | - | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (65.6) | - | - | - | 4.7 | - | - | - | (31.4) | - | - | - | (0.0) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 89.9 | - | - | - | (0.2) | - | - | - | (0.4) | - | - | - | (0.4) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 10.0 | - | - | - | (3.3) | - | - | - | (42.5) | - | - | - | (2.0) | - | - | - | (17.1) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (15.3) | - | - | - | - | - | - | - | (10.9) | - | - | - | (1.6) | - | - | - | (10.9) | - | - | - | 7.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 21.3 | 25.8 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (121.7) | (12.0) | (0.2) | (2.1) | (10.9) | (12.7) |
| Common Stock Issuance | - | - | - | - | 7.7 | 0.0 | 9.9 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 168.3 | (1.2) | 66.8 | 1.1 | 35.9 | 9.0 |
| 6.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.5) |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |