| (in millions of USD) | 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 | (4.4) | (3.9) | (3.3) | (8.8) | (7.9) | (5.9) | (5.6) | (14.7) | (3.4) | (4.2) | (3.3) | (3.8) | (6.1) | (15.4) | (34.8) | (34.7) | |||||||||||||||||
| (in millions of USD) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (20.4) | (28.2) | (25.6) | (60.0) | (53.0) | (5.8) | 2.5 | 1.4 | (0.0) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 4.5 | 5.0 | 4.9 | 5.6 | 4.3 | 0.6 | - | - | - |
| Amortization Of Intangibles | 4.5 | 5.0 | 5.6 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | - | 0.1 | 0.0 | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 11.6 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | 0.1 | 0.0 | (0.0) | - | - | - | - |
| Net Change In Cash | - | (0.3) | 0.3 | (32.6) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | - | (31.4) | (23.2) | 4.7 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (11.4) |
| (1.4) |
| (5.5) |
| (5.2) |
| (0.4) |
| (0.3) |
| (0.0) |
| 0.2 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | 1.1 | 1.0 | 1.2 | 1.2 | 1.3 | 1.3 | 0.7 | 1.4 | 1.4 | 1.4 | 2.6 | 1.5 | 1.3 | 0.2 | 1.4 | 1.7 | 0.8 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.2 | 1.1 | 1.0 | 1.2 | 1.2 | 1.3 | 1.3 | (1.0) | 3.8 | 1.4 | 1.4 | 1.4 | 1.4 | 1.2 | 1.5 | 2.3 | 1.3 | ||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | 3.5 | - | - | - | 0.4 | - | - | - | 20.9 | - | - | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||
| Change In Accounts Receivable | - | - | (0.0) | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | 1.4 | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | - | - | 0.9 | - | - | - | (1.1) | - | - | - | (1.0) | - | - | - | 2.0 | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | - | - | (1.3) | - | - | - | - | - | - | - | (0.0) | - | - | - | (0.0) | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 42.8 | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | - | - | 0.7 | - | - | - | 0.7 | - | - | - | 1.0 | - | - | - | (0.3) | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | 0.4 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | 1.7 | - | - | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | (1.0) | - | - | - | 2.0 | - | - | - | (3.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 5.4 |
| 5.8 |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 1.6 | 2.1 | 27.9 | 14.5 | 0.0 | - | - | - |
| Deffered Income Tax | - | - | - | - | (1.7) | 0.0 | (0.0) | 0.0 | - |
| Asset Impairments | - | - | 6.7 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | 0.3 | 4.3 | 0.0 | - |
| Change In Accounts Receivable | - | 0.4 | (0.2) | 0.1 | 0.0 | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | (0.0) | 0.2 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (1.5) | (2.1) | (31.3) | (23.2) | 4.7 | (1.5) | (0.6) | (0.0) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 13.4 | 2.6 | 0.5 | 205.3 | - |
| Sales Of Investments | - | - | - | - | - | 0.5 | 1.1 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.5) | - | (1.3) | (13.9) | (0.0) | 137.7 | (205.3) | - |
| 0.9 |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 42.8 | 42.8 | - | - | 196.2 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2.9 | 2.3 | (0.0) | 59.0 | 5.9 | (137.4) | 207.0 | 0.1 |
| 21.9 |
| 10.6 |
| (1.2) |
| 1.1 |
| 0.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.3 |
| 3.4 |
| 0.8 |
| 0.1 |
| 0.0 |
| - |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |