| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | (4.1) | (10.1) | (3.6) | (2.8) | (4.2) | (5.3) | (3.6) | (2.5) | (5.3) | (13.3) | (3.0) | (6.8) | (7.2) | (16.2) | (52.6) | (8.7) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (20.5) | (20.7) | (16.6) | (30.3) | (85.5) | (20.7) | (18.7) | (30.7) | (20.6) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 2.2 | 2.6 | 5.4 | 5.4 | 3.3 | 1.4 | 0.9 | 0.9 |
| Amortization Of Intangibles | 2.2 | 2.2 | 2.5 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.3 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 13.1 | (6.3) | 5.1 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (10.7) | (11.5) | (15.5) | (20.0) | (22.7) | (14.9) | (13.7) | (10.9) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (7.9) |
| (7.1) |
| (7.0) |
| (2.0) |
| (4.6) |
| (4.7) |
| (4.3) |
| (4.6) |
| (5.1) |
| (4.7) |
| (4.4) |
| (5.5) |
| (16.1) |
| (7.5) |
| (5.0) |
| (4.0) |
| (4.2) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.5 | - | - | - | 0.7 | - | - | - | 1.3 | - | - | - | 1.3 | - | - | - | 0.3 | - | - | - | 0.5 | 0.5 | 0.0 | 0.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization Of Intangibles | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 1.4 | 1.2 | 1.3 | 1.3 | 2.6 | 0.0 | 1.3 | 1.3 | ||||||||||||||||
| Stock-Based Compensation | 1.1 | 0.9 | 0.6 | 0.5 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.6 | 0.6 | 0.7 | 0.8 | 1.0 | 1.2 | 1.0 | 1.1 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 42.0 | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | 0.2 | - | - | - | (1.2) | - | - | - | (2.0) | - | - | - | (2.7) | - | - | - | (0.5) | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 0.5 | - | - | - | 0.1 | - | - | - | (2.5) | - | - | - | (0.9) | - | - | - | (1.5) | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (2.5) | - | - | - | (2.2) | - | - | - | (3.7) | - | - | - | (3.0) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 9.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | 1.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (7.6) | - | - | - | 0.3 | - | - | - | (0.1) | - | - | - | (0.3) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 0.0 | - | - | - | 1.4 | - | - | - | (0.4) | - | - | - | 1.4 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (10.2) | - | - | - | (0.6) | - | - | - | (4.3) | - | - | - | (1.9) | - | - | - | (6.7) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (3.7) | - | - | - | (3.0) | - | - | - | (6.4) | - | - | - | (4.4) | - | - | - | (3.4) | - | - | - | (3.3) | - | - | - | (2.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 5.2 |
| 5.2 |
| 3.2 |
| 1.3 |
| 0.2 |
| 0.2 |
| Stock-Based Compensation | 3.1 | 2.3 | 1.3 | 2.7 | 4.3 | 2.4 | 2.0 | 6.2 | 3.9 |
| Deffered Income Tax | - | (0.0) | 0.2 | (0.3) | (0.2) | (3.1) | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | 0.0 | 50.3 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.5) | (4.5) | 2.1 | (0.2) | 4.3 | 0.3 | (0.2) | 0.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.8) | (4.0) | 3.4 | 1.4 | 1.3 | 1.0 | 0.0 | 0.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (10.7) | (11.5) | (15.5) | (19.8) | (22.7) | (14.9) | (13.6) | (10.7) |
| - |
| - |
| 0.0 |
| 1.5 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.9 | (0.3) | (0.8) | (1.7) | (4.2) | (1.2) | (3.2) | (0.9) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | 14.4 | 22.5 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 22.8 | 5.4 | 21.4 | 9.5 | 33.5 | 15.6 | 22.5 | 12.6 |
| (12.1) |
| 6.6 |
| (0.5) |
| 5.7 |
| 1.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.4 |
| - |
| 0.5 |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| (6.3) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 22.5 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| 28.8 |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |