| (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 | Q3 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | (2.9) | (6.9) | (0.9) | (3.0) | (15.3) | (5.9) | (53.5) | (8.6) | (2.5) | (30.2) | (19.3) | 3.1 | (19.4) | (43.2) | (22.0) | (12.7) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (13.6) | (26.0) | (70.5) | (65.8) | (93.9) | 28.8 | (60.6) | (14.9) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 30.2 | 24.4 | 21.6 | 6.5 | 0.0 | 0.6 | 0.3 |
| Amortization Of Intangibles | - | - | 1.2 | 1.8 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.2 | 0.4 | 0.5 | 0.0 | 3.6 | 0.1 | 0.0 |
| Acquisitions | - | 5.3 | 132.8 | 43.1 | 32.6 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 0.0 | 239.8 | 21.4 | 0.0 | - | - | 2.5 |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (3.8) | (42.2) | (34.2) | (63.5) | (52.1) | (20.0) | (11.6) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (16.1) |
| (15.1) |
| (7.5) |
| (10.5) |
| 61.9 |
| (38.4) |
| (2.3) |
| (13.5) |
| (6.5) |
| 0.7 |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 7.5 | - | - | - | 7.5 | - | - | - | 5.2 | - | - | - | 6.0 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.1 | - | - |
| Amortization Of Intangibles | 0.3 | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.1 | 0.3 | 0.3 | 0.1 | - | - | - | - | ||||||||||
| Stock-Based Compensation | 1.0 | 0.5 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.5 | 0.8 | 0.4 | 0.9 | 0.8 | 0.8 | 5.8 | 2.7 | 1.1 | 0.4 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 28.8 | 0.0 | 0.0 | - | 0.0 | - | 0.1 | 0.9 | 0.0 | 0.0 | 0.0 | - | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | 3.5 | - | - | - | 5.3 | - | - | - | 2.3 | - | - | - | 1.9 | - | - | - | 0.0 | ||||||||||
| Change In Inventory | 0.1 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.0 | - | |||||||||
| Change In Accounts Payable | (0.8) | - | - | - | (0.2) | - | - | - | (0.4) | - | - | - | (0.7) | - | - | - | (0.6) | ||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | (2.7) | - | - | - | (9.1) | - | - | - | (22.2) | - | - | - | (8.3) | - | - | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1.1 | - | - | - | 0.1 | - | - |
| Acquisitions | 0.0 | - | - | - | 1.6 | - | - | - | 0.0 | - | - | - | 23.1 | - | - | - | 0.0 | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | - | - | - | 0.0 | ||||||||||
| Cash From Investing Activities | 5.3 | - | - | - | 4.2 | - | - | - | 5.7 | - | - | - | (20.1) | - | - | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | (10.2) | - | - | - | (7.7) | - | - | - | (6.8) | - | - | - | (5.9) | - | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | (2.7) | - | - | - | (9.2) | - | - | - | (22.3) | - | - | - | (8.3) | - | - | - | (19.1) | - | - | - | (11.1) | - | - | - | (4.6) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| 0.3 |
| 0.3 |
| - |
| Stock-Based Compensation | 3.1 | 3.0 | 2.7 | 2.9 | 10.0 | 7.9 | 1.0 | 0.2 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 28.8 | 0.0 | 0.9 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.0 | 3.5 | (0.1) | (0.6) | 0.0 | 9.4 | (2.6) |
| Change In Inventory | - | 1.2 | 1.3 | 0.8 | 1.6 | 10.4 | 1.3 | (0.2) |
| Change In Accounts Payable | - | 0.9 | (0.1) | (1.8) | (1.7) | (0.6) | 3.8 | (1.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (3.5) | (41.8) | (33.7) | (63.5) | (48.5) | (19.9) | (11.6) |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 24.8 | (101.4) | (16.7) | (29.0) | (14.8) | (0.1) | (0.0) |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 0.2 | 0.0 | - | 144.9 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (37.3) | 79.4 | (16.8) | (19.2) | 85.4 | 346.3 | 9.2 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 1.2 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (4.5) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 85.6 |
| - |
| - |
| - |
| 8.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |