| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (14.8) | (12.6) | (10.1) | (12.5) | (13.7) | (18.7) | (16.7) | (21.6) | (18.5) | (17.7) | (27.5) | (21.3) | (20.7) | (25.4) | (24.6) | (27.4) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (49.9) | (48.8) | (75.4) | (87.3) | (101.9) | (45.0) | (36.6) | (24.0) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 3.7 | 3.8 | 4.0 | 3.1 | 1.4 | 0.6 | 0.5 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.1 | 0.1 | 0.4 | 11.6 | 7.9 | 0.7 | 0.5 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.2) | (68.2) | 78.2 | (44.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (40.0) | (60.6) | (81.6) | (106.1) | (65.0) | (34.4) | (21.4) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (24.5) |
| 7.8 |
| (17.4) |
| (23.6) |
| (11.8) |
| (12.0) |
| (11.8) |
| (6.2) |
| (6.6) |
| (7.4) |
| (7.3) |
| (5.9) |
| (3.4) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.9 | - | - | - | 0.9 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 2.4 | 1.6 | 1.8 | 1.9 | 1.7 | 1.9 | 2.6 | 2.7 | 2.5 | 1.6 | 1.8 | 1.9 | 1.7 | 1.7 | 1.7 | 1.5 | 1.5 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (0.9) | - | - | - | (0.9) | - | - | - | 0.9 | - | - | - | (2.2) | - | - | - | (7.7) | ||||||||||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (13.4) | - | - | - | (12.0) | - | - | - | (16.2) | - | - | - | (26.5) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 2.5 | - | - | - | 2.6 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | 23.8 | - | - | - | 15.6 | - | - | - | (33.3) | - | - | - | 45.1 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | 20.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 25.8 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 36.2 | - | - | - | 3.5 | - | - | - | (49.6) | - | - | - | 18.7 | - | - | - | (41.5) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (16.2) | - | - | - | (26.5) | - | - | - | (28.8) | - | - | - | (13.7) | - | - | - | (10.6) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 7.7 | 7.0 | 9.5 | 6.9 | 6.5 | 5.5 | 1.3 | 0.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.2 | 0.3 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.3) | 0.8 | (5.6) | (2.8) | 7.9 | (1.8) | 1.0 |
| Change In Other Working Capital | - | (0.1) | (0.1) | (0.2) | 0.1 | 0.0 | 0.3 | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (39.9) | (60.5) | (81.2) | (94.5) | (57.1) | (33.7) | (21.0) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (7.9) | (8.5) | 110.9 | 49.4 | (10.4) | (146.3) | (3.6) |
| - |
| - |
| Common Stock Issuance | - | 44.5 | - | 48.2 | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 44.6 | 0.8 | 48.6 | 0.2 | 1.9 | 330.9 | (0.1) |
| (65.6) |
| 150.9 |
| (24.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.3 |
| 1.7 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.1 |
| 0.2 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.3) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| (62.1) |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (73.2) |
| - |
| - |
| - |
| 30.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |