| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (6.3) | 4.8 | 3.3 | (0.5) | 0.3 | 1.2 | 1.9 | (0.5) | (1.5) | (1.3) | (4.4) | (4.7) | (8.8) | (18.3) | (18.0) | (23.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 1.2 | 7.8 | 1.1 | (19.2) | (79.7) | (62.7) | (22.4) | (29.1) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 3.7 | 2.9 | 0.9 | 1.2 | 1.4 | 2.0 | 0.4 | 0.1 |
| Amortization Of Intangibles | - | 0.6 | 0.4 | 0.7 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | 0.2 | 0.4 | 0.7 | 0.1 | 0.1 |
| Acquisitions | - | 4.9 | 0.0 | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 |
| Debt Repaid | - | - | - | 0.0 | 0.0 | 6.0 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (39.3) | (47.2) | (14.6) | (59.7) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | (16.5) | (61.4) | (66.4) | (15.3) | (21.3) |
| Free Cash Flow To Equity | - | - | - | (16.5) | (61.4) | |||
| (20.4) |
| (21.1) |
| 1.5 |
| (30.4) |
| (12.7) |
| (11.1) |
| (2.7) |
| (0.6) |
| (7.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.5 | 0.8 | 0.7 | 0.7 | 0.7 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 3.0 | 1.9 | 1.8 | 2.4 | 2.3 | 1.9 | 1.9 | 3.1 | 2.3 | 2.0 | 2.0 | 2.1 | 2.3 | 2.7 | 3.2 | 3.8 | 2.4 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 7.5 | - | - | - | 3.6 | - | - | - | 0.9 | - | - | - | 2.8 | - | - | - | 0.8 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 3.2 | - | - | - | 2.8 | - | - | - | (0.3) | - | - | - | 1.2 | - | - | - | 2.1 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (4.4) | - | - | - | (1.2) | - | - | - | (3.4) | - | - | - | (14.0) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 13.7 | - | - | - | 10.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 16.1 | - | - | - | 3.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.8) | - | - | - | (9.0) | - | - | - | (0.4) | - | - | - | 0.0 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 6.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.7) | - | - | - | (6.4) | - | - | - | 0.1 | - | - | - | 0.6 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (5.9) | - | - | - | (16.6) | - | - | - | (3.6) | - | - | - | (13.5) | - | - | - | (13.7) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (3.8) | - | - | - | (14.0) | - | - | - | (15.2) | - | - | - | (4.2) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.9 |
| 1.8 |
| 0.3 |
| - |
| Stock-Based Compensation | 9.1 | 8.4 | 9.2 | 8.4 | 12.1 | 27.4 | 3.0 | 3.4 |
| Deffered Income Tax | - | 0.0 | (0.1) | 0.0 | 0.0 | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | 6.1 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 6.4 | (0.5) | 0.5 | 4.1 | (0.4) | 5.0 | 0.8 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.8 | 1.6 | (0.4) | (1.0) | 0.5 | 2.6 | 3.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 8.5 | 11.3 | (16.4) | (61.1) | (65.7) | (15.2) | (21.2) |
| 0.0 |
| 10.7 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 49.3 | 40.7 | 0.0 | 0.0 | - | - | - |
| Sales Of Investments | - | 36.1 | 0.0 | 0.0 | - | - | - | - |
| Other Investing Activities | - | 0.1 | 0.2 | 0.1 | 0.3 | - | - | - |
| Cash From Investing Activities | - | (28.9) | (46.3) | (0.1) | (0.3) | (0.7) | (11.3) | (0.1) |
| 0.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 17.2 | 11.0 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (19.0) | (12.2) | 1.9 | 1.7 | 251.4 | 0.1 | 51.5 |
| 185.0 |
| (26.4) |
| 30.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| (66.4) |
| (15.3) |
| (21.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 3.9 |
| 15.2 |
| 1.5 |
| - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.1) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |