| (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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (12.3) | (9.0) | (8.6) | (9.9) | (11.3) | (9.2) | (10.4) | (12.6) | (5.7) | (12.9) | (11.0) | (10.8) | (12.0) | (10.0) | (10.7) | (12.7) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (39.8) | (38.8) | (37.8) | (46.7) | (44.3) | (33.3) | (28.8) | (22.4) | (21.1) | (21.3) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 0.6 | 0.6 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.5 | 0.8 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.4 | 1.0 | 0.6 | 0.9 | 0.6 | 0.2 | 0.2 | 0.1 | 0.1 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | 40.0 | - | - | - | - | - |
| Debt Repaid | - | 42.4 | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 0.0 | (0.0) | - | - |
| Net Change In Cash | - | (1.8) | 5.9 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (28.7) | (42.6) | (41.5) | (41.6) | (31.1) | (24.6) | (25.7) | (20.0) | (16.5) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (10.9) |
| (8.6) |
| (8.3) |
| (8.3) |
| (8.1) |
| (7.8) |
| (7.7) |
| (6.1) |
| (7.2) |
| (6.5) |
| (4.7) |
| (5.3) |
| (6.0) |
| (2.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Stock-Based Compensation | 0.8 | 0.8 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.4 | 1.3 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | |||||||||||||
| Deffered Income Tax | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | (0.6) | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.1 | |||||||||||||
| Change In Inventory | 2.2 | - | - | - | 1.3 | - | - | - | 1.4 | - | - | - | 3.9 | - | - | - | 3.5 | - | ||||||||||||
| Change In Accounts Payable | 1.6 | - | - | - | 1.9 | - | - | - | 1.5 | - | - | - | 3.7 | - | - | - | 3.3 | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | (11.2) | - | - | - | (9.7) | - | - | - | (14.4) | - | - | - | (11.6) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | 0.2 | - | - | - | 0.1 | - | - | - | 4.7 | - | - | - | (0.1) | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | (0.3) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | (0.2) | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - |
| Net Change In Cash | (11.3) | - | - | - | (9.8) | - | - | - | (9.6) | - | - | - | (11.9) | - | - | - | (10.9) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | (11.3) | - | - | - | (9.8) | - | - | - | (14.7) | - | - | - | (11.7) | - | - | - | (10.8) | - | - | - | (8.6) | - | - | - | (7.4) | - | - | - | (7.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 3.6 | 3.8 | 4.4 | 5.0 | 4.0 | 3.7 | 2.1 | 0.5 | 0.2 | 0.2 |
| Deffered Income Tax | - | 0.1 | (0.1) | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | 0.8 | 3.1 | 2.4 | 1.6 | (0.1) | 1.5 | 0.5 | 0.6 |
| Change In Inventory | - | 0.5 | 3.0 | 2.7 | 6.1 | 5.2 | 0.6 | 1.8 | 4.8 | 0.1 |
| Change In Accounts Payable | - | 0.1 | 0.5 | 0.0 | (0.9) | 1.6 | (2.0) | (0.8) | 1.9 | (0.7) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (28.2) | (41.6) | (40.9) | (40.7) | (30.4) | (24.5) | (25.5) | (19.9) | (16.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.8 | 4.5 | (0.6) | (1.9) | (0.6) | 9.1 | (12.0) | (1.6) | (0.1) |
| 30.0 |
| - |
| - |
| - |
| 13.0 |
| - |
| Common Stock Issuance | - | - | - | 46.3 | 34.4 | - | 44.7 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 25.8 | 43.1 | 46.3 | 40.9 | 0.6 | 44.4 | 65.5 | 27.4 | 26.3 |
| 5.0 |
| (1.9) |
| (30.5) |
| 29.1 |
| 28.0 |
| 5.9 |
| 9.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| (31.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 1.4 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |