| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (4.6) | (4.8) | (4.3) | (3.6) | (4.6) | (5.7) | (7.6) | (5.4) | (8.1) | (10.7) | (10.2) | (7.2) | (8.8) | (13.3) | (22.5) | (6.2) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (17.2) | (17.3) | (26.7) | (36.8) | (47.5) | (9.8) | 3.6 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 6.3 | 6.3 | 6.6 | 5.7 | 3.2 | 2.9 | 2.0 |
| Amortization Of Intangibles | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 |
| Stock-Based Compensation | 3.3 | 3.4 | 3.7 | 4.1 | 3.7 | 1.6 | 0.3 |
| Deffered Income Tax | - | 0.1 | (0.1) | (0.3) | (1.9) | (2.8) | 2.1 |
| Asset Impairments | - | - | - | 0.0 | 16.6 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.4 | 0.5 | (0.3) | (0.4) | 0.3 | 2.4 |
| Change In Inventory | - | 2.4 | (0.2) | (0.3) | 7.6 | 2.3 | 1.0 |
| Change In Accounts Payable | - | 0.5 | (0.6) | (0.8) | 0.6 | 0.3 | 0.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | (0.1) | (0.1) | (0.1) | 0.0 | (0.0) |
| Cash From Operating Activities | - | (8.6) | (12.4) | (18.8) | (27.4) | (9.1) | 2.5 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 1.1 | 1.1 | 7.9 | 28.1 | 19.9 | 5.5 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | 0.0 | 10.1 | 11.9 | - |
| Debt Repaid | - | - | 0.0 | 10.0 | 0.0 | 0.0 | 0.0 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 2.2 | (24.8) | (13.8) | (45.3) | 84.2 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (9.8) | (13.5) | (26.7) | (55.5) | (28.9) | (3.0) |
| Free Cash Flow To Equity | - | - | - | (36.7) | (45.4) | (17.1) | |
| (5.5) |
| (3.6) |
| (3.3) |
| (2.3) |
| (0.7) |
| 1.5 |
| 0.5 |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 1.6 | 2.2 | 1.3 | 1.3 | 1.6 | 2.2 | 1.4 | 1.3 | 1.6 | 2.2 | 1.3 | 1.0 | 1.1 | 1.5 | 0.4 | 0.5 | 0.8 | 1.3 | 0.5 | 0.4 | 0.7 | 0.3 | 0.2 |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||
| Stock-Based Compensation | 0.7 | 0.8 | 0.9 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 1.3 | 1.0 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | ||||||
| Deffered Income Tax | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.4) | ||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | 2.2 | - | - | 16.6 | 0.0 | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | 1.1 | - | - | - | 1.3 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 1.3 | ||||||
| Change In Inventory | 0.2 | - | - | - | 0.2 | - | - | - | (0.5) | - | - | - | (0.2) | - | - | - | 1.0 | - | |||||
| Change In Accounts Payable | 0.3 | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | (0.4) | - | - | - | 0.2 | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | ||||||
| Cash From Operating Activities | (3.4) | - | - | - | (4.1) | - | - | - | (6.6) | - | - | - | (7.7) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 4.3 | - | - | - | 5.9 | - | - | - | 3.9 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | 1.8 | - | - | - | 3.8 | - | - | - | 0.0 | - | - | - | (4.3) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 11.9 | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | ||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.3) | - | - | - | (0.0) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (1.6) | - | - | - | (0.3) | - | - | - | (6.9) | - | - | - | (12.0) | - | - | - | (11.1) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (3.6) | - | - | - | (4.3) | - | - | - | (6.7) | - | - | - | (12.0) | - | - | - | (11.1) | - | - | - | (1.5) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | 0.0 | 1.8 |
| Sales Of Investments | - | - | - | - | 0.0 | 0.7 | 3.7 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 10.7 | (27.3) | (7.7) | (28.1) | (17.5) | (1.7) |
| Common Stock Issuance | - | 0.0 | 15.1 | 22.5 | 0.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.2 | 14.9 | 12.8 | 10.3 | 110.8 | (1.6) |
| (0.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |