| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (4.7) | (4.9) | 1.4 | (7.4) | 4.3 | (0.4) | (33.3) | (7.3) | (6.5) | (6.2) | 2.0 | (7.1) | (4.3) | 2.8 | 2.5 | 1.9 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (15.6) | (6.7) | (47.5) | (15.6) | 10.6 | 6.6 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.8 | 0.6 | 0.3 | 0.8 | - | - |
| Amortization Of Intangibles | 0.7 | 0.5 | 0.1 | 0.5 | - | - |
| Stock-Based Compensation | - | 1.1 | 6.7 | 0.5 | - | - |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | 0.2 | 0.2 | 0.2 | - | - |
| Gains & Losses On Investments | - | (0.2) | (0.2) | - | - | - |
| Change In Accounts Receivable | - | 0.1 | 0.0 | 0.0 | - | - |
| Change In Inventory | - | 0.8 | 0.6 | 0.1 | - | - |
| Change In Accounts Payable | - | 3.4 | 0.3 | (1.6) | 1.6 | - |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (15.2) | (25.6) | (12.7) | (1.0) | (2.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 1.5 | - | 5.0 | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | (0.0) | (0.0) | 0.1 | - | - |
| Net Change In Cash | - | (1.6) | (4.3) | 5.8 | (0.0) | 0.1 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (15.2) | (25.6) | (12.7) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 3.4 |
| 1.3 |
| 2.8 |
| 2.1 |
| 0.3 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.5 | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.3 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | 0.1 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | (0.0) | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (1.0) | - | - | - | 2.2 | - | - | - | 0.1 | - | - | - | 0.9 | - | - | - | - | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (5.2) | - | - | - | (3.7) | - | - | - | (10.7) | - | - | - | (0.2) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 0.3 | - | - | - | - | - | - | - | 19.2 | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | 272.6 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | 1.5 | - | - | - | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.0 | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 273.1 | - | - | - | 0.0 | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 6.9 | - | - | - | 2.4 | - | - | - | 10.4 | - | - | - | (272.4) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.5 | - | - | - | (1.4) | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | 0.2 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (10.7) | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | 19.2 | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.2) | (0.3) | (0.2) | 0.0 | (319.2) |
| - |
| 5.3 |
| 10.0 |
| 17.3 |
| 0.0 |
| 312.8 |
| Common Stock Repurchased | - | - | - | 294.3 | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 13.9 | 21.6 | 18.6 | 1.0 | 321.5 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (300.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 293.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 302.2 |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |