| (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 | (4.6) | (55.9) | (34.3) | (12.5) | (7.5) | (19.5) | (1.7) | (3.3) | (1.9) | (3.9) | (2.5) | (1.8) | (2.5) | (13.0) | (1.6) | (4.9) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (107.3) | (110.2) | (26.4) | (10.8) | (20.2) | (7.3) | (2.9) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 14.7 | 18.0 | 11.4 | 3.9 | 3.0 | 1.5 | 1.6 |
| Amortization Of Intangibles | - | - | 3.1 | 0.8 | - | - | - |
| Stock-Based Compensation | - | 1.5 | 2.6 | 1.6 | 2.6 | 0.4 | 0.1 |
| Deffered Income Tax | - | (0.2) | 0.1 | 0.1 | (4.4) | (1.1) | 0.5 |
| Asset Impairments | - | 40.6 | 8.6 | 0.0 | 11.1 | - | - |
| Gains & Losses On Investments | - | (0.4) | 0.2 | (1.2) | (0.6) | (1.1) | 2.6 |
| Change In Accounts Receivable | - | 22.8 | 5.1 | (0.9) | (2.6) | (0.0) | 0.0 |
| Change In Inventory | - | (0.1) | 0.1 | (0.0) | (0.2) | 0.0 | 0.0 |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (0.0) | 2.2 | 0.4 | 0.1 | (0.0) | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (15.8) | 1.8 | (0.8) | (4.1) | (2.9) | (1.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | - | 3.3 | 2.5 | 4.2 | 1.2 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | 0.0 | 0.1 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | - | (4.1) | (6.6) | (7.1) | (3.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (0.7) |
| (2.7) |
| (3.4) |
| (10.5) |
| 9.4 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 2.6 | 2.2 | 3.0 | 6.9 | 5.8 | 8.3 | 1.1 | 1.0 | 1.0 | 1.7 | 0.8 | 0.7 | 0.8 | 0.9 | 1.1 | 0.6 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.3 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.1 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | (0.0) | - | - | - | 1.7 | - | - | - | (0.1) | - | - | - | (0.5) | (1.2) | 1.1 | (1.7) | 1.2 | ||||
| Change In Accounts Receivable | 4.7 | - | - | - | 11.2 | - | - | - | 1.6 | - | - | - | (1.2) | - | - | - | 0.0 | ||||
| Change In Inventory | - | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | (0.0) | - | - | - | (0.8) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (3.3) | - | - | - | (0.0) | - | - | - | (1.8) | - | - | - | (1.3) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 1.0 | - | - | - | 0.9 | - | - | - | 0.2 | - | - | - | 0.4 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | - | - | - | - | 1.5 | - | - | - | (1.0) | - | - | - | (0.9) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.2 | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 1.3 | - | - | - | (0.4) | - | - | - | 2.9 | - | - | - | 1.7 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (2.9) | - | - | - | (2.2) | - | - | - | (1.1) | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 1.7 | 0.3 | (3.7) | (2.3) | (4.5) | (1.2) |
| Common Stock Issuance | - | 9.7 | 1.4 | - | 6.2 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 12.5 | 0.8 | 2.0 | 8.2 | 8.5 | 2.8 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| (2.5) |
| (8.9) |
| 12.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |