| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (9.7) | (8.1) | (0.3) | 0.2 | (9.7) | (16.2) | (22.9) | (17.2) | (20.3) | (24.6) | (24.8) | (11.0) | (6.6) | (5.9) | 0.1 | (10.2) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (17.8) | (17.9) | (76.6) | (67.0) | (24.5) | (35.1) | (42.7) | (28.2) | (20.6) | (4.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.3 | 0.5 | 0.5 | 0.2 | 0.0 | 0.1 | 0.0 | - |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 0.0 | 0.4 | 0.3 | 0.9 | 1.5 | 0.7 | 0.8 | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (16.2) | (23.2) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (17.6) | (61.0) | (38.9) | (19.0) | (28.5) | (31.7) | (28.1) | (18.6) | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (8.5) |
| (9.5) |
| (12.8) |
| (11.8) |
| (0.9) |
| (13.0) |
| (10.5) |
| (9.4) |
| (9.8) |
| (7.6) |
| (6.1) |
| (7.0) |
| (7.5) |
| (7.6) |
| (5.9) |
| (5.3) |
| (1.8) |
| (1.4) |
| (1.1) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 0.9 | 0.7 | 0.7 | 0.9 | 1.0 | 0.8 | 2.1 | 2.2 | 2.1 | 2.1 | 9.7 | 1.5 | 1.1 | 1.2 | 1.4 | 1.1 | 1.3 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | ||||||||||||||||||
| Change In Accounts Receivable | 2.5 | - | - | - | 5.6 | - | - | - | 2.8 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||
| Change In Inventory | (0.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Payable | 0.1 | - | - | - | (0.5) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | (0.3) | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | (9.2) | - | - | - | (12.7) | - | - | - | (19.9) | - | - | - | (4.6) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.7 | - | - | - | - | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 4.5 | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 47.5 | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 35.0 | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 30.3 | - | - | - | 0.0 | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | (0.1) | - | - | - | (4.1) | - | - | - | (0.7) | - | - | - | 30.3 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (9.3) | - | - | - | (16.7) | - | - | - | (20.6) | - | - | - | 25.7 | - | - | - | 34.7 | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (19.9) | - | - | - | (4.6) | - | - | - | (8.3) | - | - | - | (11.1) | - | - | - | (8.6) | - | - | - | - | - | - | - | (2.2) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 3.2 | 3.3 | 7.2 | 14.4 | 5.0 | 6.1 | 9.8 | 3.3 | 2.3 | 0.1 |
| Deffered Income Tax | - | - | - | - | - | (2.4) | (2.4) | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | (0.0) | - |
| Change In Accounts Receivable | - | 5.2 | (4.2) | 3.9 | 0.0 | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.2 | (0.6) | 2.2 | (0.3) | 0.5 | (0.8) | 0.3 | 0.8 | 0.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (17.6) | (60.9) | (38.6) | (18.7) | (27.6) | (30.2) | (27.4) | (17.9) | (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 0.0 | 4.5 | 68.9 | 71.7 | 89.9 | 79.1 | - |
| Sales Of Investments | - | - | - | 0.0 | 59.0 | 69.0 | 69.8 | 117.7 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.0 | (0.0) | (0.4) | 54.0 | (1.0) | (3.6) | 26.0 | (79.9) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 26.9 | 28.1 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1.4 | 37.7 | 74.2 | (16.9) | 33.6 | 35.2 | 0.4 | 99.4 | 12.7 |
| 35.3 |
| 18.5 |
| 5.1 |
| 1.4 |
| (1.0) |
| 1.6 |
| 8.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 1.8 |
| 1.4 |
| 6.3 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.8 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.8 |
| 0.1 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| (7.9) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 42.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 45.2 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 18.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |