| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | (1.7) | (5.8) | (2.3) | (5.1) | (4.0) | (5.6) | (4.1) | (4.2) | (2.7) | (0.7) | (1.9) | (1.6) | (66.4) | (8.2) | (4.8) | (8.4) | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (14.8) | (17.2) | (16.6) | (70.6) | (26.9) | (25.1) | (36.0) | (57.0) | (30.8) | (17.8) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 2.0 | 2.1 | 2.1 | 2.1 | 0.4 | 1.6 | 2.4 | 1.8 | 0.6 | 0.2 |
| Amortization Of Intangibles | 1.9 | 2.0 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 0.1 | 0.1 | 0.0 | 0.3 | 0.1 | 0.3 | 0.6 | 0.5 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (2.8) | (0.7) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (8.3) | (9.3) | (20.7) | (22.6) | (27.9) | (28.4) | (33.4) | (19.1) | (6.1) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (5.5) |
| (8.3) |
| (4.3) |
| (5.2) |
| (7.2) |
| (10.4) |
| (7.8) |
| (10.1) |
| (7.7) |
| (9.7) |
| (17.4) |
| (15.1) |
| (14.7) |
| (14.9) |
| (4.8) |
| (8.4) |
| (2.7) |
| (1.7) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 1.5 | 0.0 | 0.0 | 0.5 | 1.6 | 0.0 | 0.0 | 0.5 | 0.6 | 0.0 | 0.0 | 1.4 | 0.2 | 0.0 | 0.1 | 0.2 | 0.6 | 0.2 | 0.3 | 0.5 | 0.9 | 0.4 | 0.5 | 0.6 | 0.6 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Amortization Of Intangibles | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | (0.4) | 0.5 | 0.5 | 1.4 | (0.5) | 0.5 | 0.0 | 0.0 | |||||||||||||||||
| Stock-Based Compensation | 0.1 | - | - | - | 0.1 | - | - | 0.0 | 0.0 | (0.4) | 0.0 | 0.2 | 1.4 | 0.1 | 0.1 | 0.1 | 0.2 | |||||||||||||||||
| Deffered Income Tax | (0.2) | - | - | - | (0.7) | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (59.4) | 0.0 | 4.8 | 56.1 | (0.0) | 0.0 | 1.5 | 0.0 | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | 0.1 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | |||||||||||||||||
| Change In Inventory | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | ||||||||||||||||
| Change In Accounts Payable | (0.5) | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | (0.4) | - | - | - | (0.3) | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Operating Activities | (2.8) | - | - | - | (2.3) | - | - | - | (1.9) | - | - | - | (12.1) | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | (1.3) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 4.5 | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | 8.4 | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.4 | - | - | - | (2.4) | - | - | - | (2.1) | - | - | - | (3.6) | - | - | - | 2.6 | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | (2.8) | - | - | - | (2.3) | - | - | - | (2.0) | - | - | - | (12.1) | - | - | - | (8.6) | - | - | - | (8.1) | - | - | - | (7.1) | - | - | - | (9.1) | - | - | - | (2.5) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 2.0 |
| 2.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 0.3 | 0.1 | 1.2 | 0.4 | 2.2 | 4.1 | 23.5 | 14.7 | 12.7 |
| Deffered Income Tax | - | (1.8) | 3.1 | 0.0 | - | 20.8 | 20.8 | - | - | - |
| Asset Impairments | - | - | 0.0 | 1.5 | 1.5 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.1 | (0.1) | 0.1 | 0.0 | (0.0) | (0.4) | (0.3) | 1.1 | 0.1 |
| Change In Inventory | - | 0.1 | 0.0 | (0.0) | (0.0) | 0.2 | (0.4) | 2.2 | 3.9 | 0.6 |
| Change In Accounts Payable | - | 1.2 | (0.2) | (0.6) | (0.9) | 0.6 | (1.0) | 0.4 | 0.7 | (0.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (8.3) | (9.3) | (20.6) | (22.6) | (27.6) | (28.3) | (33.2) | (18.5) | (5.5) |
| 72.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | 3.7 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 0.3 | 0.0 | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 0.2 | (0.1) | (0.1) | 0.0 | 3.8 | 15.9 | (16.0) | (0.6) | (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.2 | 18.9 | 16.0 | - | 0.0 | 78.8 | 10.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 5.3 | 8.6 | 8.4 | 23.4 | 15.0 | 21.7 | (0.5) | 75.2 | 10.4 |
| (12.3) |
| 0.8 |
| (8.9) |
| 9.3 |
| (49.7) |
| 56.1 |
| 4.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.1 |
| 0.6 |
| 1.2 |
| 1.2 |
| 0.9 |
| 0.9 |
| 1.0 |
| 2.3 |
| 6.9 |
| 6.6 |
| 7.7 |
| 8.3 |
| 1.5 |
| 4.4 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| (8.1) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |