| (in millions of USD) | Q1 FY 26 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | (3.6) | (5.8) | (8.6) | (12.0) | (12.2) | (9.4) | (6.2) | (6.2) | (6.6) | (10.1) | (5.6) | (9.9) | (9.5) | (8.5) | 4.7 | (11.6) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (30.0) | (26.5) | (39.8) | (28.5) | (23.2) | (73.3) | (255.6) | (95.2) | (74.2) | (29.1) | (14.1) | (4.6) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.3 | 0.4 | 0.3 | - | - | - |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 0.0 | 0.1 | 0.0 | - | 0.0 | 0.1 | 1.1 | 0.6 | 0.0 | 0.0 | 0.0 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | 0.0 | 0.0 | (0.0) | - | - | - |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (33.1) | (34.1) | (25.3) | - | (56.4) | (137.2) | (74.5) | (69.2) | (28.2) | (2.3) | (4.2) |
| Free Cash Flow To Equity | - | - | ||||||||||
| (21.3) |
| (19.9) |
| (20.6) |
| (23.2) |
| (24.7) |
| (167.4) |
| (40.2) |
| (37.8) |
| (23.2) |
| (19.0) |
| (15.2) |
| (40.3) |
| (12.8) |
| (8.3) |
| (12.7) |
| (9.3) |
| (8.2) |
| (6.2) |
| (5.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | 0.5 | 0.5 | 0.8 | 0.7 | 0.7 | 0.9 | 1.0 | 0.7 | 0.9 | 0.9 | 0.9 | 1.1 | 1.2 | 1.2 | 0.9 | 1.3 | 2.4 | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | (8.0) | - | - | ||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | |||||||||||||||||
| Change In Accounts Payable | (1.2) | - | (2.5) | - | - | - | (0.6) | - | - | - | (0.5) | - | - | - | (9.6) | - | - | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||||||||
| Cash From Operating Activities | (4.1) | - | (11.5) | - | - | - | (8.0) | - | - | - | (5.5) | - | - | - | (9.0) | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 15.8 | - | - | - | |||||||||||||||||
| Purchase Of Investments | 0.0 | - | 13.8 | - | - | - | 15.2 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | 4.7 | - | 33.6 | - | - | - | 11.6 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | 4.7 | - | 19.8 | - | - | - | (3.6) | - | - | - | 5.0 | - | - | - | 15.8 | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 1.6 | - | - | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | (0.0) | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | 1.5 | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.6 | - | 8.3 | - | - | - | (11.6) | - | - | - | (0.7) | - | - | - | 8.2 | - | - | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (12.6) | - | - | - | (52.3) | - | - | - | (16.8) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 2.5 | 2.3 | 3.3 | 3.3 | 4.3 | 8.1 | 18.1 | 4.9 | 5.3 | 5.3 | 0.6 | 0.1 |
| Deffered Income Tax | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | 0.0 | 4.5 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | (0.8) | 0.8 | 0.0 | 0.0 |
| Change In Inventory | - | - | - | 0.0 | (0.1) | (0.1) | 6.0 | 1.4 | 0.0 | - | - | - |
| Change In Accounts Payable | - | (12.3) | 6.0 | (0.6) | (8.7) | (2.7) | (13.0) | 0.5 | 0.8 | 0.6 | 0.9 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | 0.0 | (2.5) | 0.7 | (0.1) | (0.0) | - | - | - |
| Cash From Operating Activities | - | (33.1) | (34.0) | (25.3) | (29.2) | (56.4) | (137.1) | (73.4) | (68.7) | (28.2) | (2.3) | (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | 0.0 | 5.0 | 15.7 | 0.0 | - | - | - | - | - | - |
| Purchase Of Investments | - | 30.9 | 60.5 | 62.4 | 0.0 | - | - | 83.4 | 126.7 | 64.1 | 55.3 | 0.0 |
| Sales Of Investments | - | 68.3 | 84.0 | 0.0 | 0.0 | 1.0 | 50.6 | 87.9 | 66.5 | 43.1 | 14.2 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 37.4 | 23.4 | (57.4) | 15.7 | 1.0 | 89.1 | 41.9 | (11.8) | (15.1) | (37.5) | 0.0 |
| - |
| - |
| 0.0 |
| 36.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 1.5 | 76.0 | 61.6 | 13.7 | 91.5 | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (0.1) | (0.1) | 82.4 | 1.7 | 39.8 | 61.8 | 48.0 | 92.4 | 49.5 | 0.0 | 47.7 |
| - |
| 4.1 |
| (10.7) |
| (0.3) |
| - |
| - |
| - |
| (18.7) |
| 39.3 |
| 6.2 |
| (39.8) |
| 43.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.4 |
| 3.0 |
| 2.6 |
| 10.8 |
| 1.8 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.0 |
| 2.8 |
| 1.0 |
| 0.7 |
| 0.8 |
| 4.1 |
| 0.6 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (4.5) |
| 4.5 |
| 4.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.0 |
| 0.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| (52.2) |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (11.2) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 72.8 |
| - |
| - |
| - |
| 8.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| 27.4 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 66.0 |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| (45.9) |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 125.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 125.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 68.3 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |