| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (4.5) | (4.5) | (6.1) | (7.4) | (63.8) | (7.2) | (6.7) | (23.9) | (9.2) | (22.4) | (0.5) | (5.2) | (6.4) | (2.8) | (5.0) | (5.3) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (22.6) | (81.9) | (47.0) | (34.5) | (17.0) | (18.4) | (16.9) | (19.8) | (16.6) | (8.1) | (5.7) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | 2.1 | 2.1 | 1.5 | 0.8 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.1 | 0.0 |
| Amortization Of Intangibles | 5.6 | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 0.6 | 5.2 | 11.3 | 0.8 | 0.1 | 0.0 | 0.2 | 0.6 | 0.2 | 0.2 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | (18.2) | (28.8) | (27.3) | (12.5) | (14.4) | (16.3) | (15.8) | (11.8) | (7.3) | (4.8) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (3.9) |
| (3.3) |
| (6.3) |
| (4.7) |
| (4.0) |
| (4.2) |
| (5.0) |
| (5.3) |
| (2.5) |
| (2.9) |
| (2.8) |
| (2.4) |
| (11.7) |
| (8.4) |
| (1.9) |
| (4.1) |
| (2.2) |
| (2.6) |
| (2.1) |
| (1.6) |
| (1.8) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | (0.7) | 0.1 | 0.2 | 0.8 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | 1.4 | 1.4 | 1.4 | 1.4 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | 1.6 | 1.4 | 1.3 | 1.2 | 1.1 | 1.0 | 0.8 | 0.7 | ||||||||||||||||||||
| Stock-Based Compensation | 0.6 | - | - | - | 0.6 | 0.3 | 0.5 | 0.9 | 1.1 | 1.1 | 1.7 | 1.7 | 1.8 | 1.4 | 1.9 | 2.5 | 2.0 | ||||||||||||||||||||
| Deffered Income Tax | 0.0 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | 1,981.0 | - | - | - | 55.8 | 0.0 | 0.0 | 16.0 | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | 1.4 | - | - | - | (0.9) | - | - | - | 0.5 | - | - | - | (0.1) | - | - | - | 0.0 | ||||||||||||||||||||
| Change In Inventory | 0.3 | - | - | - | 0.3 | - | - | - | (0.1) | - | - | - | 0.7 | - | - | - | 1.0 | - | |||||||||||||||||||
| Change In Accounts Payable | 0.4 | - | - | - | 0.4 | - | - | - | 1.0 | - | - | - | 0.7 | - | - | - | (0.1) | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (5.3) | - | - | - | (6.6) | - | - | - | (7.6) | - | - | - | (4.3) | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.3 | - | - | - | 2.3 | - | - | - | 1.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | 0.0 | - | - | (0.0) | 0.1 | 0.0 | 0.1 | 0.0 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 8.1 | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | 5.6 | - | - | - | 8.4 | - | - | - | 5.6 | - | - | - | (14.8) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.7) | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (5.3) | - | - | - | (6.9) | - | - | - | (9.9) | - | - | - | (5.2) | - | - | - | (2.6) | - | - | - | (2.7) | - | (5.7) | - | - | (0.7) | (4.0) | (8.4) | (2.7) | (3.4) | (3.8) | (2.9) | (1.7) | (2.0) | (1.4) | (2.1) | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 5.9 |
| 6.4 |
| 5.5 |
| 3.6 |
| 0.9 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | - | 2.5 | 2.8 | 6.3 | 7.9 | 7.1 | 1.7 | 2.5 | 0.0 | 0.8 | 1.5 |
| Deffered Income Tax | - | (0.4) | (0.7) | (1.5) | (2.5) | - | - | - | - | - | - |
| Asset Impairments | - | 55.8 | 16.0 | 11.7 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.6 | 1.2 | 0.6 | 0.3 | 0.0 | 0.0 | - | - | - | - |
| Change In Inventory | - | 0.5 | 0.2 | 1.1 | 4.0 | 2.8 | - | - | - | - | - |
| Change In Accounts Payable | - | (0.1) | (0.2) | 0.4 | 3.5 | 1.4 | (0.8) | (0.3) | 1.5 | 0.1 | 0.6 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (17.6) | (23.6) | (16.0) | (11.7) | (14.3) | (16.2) | (15.6) | (11.1) | (7.1) | (4.6) |
| - |
| 24.0 |
| 24.3 |
| 71.4 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 127.8 | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 19.6 | 17.9 | 1.6 | (155.9) | (71.9) | 1.0 | (0.7) | (0.6) | (0.2) | (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 199.5 | 56.5 | 3.0 | 8.3 | 6.6 | 4.8 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | (0.1) | - | 0.0 | 219.2 | 76.7 | 14.9 | 10.3 | 7.5 | 4.8 |
| - |
| - |
| - |
| 133.0 |
| 61.5 |
| (1.4) |
| (1.5) |
| 0.2 |
| (0.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.6 |
| 1.4 |
| 1.8 |
| 1.3 |
| 1.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.0 |
| 2.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.7 |
| 0.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| 0.1 |
| (0.4) |
| (0.5) |
| 1.7 |
| (1.4) |
| (6.0) |
| 5.4 |
| 1.1 |
| (0.4) |
| 0.4 |
| 0.4 |
| 0.4 |
| (0.1) |
| (0.5) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (2.6) |
| (2.7) |
| (5.7) |
| (5.7) |
| (2.2) |
| (0.7) |
| (3.9) |
| (8.4) |
| (2.6) |
| (3.3) |
| (3.4) |
| (2.7) |
| (1.7) |
| (2.0) |
| (1.4) |
| (2.1) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| (0.0) |
| - |
| 1.0 |
| (0.0) |
| (0.6) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.5) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.5 |
| 0.0 |
| 30.0 |
| 24.0 |
| 2.5 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| 4.0 |
| - |
| 0.0 |
| 3.3 |
| 3.0 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 217.3 |
| 12.6 |
| 28.6 |
| 33.3 |
| 2.2 |
| (0.1) |
| (0.0) |
| 12.0 |
| 3.0 |
| 4.8 |
| 0.1 |
| 4.0 |
| 1.4 |
| 0.9 |
| 3.4 |
| 3.0 |
| 0.3 |
| - |
| - |
| 214.6 |
| 10.0 |
| 22.9 |
| 27.6 |
| 1.0 |
| (0.8) |
| (4.5) |
| 3.5 |
| 0.4 |
| 1.4 |
| (3.8) |
| 1.1 |
| (0.3) |
| (1.1) |
| 1.9 |
| 0.9 |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |