| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (135.0) | (9.5) | (1.4) | (16.9) | (34.8) | (71.2) | 5.5 | 65.5 | 8.6 | 3.5 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 2.1 | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 |
| Amortization Of Intangibles | 2.1 | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 0.2 | - | - | 0.0 | - | 0.2 | 0.0 | 0.5 | 0.3 | 0.1 |
| Acquisitions | 93.8 | 56.3 | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | 5.8 | (0.8) | (0.3) |
| Net Change In Cash | 90.0 | 77.0 | (12.7) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | 1.0 | - | - | (8.6) | - | (58.5) | (1.7) | 87.3 | 7.9 | 6.9 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | - | - | 0.4 | 0.1 | 0.3 | 6.6 | 1.8 | 0.0 | 0.0 |
| Deffered Income Tax | (30.8) | - | - | - | - | 0.0 | (0.0) | 0.4 | 0.1 | (0.4) |
| Asset Impairments | 121.1 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (1.5) | (6.1) | 7.8 | - | - | - | - | - | - |
| Change In Accounts Payable | 0.4 | 0.2 | 0.7 | 0.1 | (0.0) | (0.3) | (0.5) | 2.5 | (2.6) | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 1.2 | 1.4 | (3.3) | (8.6) | 10.1 | (58.3) | (1.7) | 87.7 | 8.2 | 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (105.9) | (54.7) | 18.5 | (20.0) | (0.0) | 12.8 | (68.1) | (27.6) | (0.3) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | 2.7 | 1.3 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | 19.5 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 195.9 | 131.7 | (27.5) | 34.8 | (9.0) | (1.6) | (0.0) | 47.5 | 4.3 | 0.2 |
| 6.8 |
| 4.2 |
| (46.4) |
| (75.3) |
| 113.4 |
| 11.4 |
| 6.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |