| (in millions of USD) | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q3 FY 22 | Q1 FY 22 | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 0.1 | 1.6 | 1.5 | (1.5) | (1.7) | (2.3) | 0.1 | 0.4 | 1.0 | 1.0 | 0.5 | 0.3 | 0.6 | 0.5 | (0.3) | 0.0 | |||||||||||||
| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 1.7 | (3.4) | 1.3 | 0.7 | 1.1 | 0.4 | 5.3 | 0.3 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 1.1 | 0.6 | 0.5 | 0.6 | 0.7 | 0.7 | 0.6 | 0.6 |
| Amortization Of Intangibles | 1.3 | - | - | 0.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 0.5 | 0.2 | 0.7 | 0.0 | 0.2 | 0.7 | 0.9 | 0.4 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | 17.7 | 1.9 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | 2.5 | 0.7 | 9.1 | 32.0 | (7.4) | 14.7 | 6.0 | 4.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 0.2 |
| 0.1 |
| 0.4 |
| 0.4 |
| (0.6) |
| 0.8 |
| 0.3 |
| (0.2) |
| 4.2 |
| 0.6 |
| 0.5 |
| 0.0 |
| 0.1 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - |
| Amortization Of Intangibles | 0.4 | 0.4 | 0.4 | 0.1 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||
| Stock-Based Compensation | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.1 | - | ||||||||||||
| Deffered Income Tax | - | - | - | (0.8) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | - | - | - | (1.2) | - | - | - | 0.8 | - | - | - | 0.7 | - | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | 8.4 | - | - | - | 2.0 | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | - | - | - | 60.4 | - | - | - | (7.7) | - | - | - | (34.0) | - | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | 10.9 | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | 0.3 | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | - | - | - | (15.4) | - | - | - | (0.3) | - | - | - | 12.2 | - | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | (21.1) | - | - | - | (0.2) | - | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (1.3) | - | - | - | 0.7 | - | - | - | - | - | - | - | 17.8 | - | - | - | 1.5 | - | - | - | 6.9 | - | - | - | (6.1) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| Stock-Based Compensation | 0.8 | 0.1 | 0.3 | 0.3 | 0.4 | 0.0 | 0.0 | - |
| Deffered Income Tax | (1.1) | (0.3) | 0.2 | - | - | - | (4.2) | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 3.0 | 0.9 | 9.8 | 32.0 | (7.2) | 15.4 | 6.9 | 5.1 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | 63.6 | 5.3 | 7.5 | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 160.1 | 0.5 | (56.8) | (22.7) | (36.7) | (27.6) | (62.1) | (24.4) |
| - |
| - |
| Common Stock Issuance | - | 10.9 | 6.2 | - | - | 0.1 | 15.9 | 0.0 |
| Common Stock Repurchased | - | 0.2 | 0.1 | 2.7 | 1.9 | 0.4 | 0.0 | - |
| Dividends Paid | - | 0.7 | 0.7 | 0.5 | 4.2 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (78.4) | 10.6 | 48.5 | 8.4 | 45.8 | 5.7 | 51.8 | 24.3 |
| (6.5) |
| (3.4) |
| 5.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (15.2) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.6) |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |