| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 3.6 | 2.3 | 2.0 | 1.3 | 0.5 | (1.0) | (0.9) | 1.0 | 0.8 | 0.4 | 0.3 | (0.4) | - | (0.5) | (3.2) | (0.6) | (9.1) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 0.5 | 0.6 | 0.5 | 0.4 | 0.3 | 0.3 | 1.0 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 0.5 | 0.5 | 0.3 | 2.4 | 0.4 | 0.1 | 0.3 | 0.7 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.4 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | 0.6 | 0.3 | 0.1 | 1.4 | 0.2 | 0.8 | 0.7 | - | 3.0 | 3.7 | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 4.6 | 0.8 | 1.5 | (1.1) | (0.4) | 1.0 | (1.3) | 0.1 | 0.0 | (0.5) | 0.3 | 1.0 | 0.9 | 1.6 | (0.7) | 1.2 | |
| 0.7 |
| 0.6 |
| 0.6 |
| Amortization Of Intangibles | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.9 | 0.4 | - |
| Stock-Based Compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.6 |
| Deffered Income Tax | (0.3) | (1.0) | 0.0 | 0.0 | (0.0) | - | (0.0) | (0.0) | 0.0 | 0.0 | (0.0) | 0.1 | 0.0 | (0.2) | - | - | - |
| Asset Impairments | 1.2 | 0.7 | - | - | - | 1.0 | 0.4 | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 3.9 | (0.6) | 1.6 | 1.6 | 0.0 | (0.9) | 2.0 | (1.2) | 1.9 | 0.9 | 0.9 | (2.0) | 0.1 | (0.5) | 1.0 | 0.4 | (2.9) |
| Change In Inventory | (1.3) | 1.9 | (0.5) | 1.1 | 0.5 | (0.6) | 2.1 | (0.4) | 0.9 | (0.2) | (0.3) | (0.9) | 0.6 | (0.9) | (0.5) | (0.1) | 0.1 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | (0.2) | (0.2) | (0.3) | 0.7 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 5.0 | 1.3 | 1.8 | 1.3 | 0.0 | 1.1 | (0.9) | 0.7 | 0.4 | (0.4) | 0.4 | 1.1 | 1.0 | 1.7 | (0.4) | 1.3 | (1.3) |
| 0.1 |
| 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.5) | (0.5) | (0.8) | (3.1) | (0.4) | 0.1 | (2.2) | (0.7) | (0.3) | (0.3) | (0.0) | (0.1) | 0.2 | (0.3) | (1.0) | (0.1) | (1.4) |
| - |
| Debt Repaid | 0.5 | 0.2 | 0.6 | 0.7 | 0.8 | 1.6 | 0.6 | 0.5 | 3.3 | 1.2 | 1.2 | 0.0 | - | - | - | - | - |
| Common Stock Issuance | - | 0.1 | - | 0.9 | 1.8 | 0.1 | 1.5 | 0.4 | 0.6 | 1.3 | 0.8 | 1.7 | 0.3 | - | - | 0.3 | (0.0) |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 3.8 | 0.2 | (0.4) | 1.6 | 1.3 | (0.5) | 2.0 | (0.1) | 0.2 | 0.5 | (0.4) | (0.5) | (0.6) | (1.5) | 1.1 | (0.9) | 1.6 |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | 0.2 | (0.1) | (0.1) | 0.5 | 0.7 | (0.1) | (0.3) | 0.3 | (1.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.6) |
| Free Cash Flow To Equity | 4.8 | 0.9 | 1.0 | (0.5) | (1.0) | 0.1 | (1.1) | - | (0.4) | 2.0 | - | - | - | - | - | - | - |