| (in millions of USD) | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (72.3) | (2.5) | 1.8 | 1.2 | 0.3 | (11.8) | (1.2) | 0.1 | (0.3) | (1.9) | (0.1) | (0.1) | (0.0) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | - | - |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | 2.0 | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | - | - | 0.6 | - | - | - | 1.1 | - | - | - | - | - |
| Free Cash Flow To Equity | - | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (71.8) | 5.4 | 16.7 | (26.5) | (34.0) | (55.9) | (34.8) | (35.7) | (71.8) | (12.6) | 3.2 | 2.1 |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | - | 0.0 | 0.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.4 | 0.7 | 1.0 | 1.4 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 0.0 | 0.1 | 0.3 | 0.7 | 0.8 | 0.1 | 0.1 | 0.2 | 0.8 | 0.5 | 0.8 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | 1.3 | 9.5 | 4.0 | 2.0 | 6.0 | 1.0 |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 2.2 | (0.6) | (0.3) | (2.6) | 0.3 | 0.2 | 1.8 | (0.3) | 0.6 | 0.3 | (0.0) |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (27.9) | (2.9) | (7.0) | (6.2) | (29.5) | (8.1) | (7.5) | 2.4 | (13.5) | (9.5) | 0.8 |
| Free Cash Flow To Equity | - | - | ||||||||||
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | 0.0 | (0.0) | 0.0 | 0.0 | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | - | - | 0.7 | - | - | - | 1.2 | - | (0.2) | - | - | (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | - | (0.3) | - | - | - | (1.8) | - | - | - | - | - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Common Stock Repurchased | - | - | - | 10.1 | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | - | (11.0) | - | - | - | 10.6 | - | 0.0 | - | - | 0.3 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| 9.9 |
| - |
| (0.1) |
| - |
| - |
| 0.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 2.1 |
| 5.4 |
| 6.0 |
| 6.1 |
| 3.9 |
| 2.1 |
| 1.1 |
| Stock-Based Compensation | - | 2.4 | 0.0 | 6.8 | 2.8 | 7.9 | 3.0 | 0.5 | 1.0 | 14.7 | - | - |
| Deffered Income Tax | - | (1.0) | 0.1 | 0.8 | (0.3) | (0.4) | 1.0 | 0.9 | (0.3) | 0.9 | 0.4 | (1.0) |
| Asset Impairments | - | - | - | - | - | 0.7 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | (0.8) | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (4.7) | 3.7 | (1.1) | 1.1 | 1.4 | (1.6) | 1.2 | (41.2) | 37.5 | 22.2 | (6.8) |
| Change In Inventory | - | (0.0) | (1.5) | (0.7) | (2.0) | 5.3 | (2.2) | (2.5) | (9.2) | 4.3 | 6.4 | 4.1 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | (29.1) | 27.0 | 15.7 | (0.7) |
| Change In Other Working Capital | - | - | - | - | - | - | (0.1) | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (27.9) | (2.8) | (6.8) | (5.5) | (28.7) | (8.1) | (7.4) | 2.6 | (12.6) | (9.0) | 1.6 |
| - |
| (9.9) |
| - |
| (3.3) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 25.1 | 9.9 | (5.0) | (3.4) | (1.0) | 4.0 | (0.7) | (4.3) | (8.1) | (5.3) | (7.4) |
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| 2.3 |
| 4.0 |
| 2.6 |
| 0.6 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | 10.4 | - | 0.1 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | 18.0 | - | - |
| Cash From Financing Activities | - | (0.4) | (4.1) | 1.8 | 14.9 | 34.3 | (1.4) | 11.6 | (11.5) | 31.9 | 10.2 | 0.1 |
| - |
| (0.9) |
| 2.5 |
| (10.3) |
| 3.4 |
| 4.8 |
| (5.2) |
| 5.3 |
| (13.5) |
| 11.8 |
| (3.8) |
| (5.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 2.4 |
| (14.1) |
| (4.1) |
| 1.8 |