| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 2.0 | 13.5 | 0.5 | 1.4 | 1.6 | 10.3 | 2.4 | 0.9 | 0.9 | 1.9 | 4.7 | 0.5 | 0.8 | 1.3 | 3.6 | 0.7 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 17.5 | 17.1 | 14.6 | 7.8 | 7.3 | 13.6 | 2.1 | 0.9 | (4.4) | (5.0) | (9.0) | (4.6) | (6.8) | (2.0) | (5.7) | 1.1 | (7.7) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.7 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.1 | 0.2 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | 2.0 | 0.0 | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 12.8 | 4.7 | (11.9) | 2.4 | (5.5) | (4.4) | (16.2) | 12.7 | |
| 1.7 |
| (0.8) |
| 2.9 |
| 11.2 |
| 0.2 |
| 0.5 |
| 0.4 |
| 1.2 |
| (0.0) |
| 1.7 |
| (0.6) |
| (0.2) |
| 0.1 |
| (0.7) |
| (1.9) |
| (1.0) |
| (0.7) |
| (3.3) |
| (1.5) |
| 0.4 |
| (0.6) |
| (4.3) |
| (1.0) |
| (1.9) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | (0.1) | 0.1 | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.5 | 0.2 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 3.0 | - | - | - | (1.7) | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 1.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (5.8) | - | - | - | 0.5 | - | - | - | (2.2) | - | - | - | (2.6) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 2.7 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (5.2) | - | - | - | (0.5) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (0.7) | - | - | - | (0.5) | - | - | - | (0.4) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | (0.5) | - | - | - | (2.6) | - | - | - | (2.7) | - | - | - | (4.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - | - | (0.1) | - | - | - | 0.7 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.5 |
| 1.1 |
| 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 1.4 | 1.1 | 0.9 | 1.0 | 0.8 | 0.6 | 0.7 | 0.5 | 0.3 | 0.3 | 0.1 | 0.1 | 0.3 | 0.5 | 1.4 | 0.9 | - |
| Deffered Income Tax | - | 3.3 | 2.7 | 2.0 | 1.1 | 1.7 | (0.2) | 0.0 | (1.1) | 0.0 | 0.0 | (1.1) | 4.8 | 0.3 | (1.2) | 0.9 | - |
| Asset Impairments | - | - | - | - | - | 1.4 | - | 0.0 | 0.0 | - | - | - | - | - | 2.4 | 0.0 | 1.5 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 12.4 | 2.3 | 1.5 | 1.9 | (1.9) | (0.1) | 1.0 | 0.4 | (0.3) | 0.3 | 0.2 | (0.2) | (1.3) | (0.6) | 1.8 | 0.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | (22.4) | (4.8) | 11.1 | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | (0.9) | 0.2 | 1.1 | 1.4 | 0.1 | 0.3 | 0.2 | 2.8 | 0.2 | 0.4 | 2.9 |
| Change In Other Working Capital | - | 0.0 | (0.0) | (0.0) | (0.2) | (0.2) | (0.7) | (0.0) | 0.4 | (0.8) | (0.6) | (0.6) | 2.7 | 0.3 | 0.4 | 0.7 | (1.2) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 4.8 | 10.7 | 9.0 | 8.4 | 8.7 | 3.6 | 8.4 | 12.9 | 4.7 | (11.8) | 2.6 | (5.2) | (4.3) | (16.0) | 12.7 | 15.4 |
| 0.1 |
| 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | 0.6 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | 0.0 | 1.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.1 | 0.1 | 1.6 | 2.7 | 2.1 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.8) | (0.4) | (1.5) | (2.1) | 1.3 | 1.7 | 0.1 | (0.0) | (0.6) | 0.2 | (0.7) | 0.3 | 1.2 | 18.9 | (9.8) | (0.0) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 0.1 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (0.5) | (0.4) | (0.4) | (10.1) | (0.2) | (0.3) | (5.9) | (12.1) | (8.2) | 4.9 | 3.1 | 0.6 | 11.5 | (5.0) | 2.3 | (16.0) |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | 7.1 | (4.1) | 8.8 | 3.5 | 2.7 | 0.7 | (4.1) | (6.7) | 5.0 | (4.4) | 8.4 | (2.1) | 5.2 | (0.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 15.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (11.3) |
| 0.0 |
| (0.2) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |