| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (7.0) | (2.3) | 0.2 | 4.5 | 6.8 | 3.1 | (3.4) | 2.7 | 2.2 | 1.8 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 1.9 | 1.3 | 1.2 | 0.9 | 0.7 | 0.6 | 0.4 | 0.2 | 0.1 | 0.1 |
| Amortization Of Intangibles | 0.4 | 0.2 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 1.3 | 2.1 | 0.5 | 20.8 | 1.1 | 0.2 | 0.5 | 0.2 | 0.1 | 0.3 |
| Acquisitions | 0.2 | 2.4 | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | 0.4 | (0.0) | (1.2) | (0.7) | 1.0 | (0.2) | (0.1) | 0.1 | (0.2) | (0.2) |
| Net Change In Cash | (1.0) | 6.8 | ||||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | (3.8) | 6.8 | 9.2 | (17.5) | (3.7) | 5.8 | (0.1) | (5.0) | 0.6 | 4.1 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 0.2 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| Stock-Based Compensation | 2.5 | 3.2 | 2.5 | 7.2 | 5.1 | 4.0 | 7.0 | - | - | - |
| Deffered Income Tax | 0.5 | (0.7) | 0.3 | 0.2 | (0.4) | 0.2 | 0.1 | (0.2) | (0.2) | (0.1) |
| Asset Impairments | 0.1 | - | 0.0 | 0.1 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | 0.1 | - | 0.4 | 0.1 | - | - | - |
| Change In Accounts Receivable | 5.4 | (7.2) | (0.5) | 12.3 | 16.7 | 6.6 | 3.1 | 9.8 | 2.4 | (1.1) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (0.4) | (0.2) | 0.0 | 0.1 | (0.0) | 0.1 | (0.4) | 0.6 | 0.1 | 0.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | (0.1) | - | (0.3) | - | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | (2.5) | 8.9 | 9.7 | 3.2 | (2.6) | 5.9 | 0.4 | (4.8) | 0.6 | 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (1.8) | (12.3) | (0.3) | (16.3) | (5.6) | 0.2 | (3.9) | (0.5) | (0.1) | (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 14.7 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 3.6 | 2.6 | 1.2 | - | 0.0 | - | - | 0.6 | 0.7 | 5.3 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 2.9 | 10.2 | (4.3) | 7.5 | 19.3 | 0.1 | 0.5 | 10.1 | (0.8) | (0.4) |
| 3.9 |
| (6.3) |
| 12.1 |
| 6.1 |
| (3.1) |
| 4.9 |
| (0.5) |
| 3.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |