| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (1.0) | (2.6) | (1.7) | (1.2) | (0.6) | (0.4) | (0.6) | 0.2 | (0.4) | 0.5 | 0.4 | 0.1 | (0.3) | 0.7 | 1.3 | 1.2 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (6.5) | (6.1) | (1.2) | 0.7 | 3.7 | 7.9 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.7 | 0.7 | 0.5 | 2.0 | 0.2 | 0.3 |
| Amortization Of Intangibles | - | 2.2 | 2.7 | 1.8 | - | - |
| Stock-Based Compensation | 0.1 | 0.3 | 0.4 | 0.4 | 0.4 | 0.0 |
| Deffered Income Tax | 3.2 | 2.5 | (1.5) | 0.1 | 0.2 | (0.2) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (6.3) | 4.9 | 1.1 | (13.5) | 11.1 |
| Change In Inventory | - | 1.3 | 4.0 | (3.4) | (8.0) | 13.0 |
| Change In Accounts Payable | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 0.7 | (7.4) | 2.2 | 1.0 | (3.2) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.9 | 2.2 | 0.8 | 1.1 | 0.1 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 0.3 | (0.5) | 0.1 | (0.7) | (0.2) |
| Net Change In Cash | - | (2.7) | (3.2) | (2.3) | 6.2 | (0.1) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (0.2) | (9.6) | 1.4 | (0.1) | (3.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 0.5 |
| 1.0 |
| 1.4 |
| 2.5 |
| 3.0 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 1.9 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | - | - | - | 0.1 |
| Amortization Of Intangibles | 0.5 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | - | ||||
| Stock-Based Compensation | (0.1) | 0.0 | 0.1 | 0.1 | 0.1 | (0.1) | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | ||||
| Deffered Income Tax | (0.0) | 1.8 | 1.6 | (0.2) | (0.8) | (0.6) | (0.3) | (0.6) | (0.0) | 0.2 | (0.1) | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | (0.0) | ||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | 0.2 | - | - | - | (0.8) | - | - | - | 0.2 | - | - | - | (1.7) | - | - | - | (5.9) | ||||
| Change In Inventory | (1.1) | - | - | - | (1.4) | - | - | - | 1.6 | - | - | - | (3.4) | - | - | - | 0.3 | ||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (0.3) | - | - | - | (1.7) | - | - | - | (8.0) | - | - | - | (1.2) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.3 | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.5) | - | - | - | (0.9) | - | - | - | (0.1) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 1.3 | - | - | - | (1.3) | - | - | - | 4.5 | - | - | - | (1.4) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 |
| Net Change In Cash | 0.8 | - | - | - | (3.3) | - | - | - | (4.5) | - | - | - | (2.7) | - | - | - | 4.9 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (0.4) | - | - | - | (2.0) | - | - | - | (8.6) | - | - | - | (1.3) | - | - | - | (9.1) | - | - | - | (0.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.0) | (2.9) | (1.8) | (1.1) | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (2.6) | 7.5 | (2.8) | 7.0 | 3.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.0) |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |