| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (4.6) | (33.0) | (33.7) | (13.6) | 14.2 | (88.9) | (27.1) | (170.0) | (102.6) | (5.3) | 2.9 | 7.9 | 13.2 | 19.2 | 14.1 | 23.0 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.0 | 4.7 | - | 0.7 | 5.4 | 7.6 | 5.6 | 5.2 | 4.6 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 0.0 | 0.0 | 0.1 | - | - | 0.0 | 0.0 | - | - | 8.7 | 0.3 | 15.4 | 12.6 | 7.0 | 7.8 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.2) | (0.2) | (3.2) | 0.1 | (0.0) | 7.5 | 0.4 | (0.3) | 30.7 | 1.8 | (0.2) | 2.4 | 0.2 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | (31.8) | (20.5) | (14.6) | - | - | (5.3) | (15.8) | - | - | (43.2) | 104.0 | (11.2) | 12.3 | 12.7 | 18.2 | 3.0 |
| 3.6 |
| 2.4 |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | - | - | - | - | 6.5 | 0.4 | 1.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - |
| Stock-Based Compensation | 1.1 | 0.7 | 3.5 | 2.2 | 6.4 | 7.1 | 0.7 | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | - | - | 0.0 | - | - | - | - | - | 3.6 | (0.8) | 1.4 | (0.9) | (0.4) | 0.1 | (0.2) | 0.0 |
| Asset Impairments | - | - | 14.2 | 3.2 | 0.8 | 12.3 | 2.8 | 178.3 | 59.1 | 3.2 | 2.4 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (0.8) | (2.6) | (5.6) | (0.3) | 7.7 | (0.0) | 0.0 | 17.1 | (9.8) | (35.4) | (11.8) | 33.0 | (16.2) | 13.3 | 11.9 | 17.2 |
| Change In Inventory | - | - | - | - | - | (0.0) | 0.0 | 4.2 | 0.9 | (0.2) | (0.4) | (0.2) | (2.8) | 1.1 | (0.4) | 0.3 |
| Change In Accounts Payable | 1.0 | (1.1) | (4.4) | 3.6 | 0.0 | - | (1.7) | (0.2) | (5.2) | 8.1 | 55.4 | 14.8 | (11.1) | 11.4 | (0.6) | 0.7 |
| Change In Other Working Capital | 0.0 | 0.0 | (0.0) | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | (0.0) | 0.1 | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (31.8) | (20.4) | (14.6) | 2.7 | (18.7) | (5.2) | (15.8) | (4.9) | 23.7 | (34.4) | 104.3 | 4.2 | 24.9 | 19.7 | 26.0 | 10.7 |
| 7.7 |
| Acquisitions | - | - | (4.7) | (0.2) | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (29.0) | (1.7) | 8.8 | (14.2) | (11.2) | (0.0) | (0.0) | - | - | (21.0) | (20.8) | (40.6) | (60.0) | (8.8) | (12.9) | (8.0) |
| Debt Repaid | 1.9 | - | - | 0.2 | - | - | - | 1.2 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | 30.0 | 2.6 | - | - | 7.1 | - | - | 0.2 | 3.3 | 17.4 | - | - | - | - | 0.0 | 27.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 31.8 | 2.5 | (1.8) | (0.3) | 69.3 | 16.4 | 3.2 | 0.2 | (19.9) | (24.1) | (60.4) | (5.2) | 22.0 | 5.2 | (4.0) | 31.0 |
| 2.8 |
| 1.2 |
| Net Change In Cash | 0.3 | (11.3) | (8.6) | (20.5) | 40.8 | 9.3 | 0.5 | (4.3) | 3.4 | (48.9) | 24.9 | - | - | - | 11.8 | 34.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |