| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (14.3) | (4.2) | 7.1 | (4.7) | 34.8 | 4.4 | (8.0) | (11.2) | 5.8 | 2.3 | (4.7) | 1.4 | (3.4) | (9.0) | (2.1) | (8.1) | 2.9 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 2.1 | 2.4 | 2.7 | 2.5 | 2.1 | 2.1 | 1.7 | 1.9 | 1.4 | 0.9 | 0.7 | 0.8 | 0.8 | 0.7 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 1.8 | 1.9 | 1.6 | 1.7 | 1.4 | 2.2 | 1.9 | 2.9 | 2.5 | 1.2 | 1.0 | 0.6 | 0.7 | 0.6 | 0.8 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | 2.4 | (1.9) | 1.1 | (2.5) | (1.4) | 1.6 | (0.5) | (0.2) | 3.7 | (1.6) | (4.1) | (4.5) | 1.0 | 0.3 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (32.8) | (11.4) | 2.8 | (3.9) | 51.9 | 22.0 | (11.0) | 4.5 | 6.5 | 2.3 | 0.4 | 1.2 | (8.4) | (8.6) | (7.0) | (5.9) | |
| 0.6 |
| 0.7 |
| 0.7 |
| Amortization Of Intangibles | 0.4 | 0.8 | 0.9 | 0.7 | 0.4 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 0.1 | 0.9 | 0.9 | 0.5 | 0.4 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - |
| Deffered Income Tax | 0.8 | 0.4 | (0.1) | (0.1) | (0.3) | (0.7) | (0.0) | (0.1) | 0.0 | (0.2) | 0.0 | (0.0) | 0.0 | (0.0) | 0.0 | (0.2) | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 1.6 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 0.0 | 0.0 | 0.7 | (0.0) | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 5.8 | 1.0 | 15.7 | 1.2 | 23.3 | (11.4) | (0.7) | 0.2 | 7.6 | 8.8 | 6.3 | 6.9 | 3.5 | 1.0 | (0.1) | 1.1 | (0.0) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (0.3) | 0.3 | (2.3) | 3.0 | 2.3 | (2.5) | (0.0) | 0.6 | 1.7 | 0.2 | 0.5 | 0.7 | (0.3) | 0.4 | 0.8 | 0.0 | (1.4) |
| Change In Other Working Capital | 0.1 | 0.0 | 0.0 | (0.6) | 0.1 | (0.5) | 0.1 | (0.0) | 0.4 | (0.1) | 0.0 | (0.0) | 0.0 | (0.0) | (0.2) | 0.2 | 0.2 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (31.0) | (9.5) | 4.4 | (2.1) | 53.4 | 24.2 | (9.1) | 7.4 | 9.1 | 3.5 | 1.5 | 1.8 | (7.7) | (7.9) | (6.2) | (5.3) | (4.6) |
| 0.6 |
| 0.9 |
| Acquisitions | - | - | - | - | - | - | - | - | 1.1 | 0.2 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (32.9) | (2.1) | (0.6) | (2.7) | (2.4) | (3.1) | (3.4) | (4.7) | (7.3) | (1.4) | (1.0) | 1.2 | (2.1) | (1.1) | (0.7) | (0.8) | (0.8) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 1.2 | 1.7 | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 0.0 | 3.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | 0.0 | 0.0 | 0.1 | (0.1) | (0.0) | 0.0 | (29.6) | (2.4) | (2.8) | (2.1) | 1.4 | 3.4 | - | - | - | - | - |
| Cash From Financing Activities | 4.1 | (0.2) | 0.2 | (0.2) | (7.2) | (16.5) | 51.9 | (0.1) | 0.4 | (5.2) | 5.2 | 4.3 | 11.0 | 7.4 | 7.8 | 5.9 | 6.2 |
| (0.7) |
| 0.1 |
| 0.3 |
| Net Change In Cash | (57.4) | (13.6) | 5.1 | (7.5) | 42.4 | 6.2 | 38.9 | 2.4 | 5.8 | (4.6) | 1.6 | 2.8 | 2.2 | (1.3) | 0.1 | (0.1) | 1.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (5.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |