| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (5.1) | (6.3) | (2.6) | (3.1) | (6.1) | (7.0) | (1.7) | 0.1 | (1.6) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.7 | 1.1 | 0.8 | 0.7 | 0.9 | 1.2 | 1.2 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | 0.0 | - | - | 0.0 | 0.3 | - | 0.0 | 0.0 | 0.2 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Net Change In Cash | 0.9 | 2.5 | (3.4) | 4.3 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | (5.5) | - | - | (3.2) | (3.9) | - | (0.4) | 1.9 | (0.4) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 1.2 | - | 0.5 | 1.3 | 3.0 | 0.2 | 0.0 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (0.0) | (0.2) | 0.1 | (0.5) | (0.1) | 1.0 | (0.4) | (0.2) | 0.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (0.3) | 0.1 | 0.1 | (0.3) | - | (0.5) | (0.1) | (0.2) | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (5.4) | (3.1) | (3.0) | (3.2) | (3.5) | (5.2) | (0.4) | 1.9 | (0.2) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.2) | (2.8) | (0.4) | (5.4) | (2.8) | (0.4) | (1.0) | (0.9) | (1.6) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | 6.6 | 8.4 | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 6.6 | 8.4 | - | 12.9 | - | (1.1) | 13.1 | 1.2 | 1.6 |
| (6.3) |
| (6.7) |
| 11.6 |
| 2.2 |
| (0.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |