| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (0.5) | 8.9 | 0.3 | (2.0) | (2.0) | (3.1) | (6.8) | (2.3) | (1.3) | (0.3) | (3.6) | (2.4) | (0.4) | (3.3) | 0.1 | 0.3 | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 6.6 | 5.1 | (13.6) | (6.7) | (2.2) | 2.3 | (0.0) | (0.9) | (1.1) | 0.1 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 0.7 | 0.8 | 0.9 | 1.1 | 1.0 | 0.9 | 0.9 | 0.7 | 1.4 | 0.8 |
| Amortization Of Intangibles | - | 0.0 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.1 | 0.2 | 0.8 | 0.5 | 0.6 | 0.8 | 2.4 | 0.6 | 0.4 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.0 | - |
| Net Change In Cash | - | 26.6 | 2.7 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (6.7) | (0.3) | (1.3) | (8.3) | 5.1 | (1.1) | (0.0) | (4.5) | (0.8) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 0.6 |
| (0.4) |
| 1.0 |
| 1.7 |
| 0.0 |
| 0.2 |
| 0.9 |
| (0.0) |
| (1.1) |
| 1.1 |
| 0.5 |
| (1.6) |
| (0.9) |
| (0.1) |
| 1.3 |
| (1.5) |
| (0.8) |
| (0.1) |
| (0.1) |
| 0.3 |
| 0.1 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.2 |
| Amortization Of Intangibles | 0.0 | - | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||
| Stock-Based Compensation | 0.7 | 0.3 | 0.4 | 0.5 | 0.6 | 0.4 | 0.5 | 0.6 | 0.4 | 0.5 | 0.5 | 0.9 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | - | - | - | - | 0.1 | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 2.9 | 2.7 | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | (6.2) | - | - | - | 0.3 | - | - | - | (0.8) | - | - | - | (1.6) | - | - | - | 4.0 | ||||||||||||||||||||
| Change In Inventory | 1.4 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 2.9 | - | - | - | 4.3 | - | |||||||||||||||||||
| Change In Accounts Payable | 0.1 | - | - | - | 1.4 | - | - | - | 1.5 | - | - | - | 1.1 | - | - | - | 2.4 | ||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | 4.0 | - | - | - | (1.1) | - | - | - | 2.0 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.8 | - | - | - | 0.0 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (10.1) | - | - | - | 0.6 | - | - | - | 1.6 | - | - | - | 0.8 | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (0.8) | - | - | - | 0.1 | - | - | - | (0.8) | - | - | - | (0.5) | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Net Change In Cash | (6.8) | - | - | - | (0.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 4.0 | - | - | - | (1.1) | - | - | - | 1.9 | - | - | - | (0.1) | - | - | - | (5.1) | - | - | - | 4.2 | - | - | - | (0.9) | - | - | - | (1.0) | - | - | - | (4.0) | - | - | - | 1.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 0.0 |
| 0.0 |
| 0.1 |
| 0.6 |
| 0.7 |
| 1.0 |
| 0.6 |
| 0.4 |
| Stock-Based Compensation | 1.9 | 1.8 | 1.9 | 2.3 | 2.0 | 1.7 | 0.7 | 0.6 | 0.5 | 0.2 |
| Deffered Income Tax | - | (0.0) | 0.0 | (0.1) | 3.8 | 0.1 | (0.7) | (0.2) | (1.5) | (0.5) |
| Asset Impairments | - | 0.0 | 0.0 | 5.6 | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 7.4 | (0.8) | (3.1) | 6.3 | (2.3) | (4.3) | 1.2 | 2.6 | 0.3 |
| Change In Inventory | - | (0.7) | (0.2) | 1.6 | 9.5 | 3.5 | 2.6 | 1.0 | (0.0) | 1.7 |
| Change In Accounts Payable | - | 0.8 | 0.2 | (3.4) | 2.5 | 1.1 | (3.1) | 0.4 | (1.5) | 1.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (6.6) | (0.1) | (0.4) | (7.8) | 5.6 | (0.3) | 2.4 | (3.9) | (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 3.2 | 4.6 | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.0 | 4.2 | 1.5 | 3.9 | (15.1) | (0.8) | (2.4) | (5.9) | (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 12.5 | - | - | - | 10.0 | - | 2.7 | 19.5 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 11.9 | (1.2) | (0.2) | 1.9 | 8.4 | 2.1 | 2.9 | 11.9 | 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 13.0 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |