| (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 | 3.7 | 0.7 | (4.0) | (7.5) | (10.1) | (7.9) | (11.5) | (15.7) | (6.7) | (14.0) | 1.0 | 6.2 | 6.5 | 4.8 | 1.0 | (2.0) | (5.1) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 3.8 | 3.4 | 3.0 | 2.7 | 2.2 | 2.7 | 3.1 | 3.7 | 3.9 | 3.0 | 1.7 | 1.6 | 0.0 | 0.0 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 0.9 | 1.6 | 1.7 | 0.5 | 0.9 | 0.8 | 0.4 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.1 | 0.0 | 0.0 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (6.4) | (2.9) | (4.1) | (5.2) | (10.6) | (7.3) | (8.1) | (6.7) | (2.3) | (11.4) | (4.2) | 5.7 | (0.7) | (0.0) | (0.2) | (1.2) | |
| 0.0 |
| 0.1 |
| 0.7 |
| Amortization Of Intangibles | 2.0 | 1.7 | 1.7 | 1.6 | 1.4 | 2.4 | 2.2 | 3.0 | 3.2 | 2.5 | 1.4 | - | - | - | - | - | - |
| Stock-Based Compensation | 0.9 | 0.4 | 0.2 | 0.1 | 0.0 | 0.2 | 0.1 | 0.3 | 0.6 | 0.9 | 1.5 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 |
| Deffered Income Tax | (2.0) | (0.4) | 0.0 | (0.3) | 0.0 | 0.4 | (0.1) | 3.9 | (0.4) | 0.7 | 0.2 | 1.9 | (5.1) | (1.0) | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 11.4 | 3.1 | 4.1 | 0.8 | 1.7 | (0.6) | (0.4) | 1.0 | 2.1 | (5.8) | 3.7 | 8.5 | 1.5 | 0.1 | 0.8 | (0.1) | - |
| Change In Inventory | 0.0 | 0.1 | (0.7) | (0.0) | 1.1 | (0.2) | (0.5) | (1.7) | (0.6) | (0.4) | 2.0 | 0.9 | 0.1 | 0.0 | 0.1 | 0.1 | (1.0) |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | (1.8) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (5.5) | (1.3) | (2.4) | (4.7) | (9.7) | (6.5) | (7.7) | (6.4) | (2.0) | (11.0) | (3.7) | 6.3 | (0.6) | 0.0 | (0.2) | (1.2) | (1.7) |
| 0.0 |
| 0.1 |
| Acquisitions | - | - | - | - | - | - | - | 0.0 | 0.0 | 3.5 | 1.0 | 0.0 | 8.8 | - | 0.0 | 0.0 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.0 |
| Purchase Of Investments | 2.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (5.4) | (3.3) | (3.4) | (2.2) | (1.7) | (1.6) | (1.2) | (1.5) | (1.5) | (6.9) | (1.6) | (6.7) | (9.1) | (0.0) | 0.1 | 0.6 | 1.7 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 13.8 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.7 | 3.7 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 17.3 | 2.6 | 6.8 | 6.7 | 12.0 | 10.8 | 7.2 | 8.6 | 2.8 | (4.8) | 22.7 | 2.5 | 12.1 | (0.0) | 0.1 | 0.1 | (0.2) |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | 0.7 | (0.7) | (22.7) | 17.5 | 2.1 | 2.4 | 0.0 | 0.0 | (0.5) | (0.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |