| (in millions of USD) | 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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (19.4) | 8.8 | 3.5 | 4.5 | 5.9 | 3.5 | 3.7 | 0.5 | 2.8 | 4.5 | 3.9 | 4.6 | 2.8 | 6.6 | 0.6 | 3.5 | ||||||||||||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (2.5) | 13.5 | 15.9 | 13.5 | 25.9 | 5.2 | 23.8 | 6.2 | 3.0 | 28.9 | (7.4) | 20.8 | 12.9 | (1.4) | (1.1) | (0.7) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 0.0 | 1.4 | 2.6 | 2.6 | 4.1 | 12.1 | 5.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 0.5 | 0.1 | 0.5 | 0.3 | 1.1 | 3.9 | 0.0 | - | - | - | 0.1 | 0.0 | 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 | 26.8 | 22.9 | 14.4 | 7.9 | 33.2 | 15.3 | 18.5 | - | - | - | 11.2 | 5.1 | 1.3 | (1.1) | - | (1.3) |
| 6.3 |
| 2.2 |
| 14.0 |
| 3.4 |
| 4.6 |
| 4.3 |
| 0.9 |
| (4.7) |
| 8.8 |
| 4.2 |
| 4.3 |
| 6.6 |
| 4.6 |
| (5.7) |
| 3.7 |
| 3.6 |
| (8.4) |
| 2.8 |
| 3.4 |
| 5.2 |
| 23.7 |
| 3.1 |
| (1.0) |
| 3.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 1.7 | 2.5 | 2.7 | 3.4 | 3.5 | 4.6 | 0.4 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.5 | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 0.3 | - | - | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.2 | 0.1 | 0.2 | 0.1 | 0.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | 1.3 | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | 1.1 | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | 5.8 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (0.2) | (0.2) | 0.0 | 0.0 | (0.3) | (0.0) | 0.7 | (0.1) | - | 0.0 | - | - | 0.0 | 0.0 | (0.5) | (0.0) | 0.3 | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (0.9) | - | - | - | (1.2) | - | - | - | (1.4) | - | - | - | (0.3) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | (1.0) | - | - | - | 0.3 | - | - | - | 0.9 | - | - | - | 0.2 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 8.3 | - | - | - | 4.4 | - | - | - | 0.7 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | 22.7 | - | - | - | 9.2 | - | - | - | (11.1) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 0.9 | - | - | - | 1.0 | - | - | - | 0.5 | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (7.1) | - | - | - | (13.3) | - | - | - | 7.5 | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | 23.9 | - | - | - | 0.3 | - | - | - | (2.9) | - | - | - | (1.5) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 8.2 | - | - | - | 4.4 | - | - | - | 0.7 | - | - | - | 4.3 | - | - | - | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | - | - | - | 2.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.0 |
| - |
| Amortization Of Intangibles | 0.0 | 0.5 | 1.7 | 1.8 | 3.5 | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 1.2 | 0.9 | 0.5 | 0.5 | 1.2 | 0.7 | 0.5 | 0.3 | 0.3 | 0.4 | 0.6 | 0.8 | 0.3 | 0.6 | 0.1 | 0.0 |
| Deffered Income Tax | 22.6 | 4.8 | (1.3) | (3.9) | 7.0 | (1.7) | (7.1) | 0.0 | 15.7 | (21.6) | 3.3 | (10.3) | (9.8) | - | - | - |
| Asset Impairments | 0.6 | 5.8 | 8.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | (0.4) | 0.2 | (0.8) | (0.5) | 1.8 | (0.6) | 1.6 | (1.0) | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.1 | 0.1 | 0.5 | 0.3 | 0.2 | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 1.6 | (1.3) | 0.4 | (1.6) | 2.2 | 1.5 | 1.7 | (1.3) | 1.2 | (0.1) | (0.1) | 0.5 | 0.2 | (0.1) | (0.0) | 0.2 |
| Change In Other Working Capital | (1.3) | (0.2) | 0.8 | 0.0 | 1.8 | 1.0 | 0.2 | (0.2) | 0.0 | 0.4 | 0.6 | 0.0 | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | 27.3 | 23.0 | 14.9 | 8.2 | 34.3 | 19.3 | 18.5 | 19.6 | 19.5 | 9.6 | 11.2 | 5.1 | 1.3 | (1.1) | (1.2) | (1.3) |
| 0.0 |
| Acquisitions | - | - | - | - | - | - | 19.7 | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 3.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | 0.2 | 0.2 | 0.3 | - | - | (1.7) | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | - |
| Cash From Investing Activities | 68.1 | (10.1) | (48.9) | (43.5) | 25.8 | (35.2) | (26.7) | (28.1) | (12.1) | (21.1) | (18.9) | (55.6) | (20.1) | (19.5) | 0.2 | 1.9 |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 0.0 | 110.2 | - | - | - | 0.0 |
| Common Stock Repurchased | 3.1 | 6.0 | 6.3 | 1.1 | - | 2.0 | 0.9 | 1.4 | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (58.5) | (12.2) | 33.1 | (1.4) | (20.2) | 7.7 | (0.9) | (1.8) | (9.0) | (3.7) | (3.8) | 101.6 | 1.8 | 7.0 | - | 0.0 |
| - |
| - |
| Net Change In Cash | 36.8 | 0.7 | (0.9) | (36.7) | 39.9 | (8.2) | (9.1) | (10.3) | (1.6) | (15.1) | (11.4) | 51.1 | (16.9) | (13.6) | (1.1) | 0.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.6 |
| 0.7 |
| - |
| - |
| 2.6 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.9 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| 9.6 |
| 1.1 |
| 1.4 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.9 |
| 0.1 |
| (0.2) |
| 0.4 |
| (0.9) |
| - |
| 1.8 |
| - |
| - |
| (0.5) |
| 0.1 |
| (0.5) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 4.3 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| (1.0) |
| - |
| (1.4) |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 19.0 |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| 8.3 |
| - |
| - |
| - |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |