| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (31.0) | (3.2) | 5.6 | 2.6 | (8.4) | (6.5) | (6.4) | 2.0 | 3.8 | 4.3 | 8.4 | 14.0 | 9.6 |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 0.0 | 0.0 | 0.2 | 0.2 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 1.4 | 1.5 | 1.0 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | 0.0 | 0.1 | 0.0 | 0.0 | 0.2 | 0.1 | 0.1 | 0.6 | 1.3 | 0.0 | 0.2 | 1.6 | 0.4 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | 1.3 | 0.6 | 0.0 | (3.2) | 1.0 | 1.7 | (0.5) | 0.4 | 0.4 | (0.5) | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | (5.8) | 5.3 | 5.3 | 8.3 | (8.3) | 14.0 | 14.6 | 14.1 | 0.8 | (7.1) | 4.2 | 0.9 | (2.4) |
| Free Cash Flow To Equity | - | ||||||||||||
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.0 |
| Stock-Based Compensation | - | - | 0.0 | 0.0 | 1.8 | 0.0 | - | - | - | - | - | - | - |
| Deffered Income Tax | (4.5) | 0.0 | 0.0 | 0.0 | 0.0 | (1.8) | (0.2) | 0.0 | 0.2 | (0.1) | 0.0 | 0.3 | (0.1) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 13.1 | (4.9) | 3.5 | (0.7) | (9.6) | (8.0) | 9.9 | (7.0) | 1.0 | 6.3 | 0.2 | 13.9 | 7.9 |
| Change In Inventory | (0.0) | (0.0) | (0.1) | 0.1 | (0.7) | 0.1 | (0.2) | 0.1 | (0.8) | 0.3 | (0.0) | (0.0) | (0.3) |
| Change In Accounts Payable | 0.5 | (0.8) | 1.3 | 0.7 | (0.0) | (0.2) | (0.8) | (2.6) | (0.5) | (0.9) | (0.5) | 0.6 | 0.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (5.8) | 5.4 | 5.3 | 8.3 | (8.1) | 14.2 | 14.7 | 14.7 | 2.2 | (7.1) | 4.5 | 2.5 | (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 4.6 |
| 3.4 |
| 8.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 0.0 | 6.7 | 17.4 | 0.0 | 0.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (1.1) | (3.3) | (2.6) | (45.0) | 0.5 | (0.1) | (5.9) | (18.0) | (3.5) | (1.9) | (7.2) | 0.5 | 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 1.7 | 5.8 | 10.1 | 19.4 | 9.1 | 0.0 | 0.0 | 6.0 | 8.0 | 5.7 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 3.4 | 3.5 | 7.4 | 15.3 | 12.8 | 8.9 | (5.5) | (0.8) | 8.3 | 9.4 | 8.8 | (4.2) | (1.0) |
| (2.1) |
| 6.1 |
| 10.1 |
| (24.6) |
| 6.2 |
| 24.7 |
| 2.8 |
| (3.7) |
| 7.4 |
| (0.0) |
| 5.9 |
| (1.2) |
| 1.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |