| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (10.1) | (1.8) | (0.7) | (7.1) | (9.9) | (17.7) | (3.6) | 1.7 | 0.9 | (18.2) | (7.5) | (29.2) | (119.2) | (89.6) | 7.9 | 34.4 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 1.6 | 2.0 | 2.5 | 3.5 | 2.2 | 3.5 | 2.9 | 3.7 | 2.9 | 2.6 | 1.7 | 2.1 | 7.8 | 11.5 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 1.3 | 1.1 | 1.2 | 1.8 | 11.3 | 1.7 | 1.6 | 1.8 | 3.8 | 3.5 | 3.0 | 0.5 | 1.7 | 0.8 | 16.8 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | 1.2 | 6.3 | 0.6 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.4 | 0.0 | 0.0 | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | (0.2) | (0.8) | 0.8 | 0.6 | 0.0 | 0.2 | 0.1 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | (3.9) | (3.4) | (3.5) | (9.3) | (27.4) | (3.5) | (3.3) | 0.7 | 0.8 | (6.3) | (28.9) | (13.2) | (13.1) | (10.0) | (0.4) | (2.9) |
| 10.9 |
| 7.7 |
| Amortization Of Intangibles | 0.0 | 0.1 | - | - | - | 0.0 | 0.1 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 1.2 | 2.3 | 1.8 | 1.8 |
| Stock-Based Compensation | 1.4 | 0.8 | 1.4 | 0.0 | 3.0 | 0.3 | 0.5 | 0.6 | 0.6 | 0.3 | 0.1 | 0.1 | 6.9 | 0.0 | 0.0 | 3.1 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 3.8 | (4.6) | 1.8 | 0.3 | (1.7) | 0.1 |
| Asset Impairments | - | - | - | 1.5 | 0.2 | 0.0 | 0.1 | 0.0 | 0.2 | 0.3 | 8.9 | 7.0 | 2.0 | 26.9 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | 0.7 | 0.4 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 1.7 | 2.4 | 0.4 | 4.0 | 0.9 | 3.0 | (0.9) | 5.2 | 2.1 | 0.9 | (2.9) | 1.5 | (4.0) | 7.5 | 4.5 | 27.9 |
| Change In Inventory | (5.1) | 5.2 | 1.8 | (0.1) | (0.2) | (0.1) | (0.2) | 0.3 | (0.7) | 0.6 | (1.5) | (6.0) | (0.7) | (3.6) | 6.2 | 8.9 |
| Change In Accounts Payable | - | - | - | - | 6.3 | 1.0 | (0.5) | 4.0 | (0.2) | (1.8) | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (2.6) | (2.4) | (2.3) | (7.5) | (16.1) | (1.8) | (1.7) | 2.5 | 4.5 | (2.8) | (25.9) | (12.6) | (11.4) | (9.3) | 16.3 | 26.9 |
| 29.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 1.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (1.3) | (1.1) | (1.2) | 4.3 | (14.0) | (1.7) | 0.2 | (4.1) | (3.8) | 9.1 | 42.1 | 6.3 | (3.2) | (5.6) | (18.6) | (60.9) |
| Debt Repaid | 0.3 | 0.1 | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - |
| Common Stock Issuance | 3.0 | 4.2 | 1.7 | - | 28.3 | - | - | - | 0.0 | 0.0 | 12.8 | 3.7 | 9.0 | 0.0 | 0.0 | 9.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 1.3 | 1.3 | 3.0 | 0.3 | 0.7 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 4.4 | 3.7 | 3.8 | 0.0 | 33.0 | 3.1 | 1.6 | 0.2 | (0.5) | (7.2) | (24.1) | 6.4 | 14.7 | 11.5 | (2.2) | 37.1 |
| 0.3 |
| 1.5 |
| Net Change In Cash | 0.6 | 0.3 | 0.3 | (3.5) | 3.4 | (0.4) | (0.1) | (1.6) | (0.5) | (0.0) | (7.4) | 0.1 | 0.3 | (3.3) | (4.1) | 4.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | (3.0) | 2.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |