| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.3 | (2.7) | (0.3) | 0.5 | 0.2 | (1.0) | 0.4 | 0.5 | 0.4 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 3.0 | 2.8 | (1.3) | (0.7) | 1.8 | 0.5 | 0.7 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 0.6 | 0.8 | 0.5 | 0.1 | - | - |
| Deffered Income Tax | - | 0.4 | (0.5) | (0.2) | 0.0 | (0.2) | (0.1) |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | 0.2 | (1.7) | (0.0) | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.2 | 0.7 | 0.2 | 0.2 | 0.1 | 0.4 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 1.4 | 1.9 | 2.3 | 3.1 | 1.8 | 1.9 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.4 | 1.2 | 5.6 | 0.4 | 0.1 | 0.8 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | 16.1 | 5.1 | 33.2 | 192.5 | - | 5.0 |
| Debt Repaid | - | 20.3 | 32.1 | 18.8 | 157.6 | 3.2 | 5.4 |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | (6.8) | 0.2 | 4.1 | (13.0) | 13.8 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 1.0 | 0.7 | (3.3) | 2.7 | 1.6 | 1.1 |
| Free Cash Flow To Equity | - | (3.2) | (26.3) | 11.1 | 37.7 | - | |
| 0.4 |
| 0.3 |
| (0.2) |
| 0.2 |
| 0.2 |
| (0.0) |
| 0.2 |
| 0.3 |
| 0.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 0.0 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.1 | - | 0.0 | - | 0.0 | ||||||||
| Deffered Income Tax | 0.1 | - | - | - | 0.1 | - | - | - | (0.7) | - | - | - | (0.3) | - | - | - | (0.1) | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | (0.0) | - | - | - | - | - | (1.7) | - | - | (0.0) | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | (0.1) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 1.6 | - | - | - | (1.5) | - | - | - | 0.6 | - | - | - | 0.5 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.8 | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 1.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 0.9 | - | - | - | 3.6 | - | - | - | 1.3 | - | - | - | 1.2 | - | - | - | 1.1 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (1.4) | - | - | - | (0.7) | - | - | - | (6.6) | - | - | - | (3.7) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 7.0 | - | - | - | - | - | - | - | - | - | - | - | 5.0 |
| Debt Repaid | 4.1 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 7.2 | - | - | - | 0.5 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.2) | - | - | - | 0.8 | - | - | - | 13.9 | - | - | - | 1.2 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.0 | - | - | - | (1.5) | - | - | - | 7.9 | - | - | - | (2.1) | - | - | - | 3.7 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (0.2) | - | - | - | (1.6) | - | - | - | (0.3) | - | - | - | (0.6) | - | - | - | 0.5 | - | - | - | 0.8 | - | - | - | 0.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | (0.7) | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 47.7 | 18.4 | 6.2 | 5.8 | 34.4 | 23.0 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 7.7 | 8.8 | (31.2) | (72.2) | (52.8) | (29.9) |
| Common Stock Issuance | - | - | - | - | - | 30.9 | - |
| Common Stock Repurchased | - | 3.2 | 1.6 | 2.2 | - | - | - |
| Dividends Paid | - | 0.6 | 0.5 | 0.4 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (15.9) | (10.5) | 33.0 | 56.1 | 64.9 | 30.5 |
| 2.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |