| (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 | (27.9) | (13.4) | (1.7) | (0.3) | (8.4) | (67.9) | (19.4) | (12.4) | (11.2) | (5.0) | (2.4) | (2.3) | 8.4 | 4.2 | 16.6 | 19.9 | 7.2 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 2.3 | 2.2 | 2.1 | 2.0 | 2.1 | 4.8 | 2.1 | 1.1 | 1.4 | 1.3 | 0.0 | 0.0 | 0.1 | 0.1 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 0.1 | 0.3 | 0.2 | 0.2 | 0.4 | 0.1 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.1 | 1.0 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (0.0) | - | - | 0.0 | 0.0 | (0.0) | (0.0) | (0.1) | 0.4 | 0.0 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 0.7 | 1.7 | (6.8) | (0.5) | 11.9 | 21.7 | 2.9 | (36.2) | (8.0) | (1.1) | - | - | 1.4 | (14.0) | (59.2) | (2.1) | |
| 1.5 |
| 1.6 |
| 0.6 |
| Amortization Of Intangibles | 0.2 | 0.1 | 0.0 | 0.0 | 0.2 | - | - | 2.0 | 1.3 | 0.0 | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | 0.3 | 0.7 | 0.6 | 0.5 | 0.7 | 1.6 | 0.2 | 0.5 | 0.2 | 0.3 | - | - | - |
| Deffered Income Tax | (1.6) | (0.3) | (0.3) | (0.3) | (0.3) | (1.0) | (0.1) | (0.1) | (0.4) | (0.3) | - | - | 0.3 | - | - | - | - |
| Asset Impairments | - | 0.0 | 1.6 | 1.6 | 1.4 | 1.4 | 0.4 | 0.4 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (0.7) | 0.5 | 0.0 | (0.0) | - | (0.0) | 0.0 | 0.0 | (0.1) | 0.1 | (0.7) | (14.3) | (11.0) | 39.5 | 19.4 | 37.5 | 14.8 |
| Change In Inventory | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | 0.0 | (2.0) | 1.1 | (34.6) | (1.2) | 12.8 | (4.2) |
| Change In Accounts Payable | (0.4) | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 0.8 | 2.0 | (6.5) | (0.4) | 12.3 | 21.9 | 3.1 | (36.2) | (8.0) | (1.1) | (0.8) | (10.8) | 1.4 | (13.9) | (58.2) | 1.5 | (6.0) |
| 3.6 |
| 13.6 |
| Acquisitions | - | - | - | - | - | - | - | 11.0 | 11.0 | 11.0 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.4 | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (9.1) | 0.5 | 4.8 | (0.2) | (5.6) | (27.4) | (19.3) | (10.4) | 7.4 | (6.8) | 0.5 | (0.0) | (0.0) | 18.6 | (3.2) | (3.6) | (19.5) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | 12.6 | - | 1.9 | - | - | 3.6 | 0.0 | 50.0 | 3.1 | 7.0 | - | - | - | - | - | 5.6 | - |
| Common Stock Repurchased | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 7.1 | (0.4) | 1.9 | - | (6.2) | 3.4 | 7.0 | 56.1 | 5.3 | 7.5 | 0.6 | (2.5) | 0.2 | 6.2 | 37.5 | 19.3 | 31.0 |
| 1.0 |
| 0.5 |
| (0.0) |
| Net Change In Cash | (1.2) | 2.1 | 0.2 | (0.5) | 0.5 | (2.1) | (9.2) | 9.6 | 4.7 | (0.3) | 0.3 | (13.4) | 1.9 | 11.0 | (23.0) | 17.7 | 5.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (19.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |