| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 2.3 | 12.2 | (1.5) | 1.5 | 3.0 | 1.9 | 2.6 | 1.4 | 0.0 | 0.3 | 0.2 | 0.3 | (0.8) | (1.1) | 0.6 | 0.8 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 14.4 | 15.1 | 6.0 | 0.1 | (0.1) | (1.3) | 0.1 | 0.1 | 2.4 | 0.8 | (1.0) | (2.2) | (2.8) | (2.8) | (4.0) | 1.8 | 0.9 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 1.2 | 1.1 | 0.6 | 0.3 | 0.4 | 0.5 | 0.5 | 0.4 | 0.4 | 0.5 | 0.6 | 0.4 | 0.3 | 0.2 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 32.7 | 8.5 | 0.3 | 0.5 | 0.1 | 0.4 | 0.6 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | 16.3 | 8.2 | 0.0 | - | - | 0.9 | - | - | 1.1 | 0.0 | 0.9 | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | 2.1 | 6.8 | (8.5) | 14.2 | (10.5) | 9.6 | 2.4 | 1.7 | (0.3) | 1.9 | (2.0) | 0.1 | (2.4) | (0.7) | (3.8) | |
| (0.3) |
| (0.3) |
| 0.1 |
| (0.5) |
| (0.7) |
| 0.6 |
| 0.9 |
| (1.0) |
| (0.4) |
| 0.3 |
| (0.1) |
| (0.1) |
| (0.0) |
| 1.4 |
| 0.7 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.3 |
| (0.0) |
| 0.3 |
| 0.1 |
| 0.2 |
| (0.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | (0.3) | 0.3 | 0.8 | 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 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 |
| Amortization Of Intangibles | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.1 | - | - | - | 0.9 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | (5.1) | - | - | - | 1.0 | - | - | - | 0.1 | - | - | - | (1.1) | |||||||||||||||||||||||
| Change In Inventory | (7.7) | - | - | - | 2.7 | - | - | - | (1.5) | - | - | - | 6.4 | - | - | - | (0.6) | |||||||||||||||||||||||
| Change In Accounts Payable | (20.5) | - | - | - | 12.9 | - | - | - | 1.9 | - | - | - | (6.4) | - | - | - | 4.0 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (14.9) | - | - | - | 20.6 | - | - | - | 2.6 | - | - | - | (13.5) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 14.9 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.5) | - | - | - | (14.9) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 1.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | 1.4 | - | - | - | 1.7 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (2.3) | - | - | - | (1.6) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | 2.6 | - | - | - | (13.7) | - | - | - | 4.8 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (15.5) | - | - | - | 5.8 | - | - | - | 2.6 | - | - | - | (13.7) | - | - | - | 4.9 | - | - | - | (10.0) | - | - | - | (3.2) | - | - | - | (0.0) | - | - | - | (0.4) | - | - | - | (0.7) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.3 |
| 0.2 |
| 0.3 |
| Amortization Of Intangibles | - | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - |
| Stock-Based Compensation | - | 4.0 | 1.2 | 0.6 | 0.5 | 0.5 | 0.4 | 0.4 | 0.2 | 0.1 | 0.2 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 |
| Deffered Income Tax | - | (7.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | 2.1 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 12.7 | 0.8 | 0.9 | 0.9 | (3.0) | 3.1 | 0.5 | (1.4) | (4.4) | 3.0 | (4.5) | 0.9 | 0.4 | (2.9) | (4.1) |
| Change In Inventory | - | (1.3) | 15.3 | 1.5 | 0.0 | 0.7 | (1.2) | 1.2 | (0.0) | 0.1 | (0.0) | (0.1) | (0.1) | 0.1 | 0.0 | - | - |
| Change In Accounts Payable | - | (1.6) | 39.0 | (7.3) | 14.6 | (6.4) | 4.5 | 6.5 | 0.4 | (2.5) | (2.1) | 2.1 | (2.0) | 1.8 | (1.1) | (2.0) | 1.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | (0.2) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Cash From Operating Activities | - | 34.9 | 15.3 | (8.3) | 14.7 | (10.5) | 10.0 | 3.0 | 1.9 | (0.0) | 2.2 | (1.6) | 0.6 | (2.1) | (0.5) | (3.7) | 8.7 |
| 0.2 |
| 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 1.5 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | 0.2 | - | 0.3 | 0.8 | 0.0 | - | - | - | - | 0.0 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (32.7) | (8.5) | (0.3) | (0.5) | (0.1) | (0.4) | (0.4) | 1.9 | 0.1 | 0.5 | (0.4) | (0.5) | (1.8) | (0.2) | (0.0) | 0.3 |
| - |
| Debt Repaid | - | 6.6 | 0.0 | 0.0 | 2.0 | 0.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 4.9 | 4.5 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.4 | 0.1 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 60.2 | 4.6 | (0.0) | (1.8) | (0.5) | 0.7 | (0.1) | 0.1 | 0.1 | (1.7) | 1.7 | (2.0) | 1.6 | (0.4) | (0.5) | (0.3) |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | (8.6) | 12.4 | (11.0) | 10.3 | 2.5 | 3.9 | 0.1 | 1.0 | (0.2) | (1.9) | (2.3) | (1.1) | (4.2) | 8.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 8.6 |
| Free Cash Flow To Equity | - | 11.9 | 15.0 | (8.5) | - | - | 10.5 | - | - | - | - | - | - | - | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| (10.1) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |