| (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 | (8.0) | (4.4) | (3.9) | (5.0) | (5.8) | (23.7) | (3.9) | 4.8 | 7.0 | 0.1 | (27.2) | (30.3) | (22.7) | (35.6) | 11.8 | (65.3) | (225.7) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 | 0.6 | 0.6 | 0.7 | 0.6 | 1.2 | 2.2 | 2.7 | 3.5 | 4.0 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 0.4 | 0.2 | 0.3 | 0.3 | 0.3 | 0.1 | 0.5 | 0.2 | 0.7 | 1.5 | 0.9 | 1.3 | 3.8 | 5.4 | 9.3 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (9.2) | (4.6) | (4.7) | 7.0 | 19.5 | (3.5) | (24.7) | (26.3) | 3.1 | 4.2 | (12.6) | (16.9) | (5.7) | (31.1) | (51.1) | (95.6) | |
| 3.1 |
| 5.4 |
| 13.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.5 | 1.2 | 0.2 | - |
| Stock-Based Compensation | 0.1 | 0.1 | 0.3 | 0.6 | 0.5 | 0.7 | 1.4 | 1.1 | 0.9 | 2.2 | 1.5 | 2.3 | 1.7 | 3.0 | 3.0 | 7.6 | 12.1 |
| Deffered Income Tax | 0.2 | 0.2 | 0.3 | 1.1 | 2.1 | (2.8) | 0.8 | 0.5 | (1.1) | 0.8 | 1.0 | (0.4) | (0.4) | (2.2) | 0.3 | (0.8) | 0.9 |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 0.5 | - | 33.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.4) |
| Change In Accounts Receivable | 0.2 | (3.6) | (4.8) | (19.0) | (31.3) | (18.8) | 21.6 | 44.8 | (1.4) | 2.0 | 1.5 | (6.3) | 14.1 | (0.7) | (8.1) | (3.8) | (123.3) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (2.8) | (1.0) | (5.0) | (6.1) | (6.1) | (5.8) | (19.9) | 23.2 | 5.2 | 7.4 | (12.2) | 6.4 | 7.1 | 9.5 | (4.9) | (28.0) | (127.7) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | (1.6) | 0.8 | (6.1) | (17.5) | (11.3) | (2.4) | (83.1) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (8.8) | (4.5) | (4.5) | 7.3 | 19.8 | (3.4) | (24.1) | (26.1) | 3.8 | 5.7 | (11.6) | (15.6) | (1.9) | (25.6) | (41.7) | (92.2) | (67.4) |
| 3.4 |
| 2.0 |
| Acquisitions | - | - | - | - | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 0.2 | 0.2 | 3.4 | 11.5 |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | (0.1) | (0.5) | (0.3) | (0.6) |
| Cash From Investing Activities | (1.0) | (0.2) | (0.3) | (0.3) | 1.8 | 2.0 | (0.5) | 2.2 | (3.9) | 5.9 | 17.4 | (5.8) | (28.9) | (82.7) | (10.8) | 133.5 | 21.3 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | - | 0.4 | 1.0 | 2.5 | 0.1 | 4.1 | 3.7 | 10.3 | 30.7 | 8.8 | 6.3 | 0.1 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 0.0 | 0.0 | 0.0 | 0.0 | - | (0.4) | (1.0) | (2.4) | (0.0) | (4.4) | (3.7) | (5.0) | (30.7) | (8.8) | (6.2) | 34.5 | (0.4) |
| - |
| - |
| - |
| Net Change In Cash | (10.8) | (6.5) | (7.2) | 0.6 | 17.9 | (0.2) | (25.1) | (27.0) | 2.0 | 5.6 | (0.8) | (29.9) | (71.8) | (122.0) | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (69.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |