| (in millions of USD) | 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 | Q1 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (14.3) | (3.0) | (2.3) | (0.9) | (2.4) | (2.0) | (3.0) | (1.8) | (5.5) | (2.7) | (2.5) | (2.8) | (13.6) | 0.7 | (0.8) | (2.7) | ||||||||||||||||||||||||
| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (20.5) | (9.1) | (13.5) | (16.4) | (17.6) | (18.0) | (14.9) | (10.4) | (20.9) | (17.9) | (19.0) | (27.5) | (13.8) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 1.3 | 1.3 | 1.7 | 1.3 | 1.4 | 2.4 | 3.0 | 4.4 | 5.6 | 4.8 | 3.9 | 2.4 | 2.1 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | 0.5 | 0.7 | 0.5 | 0.2 | 0.3 | 0.4 | 0.1 | 0.4 | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | (0.0) | 0.1 | 0.0 | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | (7.4) | (10.4) | (9.9) | (9.8) | (14.6) | (8.8) | (6.4) | (4.9) | (8.1) | (7.8) | (15.0) | (14.7) | (6.1) |
| Free Cash Flow To Equity | - | ||||||||||||
| (9.6) |
| (2.8) |
| (0.8) |
| (4.4) |
| (6.4) |
| (5.0) |
| (3.6) |
| (3.1) |
| (3.0) |
| (2.2) |
| (6.4) |
| (3.3) |
| (12.3) |
| (5.3) |
| (1.0) |
| 8.3 |
| (9.2) |
| (3.1) |
| (4.6) |
| (4.1) |
| (7.3) |
| (3.1) |
| (4.0) |
| (3.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.9 | 1.1 | 1.1 | 1.1 | 1.0 | 1.4 | 1.3 | 1.5 | 1.4 | 2.0 | 1.0 | 1.0 | 1.0 |
| Amortization Of Intangibles | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.1 | 0.2 | 0.2 | 0.5 | 0.3 | 0.3 | 0.3 | 0.9 | 0.3 | 0.3 | 0.2 | 0.7 | - | - | - | 0.0 | - | |||||||||||||||||||||||
| Deffered Income Tax | (0.0) | (0.0) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 0.3 | - | - | - | (0.1) | - | - | - | 0.4 | - | - | - | (1.2) | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | 0.9 | - | - | - | (0.1) | - | - | - | 2.2 | - | - | - | 2.4 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 0.4 | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | (1.1) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | (0.1) | - | - | - | (0.6) | - | - | - | (4.9) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (0.1) | - | - | - | (10.9) | - | - | - | (0.2) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.3 | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | - | - | - | (0.5) | - | - | - | (11.6) | - | - | - | (5.2) | - | - | - | 54.7 | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (0.2) | - | - | - | (0.8) | - | - | - | (5.1) | - | - | - | (4.4) | - | - | - | (4.5) | - | - | - | (1.6) | - | - | - | (2.4) | - | - | - | (0.4) | - | - | - | (2.8) | - | - | - | (2.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.0 |
| 1.0 |
| 1.5 |
| 1.1 |
| 1.0 |
| 1.8 |
| 2.0 |
| 2.6 |
| 4.1 |
| 4.6 |
| 3.6 |
| 2.0 |
| 1.4 |
| Stock-Based Compensation | 1.0 | 1.9 | 1.6 | 3.9 | 0.7 | 2.1 | 3.7 | 2.2 | 0.4 | 0.5 | 0.6 | 0.8 | 0.6 |
| Deffered Income Tax | (0.1) | (0.2) | (0.2) | - | (4.0) | 1.0 | 5.4 | (18.4) | 7.5 | 7.7 | 6.1 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | 9.2 | 3.8 | 0.0 | 0.4 | 0.0 | 2.7 | 2.1 | 0.0 | 0.9 | 0.3 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (2.0) | 2.7 | (3.2) | 3.6 | (1.5) | 0.9 | (1.8) | 1.1 | 0.7 | 0.3 | 0.2 | 0.8 | 0.0 |
| Change In Inventory | 0.5 | 2.2 | 3.7 | 3.2 | 2.5 | (0.8) | (0.8) | (2.0) | (1.0) | (0.4) | 1.7 | 2.6 | 0.0 |
| Change In Accounts Payable | (0.8) | 0.6 | (0.3) | (2.4) | (2.7) | (0.6) | (3.4) | 3.0 | 0.1 | 0.3 | (1.0) | 1.2 | (0.0) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (6.8) | (9.7) | (9.4) | (9.6) | (14.4) | (8.4) | (6.4) | (4.5) | (8.1) | (7.8) | (14.9) | (14.4) | (5.6) |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 0.9 | 15.5 | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 4.5 | (6.7) | (0.5) | (17.5) | (0.3) | (0.4) | 0.2 | (6.9) | (0.0) | (2.2) | (1.9) | (2.9) | (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 12.6 | 12.5 | - | - | - | - | - | 11.2 | 17.3 | 0.4 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (0.5) | (0.6) | (0.8) | 58.3 | 18.0 | 8.5 | 5.4 | 5.0 | 16.8 | 9.6 | 12.1 | 22.5 | 10.7 |
| (3.0) |
| (17.1) |
| (10.6) |
| 31.0 |
| 3.5 |
| (0.3) |
| (0.8) |
| (6.3) |
| 8.7 |
| (0.4) |
| (4.8) |
| 5.2 |
| 0.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.6 |
| 1.2 |
| 0.1 |
| 0.5 |
| 0.8 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.7 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.4 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.1 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 2.0 |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |