| (in millions of USD) | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 | Q3 FY 10 | Q2 FY 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (2.7) | (0.0) | (2.8) | (1.7) | (1.5) | (2.0) | (1.4) | (0.4) | (0.5) | (0.9) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | 0.2 | 0.6 | 0.3 | 0.0 | 0.2 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.0 | (0.2) | (1.6) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | (0.6) | (0.1) | (1.6) | (1.6) | (1.6) | (3.8) | (1.8) | (1.1) | 0.0 | (0.3) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||
| Net Income | (7.2) | 3.7 | 1.7 | (0.2) | 0.6 | 0.8 | 1.9 | 2.2 | 1.3 | 0.4 | (0.5) | (0.4) | (0.7) | (0.7) | (7.2) | (5.3) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 0.6 | 0.0 | 0.4 | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.3 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (0.0) | 0.0 | 0.0 | (0.2) | 0.2 | (0.0) | (0.2) | 0.2 | 0.0 | (0.0) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 0.2 | (0.3) | (0.5) | 0.3 | 0.3 | 0.0 | (0.2) | 0.0 | (0.0) | (0.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (0.6) | (0.1) | (1.6) | (1.6) | (1.7) | (3.6) | (1.3) | (0.9) | 0.0 | (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | (0.1) | (0.2) | 0.0 | 0.0 | (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | 1.5 | 0.0 | 0.0 | 0.1 | 0.5 | 0.2 | 1.2 | 0.0 | 0.3 | 0.9 |
| Common Stock Repurchased | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 1.5 | (0.1) | (0.0) | 0.1 | 0.5 | 0.2 | 1.2 | 0.0 | 0.3 | 0.9 |
| (1.4) |
| (1.2) |
| (3.4) |
| (0.2) |
| (0.8) |
| 0.3 |
| 0.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| (1.0) |
| (3.2) |
| (1.9) |
| (2.6) |
| (0.3) |
| (0.4) |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.1 | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Stock-Based Compensation | 1.0 | 0.0 | 0.1 | 0.0 | 0.2 | 0.0 | 0.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 0.4 | 0.4 | |||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Asset Impairments | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Receivable | (0.2) | - | - | - | 0.0 | 0.0 | (0.1) | 0.1 | 0.0 | (0.2) | 0.2 | 0.0 | (0.2) | 0.1 | (0.2) | 0.2 | ||||||||
| Change In Inventory | - | 0.7 | 0.3 | 0.0 | (0.2) | 0.1 | 0.4 | 0.2 | (0.0) | (0.1) | 0.2 | (0.0) | 0.1 | 0.0 | 0.0 | - | - | |||||||
| Change In Accounts Payable | (0.3) | (0.9) | 0.5 | 0.2 | 0.2 | 0.6 | 0.1 | (0.2) | 0.1 | (0.0) | 0.0 | 0.0 | (0.1) | (0.1) | (0.3) | 0.2 | 0.3 | |||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Operating Activities | (3.9) | 1.1 | 2.3 | 1.8 | 1.5 | 1.2 | 0.5 | 1.6 | 1.7 | 0.9 | (0.6) | 0.0 | (0.3) | (0.9) | (3.9) | |||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | 0.0 | 0.2 | 0.0 | 0.0 | 0.3 | 0.2 | 0.3 | 0.0 | 0.1 | 0.3 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.9 | 0.5 | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Investing Activities | 0.1 | 0.2 | (1.1) | (0.3) | (0.2) | (0.7) | (0.3) | (0.0) | (0.1) | (0.3) | 0.0 | 0.0 | 0.0 | (0.0) | 0.1 | |||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Issuance | 1.6 | - | - | - | - | - | - | - | - | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 1.6 | 2.0 | 10.8 | |||||||
| Common Stock Repurchased | 0.1 | 0.6 | 0.2 | 0.2 | 0.2 | 0.3 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | |||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | 1.6 | 1.0 | (0.2) | (0.2) | (0.2) | (0.2) | 0.3 | (0.1) | (0.3) | (0.1) | 0.7 | (0.0) | (0.1) | (0.1) | 1.6 | |||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.2) | 2.3 | 1.0 | 1.4 | 1.1 | 0.2 | 0.5 | 1.4 | 1.2 | 0.5 | 0.1 | 0.0 | (0.5) | (1.0) | (2.2) | (5.6) | 9.5 | - | ||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow | (3.9) | 0.9 | 2.2 | 1.8 | 1.2 | 1.0 | 0.2 | 1.6 | 1.5 | 0.6 | (0.6) | 0.0 | - | (0.9) | (3.9) | (8.4) | (1.0) | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.4) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |