Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202103/31/2021 | FY202203/31/2022 | FY202303/31/2023 | FY202403/31/2024 | FY202503/31/2025 | ||
|---|---|---|---|---|---|---|---|
| Net Income | 2.0 | 1.2 | 1.1 | -7.0 | |||
| Depreciation & Amortization | 0.6 | 1.1 | 1.5 | 1.7 | |||
| Stock Based Compensation | - | - | - | - | |||
| Change in Working Capital | -1.0 | -1.8 | -0.2 | -4.3 | |||
| Other Non-Cash Items | 0.1 | 0.2 | 0.0 | 6.9 | |||
| Net Cash from Operating Activities | 2.0 | 0.8 | 2.4 | -2.8 | |||
| -Investments in Property, Plant & Equipment | -0.5 | -0.0 | - | - | |||
| -Acquisitions Net | - | - | - | - | |||
| -Purchases of Investments | - | - | - | - | |||
| Sales/Maturities of Investments | - | - | - | - | |||
| Other Investing Activities | - | - | - | - | |||
| Net Cash from Investing Activities | -0.5 | -0.0 | - | - | |||
| Net Debt Issuance | -1.3 | -0.3 | -1.6 | -1.4 | |||
| Net Stock Issuance | - | - | - | 5.3 | |||
| -Net Dividends Paid | - | - | - | - | |||
| Other Financing Activities | -0.1 | -0.4 | -0.6 | -1.1 | |||
| Net Cash from Financing Activities | -1.4 | -0.7 | -2.1 | 2.8 | |||
| Effect of Forex Changes | - | - | - | - | |||
| Net Change in Cash | 0.0 | 0.1 | 0.2 | -0.0 | |||
| Cash at End of Period | 0.1 | 0.2 | 0.5 | 0.5 | |||
| Operating Cash Flow | 2.0 | 0.8 | 2.4 | -2.8 | |||
| -Capital Expenditure | -0.5 | -0.0 | - | - | |||
| Free Cash Flow | 1.4 | 0.8 | 2.4 | -2.8 | |||