| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 4.3 | - | 1.6 | 2.7 | 1.2 | 0.9 | 1.0 | 0.0 | - | 0.2 | 0.8 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | 4.3 | - | 1.6 | 2.7 | 1.2 | 0.9 | 1.0 | 0.0 | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 92.8 | 148.7 | 94.2 | 95.0 | 94.9 | 147.0 | 102.4 | - | 87.5 | 183.6 | 93.5 | 104.9 | 79.4 | - | 111.3 | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 126.7 | 117.8 | 121.7 | 102.8 | 93.2 | 96.3 | 138.5 | - | 107.9 | 113.9 | 159.4 | 146.8 | 163.1 | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 58.7 | 58.4 | 58.1 | 57.9 | 57.9 | 57.9 | 57.7 | - | 58.0 | 57.5 | 57.6 | 57.7 | 55.2 | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 158.5 | 188.0 | 173.8 | 155.3 | 139.6 | 190.4 | 176.3 | - | 132.5 | 212.3 | 154.7 | 151.6 | 149.8 | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | 70.0 | 88.0 | - | - | - | 125.7 | 133.3 | 127.3 | - | - | - | |||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | - | - | 0.9 | 1.5 | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | - | - | 0.9 | 1.5 | - |
| Receivables | |||||
| Accounts Receivable | 97.4 | - | 104.9 | 98.7 | - |
| Current Assets | |||||
| Inventory | 102.8 | - | 146.8 | 249.4 | - |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets | 16.7 | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 57.9 | - | 57.7 | 51.8 | - |
| Accumulated Depreciation | 46.6 | - | 44.3 | 48.6 | - |
| Property,Plant & Equipment Net | 11.3 | ||||
| Current Liabilities | |||||
| Accounts Payable | 155.3 | - | 151.6 | 198.2 | - |
| Short Term Debt | - | - | 133.0 | 136.0 | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 17.4 | - | 1.5 | 4.9 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | 48.6 | - | 44.5 | 40.0 | - |
| Retained Earnings | 54.7 | - | |||
| Supplementary Data | |||||
| Total Debt | - | - | 133.0 | 136.0 | - |
| Net debt | - | - | 132.1 | 134.5 | - |
| Working Capital | 45.4 | - | |||
| 0.1 |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.8 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | 0.1 | 0.2 | 0.4 | - |
| Other Current Assets | 19.2 | 18.9 | 23.1 | 19.0 | 11.4 | 7.7 | 6.5 | - | 5.6 | 6.4 | 7.1 | 8.3 | 7.9 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 240.0 | 286.7 | 242.2 | 218.1 | 201.4 | 253.5 | 251.6 | - | 202.7 | 306.6 | 261.2 | 260.9 | 251.4 | 0.1 | - | 0.4 | 1.1 | 0.5 | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 47.8 | 47.3 | 46.9 | 46.6 | 46.1 | 45.6 | 45.2 | - | 44.5 | 45.0 | 44.8 | 44.3 | 43.9 | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 10.9 | 11.1 | 11.2 | 11.3 | 11.8 | 12.2 | 12.5 | - | 13.5 | 12.5 | 12.8 | 13.4 | 11.3 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 94.1 | 94.1 | 89.1 | 89.1 | 89.1 | 89.1 | 89.1 | - | 89.1 | 89.1 | 89.1 | 89.1 | 87.2 | - | - | - | - | - | - |
| Intangible Assets | 19.4 | 20.0 | 17.6 | 18.5 | 19.4 | 18.5 | 12.5 | - | 14.4 | 15.3 | 16.3 | 17.4 | 24.8 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 16.9 | 17.7 | 18.4 | 19.2 | 20.0 | 20.7 | 21.4 | 21.9 | 2.2 | 3.1 | 4.0 | 4.9 | 7.5 | - | - | - | - | - | - |
| Deferred Tax Assets | 4.2 | 4.2 | 4.2 | 4.2 | 7.5 | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.6 | 0.2 | 0.2 | 0.8 | 0.2 | 0.2 | 1.0 | - | 0.3 | 0.3 | 1.0 | 1.0 | 0.3 | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 387.1 | 434.1 | 383.0 | 361.2 | 349.4 | 401.7 | 395.7 | - | 324.0 | 428.0 | 388.6 | 389.5 | 388.2 | 116.9 | - | 116.5 | 117.2 | 0.6 | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | 70.0 | 88.0 | - | - | - | 125.7 | 133.3 | 127.3 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.3 | 3.3 | 3.2 | 3.1 | 2.7 | 2.2 | - | 2.3 | 3.3 | 3.7 | 3.9 | 3.7 | - | - | - | - | - | - |
| Accrued Expenses | 12.7 | 15.3 | 7.2 | 9.5 | 8.9 | 7.7 | 6.1 | - | 7.3 | 8.0 | 6.0 | 9.3 | 9.8 | 1.1 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 180.0 | 212.6 | 189.0 | 172.7 | 155.1 | 204.3 | 187.9 | - | 145.4 | 226.6 | 302.6 | 301.2 | 293.5 | 1.6 | - | 0.5 | 0.3 | 0.6 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.1 | 15.9 | 16.7 | 17.4 | 18.2 | 19.0 | 19.7 | - | 0.2 | 0.2 | 0.8 | 1.5 | 4.6 | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 267.2 | 316.5 | 274.9 | 258.0 | 252.0 | 306.2 | 307.6 | - | 238.9 | 339.5 | 309.9 | 310.0 | 304.3 | 3.4 | - | 3.6 | 5.6 | 0.6 | - |
| - |
| - |
| - |
| Additional Paid In Capital | 48.7 | 48.7 | 48.6 | 48.6 | 48.5 | 48.5 | 48.1 | - | 48.1 | 48.1 | 47.2 | 44.5 | 44.3 | - | - | - | - | 0.0 | - |
| Retained Earnings | 71.3 | 69.0 | 59.6 | 54.7 | 49.0 | 47.1 | 40.0 | - | 37.1 | 40.5 | 31.6 | 35.1 | 39.7 | (2.9) | - | (3.2) | (4.5) | (0.0) | (7.7) |
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | (0.1) | (0.1) | (0.1) | (0.1) | (0.1) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 120.0 | 117.6 | 108.1 | 103.2 | 97.4 | 95.6 | 88.0 | - | 85.1 | 88.5 | 78.7 | 79.5 | 84.0 | 101.4 | - | 116.1 | 86.0 | 0.0 | (7.7) |
| Total Equity | 120.0 | 117.6 | 108.1 | 103.2 | 97.4 | 95.6 | 88.0 | - | 85.1 | 88.5 | 78.7 | 79.5 | 84.0 | 101.4 | - | 116.1 | 86.0 | 0.0 | (7.7) |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | 83.7 | - | - | - | 124.5 | 132.4 | 126.3 | - | - | - | - | - | - |
| Working Capital | 60.0 | 74.1 | 53.2 | 45.4 | 46.3 | 49.3 | 63.7 | - | 57.2 | 80.0 | (41.4) | (40.4) | (42.2) | (1.5) | - | (0.1) | 0.8 | (0.1) | - |
| Book Value | 120.0 | 117.6 | 108.1 | 103.2 | 97.4 | 95.6 | 88.0 | - | 85.1 | 88.5 | 78.7 | 79.5 | 84.0 | 101.4 | - | 116.1 | 86.0 | 0.0 | (7.7) |
| Tangible Book Value | 6.5 | 3.5 | 1.4 | (4.4) | (11.1) | (12.0) | (13.6) | - | (18.3) | (15.9) | (26.7) | (26.9) | (27.9) | - | - | - | - | - | - |
| 8.3 |
| 9.1 |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 218.1 | - | 260.9 | 359.0 | - |
| - |
| 13.4 |
| 3.3 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 89.1 | - | 89.1 | 79.7 | - |
| Intangible Assets | 18.5 | - | 17.4 | 18.8 | - |
| Operating Lease Right Of Use Assets | 19.2 | 21.9 | 4.9 | 8.4 | - |
| Deferred Tax Assets | 4.2 | - | - | - | - |
| Other Non-Current Assets | 0.8 | - | 1.0 | 3.7 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 361.2 | - | 389.5 | 473.0 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 3.2 | - | 3.9 | 4.5 | - |
| Accrued Expenses | 9.5 | - | 9.3 | 11.6 | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 172.7 | - | 301.2 | 350.6 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | 5.3 | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 258.0 | - | 310.0 | 364.1 | - |
| 35.1 |
| 71.7 |
| - |
| Accumulated Other Comprehensive Income | (0.1) | - | (0.1) | (0.1) | - |
| Treasury Stock | - | - | - | 2.7 | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 103.2 | - | 79.5 | 108.9 | 80.3 |
| Total Equity | 103.2 | - | 79.5 | 108.9 | 80.3 |
| (40.4) |
| 8.4 |
| - |
| Book Value | 103.2 | - | 79.5 | 108.9 | 80.3 |
| Tangible Book Value | (4.4) | - | (26.9) | 10.5 | - |