| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | (2.7) | (3.4) | (4.3) | (10.2) | (12.4) | (14.3) | (1.9) | (22.3) | 4.6 | (3.5) | (3.3) | 4.8 | (2.3) | (0.1) | (2.9) | (3.3) | |||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (20.6) | (51.0) | (5.7) | (6.8) | (12.8) | (9.0) | (11.0) | (5.8) | - |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 60.3 | 47.5 | 9.4 | 8.3 | 8.6 | 8.4 | 3.3 | 1.6 | 1.1 |
| Amortization Of Intangibles | 37.0 | 27.6 | 5.6 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | 21.6 | 20.0 | 3.5 | 4.0 | 2.4 | 3.2 | 1.0 | 0.3 | 0.4 |
| Acquisitions | (0.1) | 137.1 | (8.7) | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | 0.0 | 125.0 | 0.0 | 0.0 | - | - | 30.0 | - | - |
| Debt Repaid | 5.6 | 2.6 | 4.4 | 5.7 | 5.6 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (8.0) | (60.9) | 1.3 | (8.8) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | 8.8 | (23.4) | 0.9 | (2.8) | (7.8) | 5.7 | (8.3) | (2.0) | 3.5 |
| Free Cash Flow To Equity | 3.2 | 99.0 | (3.5) | (8.4) | |||||
| (1.4) |
| (1.8) |
| (0.6) |
| (2.6) |
| (3.4) |
| (2.1) |
| (2.6) |
| (2.2) |
| (0.9) |
| (1.1) |
| (1.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 31.8 | 6.1 | 6.3 | 16.0 | 27.3 | 4.6 | 5.2 | 10.3 | 5.3 | 0.7 | 2.3 | 2.2 | 0.8 | 0.8 | 2.1 | 0.9 | 0.8 | 2.1 | 0.8 | 0.7 | 2.1 | 0.2 | 0.2 | 0.4 | 0.2 | - | - |
| Amortization Of Intangibles | 7.9 | 9.7 | 9.5 | 9.9 | 9.2 | 9.0 | 3.8 | 5.6 | 1.3 | 1.8 | 1.4 | 1.2 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||
| Stock-Based Compensation | - | - | - | 1.9 | - | - | - | 5.9 | - | - | 0.9 | 0.8 | - | - | 0.5 | - | - | ||||||||||
| Deffered Income Tax | - | - | - | (3.2) | - | - | - | 1.0 | - | - | (0.0) | 0.4 | - | - | (0.7) | - | - | ||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | - | 2.4 | - | - | - | 7.0 | - | - | 0.7 | (0.8) | - | - | 0.5 | - | - | ||||||||||
| Change In Inventory | - | - | - | 4.7 | - | - | - | 0.6 | - | - | (0.4) | 0.2 | - | - | 1.9 | - | - | 0.8 | |||||||||
| Change In Accounts Payable | - | - | - | 9.6 | - | - | - | 5.0 | - | - | (1.5) | (0.4) | - | - | 0.8 | - | - | ||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Activities | - | - | - | 0.5 | - | - | - | (0.5) | - | - | (0.0) | (0.0) | - | - | (0.6) | - | - | ||||||||||
| Cash From Operating Activities | - | - | - | 4.7 | - | - | - | (7.6) | - | - | (0.5) | 1.8 | - | - | (2.1) | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 8.1 | - | - | - | 5.6 | - | - | 1.0 | 1.1 | - | - | 0.6 | - | - | 0.6 | - | - | 0.5 | - | - | 0.2 | - | - | - |
| Acquisitions | - | - | - | 0.0 | - | - | - | (27.5) | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | - | - | - | (11.8) | - | - | - | 19.6 | - | - | (2.0) | 6.8 | - | - | (0.6) | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 1.3 | - | - | - | 0.5 | - | - | 1.3 | 1.3 | - | - | 1.5 | - | - | 1.3 | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | 0.0 | - | - | - | 2.8 | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | 0.0 | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | - | - | - | (6.8) | - | - | - | (89.5) | - | - | 0.3 | (1.4) | - | - | (1.7) | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (13.1) | - | - | - | (78.3) | - | - | (3.1) | 7.1 | - | - | (5.9) | - | - | 22.8 | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (3.4) | - | - | - | (13.2) | - | - | (1.4) | 0.7 | - | - | (2.7) | - | - | 0.2 | - | - | 2.3 | - | - | (1.9) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 5.1 |
| 5.2 |
| 5.3 |
| 2.0 |
| 0.7 |
| 0.4 |
| Stock-Based Compensation | 7.5 | 9.4 | 3.9 | 4.3 | 4.7 | 4.3 | 3.8 | 2.2 | 2.4 |
| Deffered Income Tax | (1.7) | (1.8) | 0.0 | 0.7 | 1.7 | 0.9 | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 21.2 | 14.0 | 1.5 | 1.4 | 9.5 | (2.2) | 1.3 | 0.6 | (1.6) |
| Change In Inventory | 4.5 | (5.7) | 1.7 | 4.5 | 5.9 | (3.1) | 3.3 | 0.4 | (0.1) |
| Change In Accounts Payable | 5.2 | (12.2) | 4.4 | (0.5) | 8.1 | (2.4) | 0.4 | 0.6 | (1.1) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 2.2 | (1.1) | (0.1) | (0.7) | (0.3) | (0.0) | 0.0 | (0.1) | 0.1 |
| Cash From Operating Activities | 30.5 | (3.3) | 4.4 | 1.2 | (5.4) | 8.8 | (7.3) | (1.7) | 3.9 |
| - |
| - |
| 69.0 |
| - |
| 7.4 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 0.0 | 0.0 | 0.1 | 0.1 | - | - | 0.1 | 3.2 | 11.1 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (39.7) | (170.6) | 1.5 | (6.3) | (3.0) | (3.3) | (65.5) | 6.6 | (17.7) |
| 2.9 |
| 2.0 |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 26.9 | 4.0 | 46.3 | - | - |
| Common Stock Repurchased | 0.0 | 2.8 | 0.1 | 0.2 | - | - | 0.3 | 0.7 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 0.2 | 115.7 | (3.7) | (0.3) | 16.2 | (3.9) | 78.6 | 0.1 | 14.3 |
| 8.3 |
| 1.7 |
| 6.2 |
| 5.1 |
| 0.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 19.7 |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.3 |
| 1.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| - |
| 1.4 |
| - |
| - |
| 1.2 |
| 0.2 |
| - |
| 0.6 |
| 0.1 |
| - |
| - |
| 0.5 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| (0.7) |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 1.6 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| 0.0 |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| 2.8 |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| (0.5) |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| - |
| - |
| (0.5) |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |