| (in millions of USD) | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 11.4 | (3.5) | (8.5) | (18.3) | (111.4) | (9.2) | (18.1) | (2.0) | (15.8) | 42.9 | 0.9 | 11.8 | (7.8) | (3.2) | (21.1) | 2.7 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (18.9) | (147.3) | 7.0 | 1.8 | 12.5 | 34.9 | 23.7 | 37.8 | 13.1 | (9.5) | 7.0 | 13.2 | 9.5 | 19.6 | 18.5 | 7.1 | (0.6) | (3.6) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 61.0 | 176.6 | 15.0 | 15.5 | 15.2 | 15.1 | 14.3 | 13.6 | 13.8 | 15.2 | 15.4 | 14.7 | 9.6 | 9.7 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 5.5 | 17.9 | 16.7 | 20.7 | 22.3 | 18.8 | 18.1 | 16.4 | 13.4 | 14.3 | 11.5 | 13.3 | 18.9 | 15.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.5 | 184.5 | 0.0 | 0.0 | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 14.6 | (48.4) | (22.9) | (14.2) | (5.8) | (17.7) | 30.8 | 2.2 | 14.1 | 16.1 | 22.2 | 11.8 | (5.5) | 7.7 | 4.5 | ||
| 20.7 |
| 10.1 |
| (1.0) |
| 27.1 |
| 4.9 |
| 3.8 |
| 17.2 |
| 2.1 |
| 3.6 |
| 0.8 |
| 16.5 |
| 16.2 |
| 7.5 |
| (2.5) |
| 0.7 |
| 9.1 |
| (5.5) |
| 8.7 |
| (19.0) |
| 5.5 |
| 5.8 |
| (1.7) |
| (3.4) |
| 4.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 4.7 | 5.9 | 5.8 | 44.5 | 122.4 | 3.8 | 3.7 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 | 4.0 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.7 | 3.8 | 3.8 | 3.4 | 3.6 | 3.6 | 3.6 | 3.2 | 3.5 | 3.5 | 3.5 | 3.4 | 3.4 | 3.4 | 3.5 | 3.7 | 3.7 | 3.9 | 3.9 | 3.3 | 4.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | (156.3) | 157.0 | 0.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | (0.6) | - | - | - | (2.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | (4.9) | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 0.5 | - | - | - | 7.8 | - | - | - | 7.2 | - | - | - | 4.0 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 0.4 | - | - | - | (1.9) | - | - | - | 0.2 | - | - | - | 1.3 | - | - | - | 2.6 | ||||||||||||||||||||||
| Change In Accounts Payable | - | (2.3) | - | - | - | (2.2) | - | - | - | (1.3) | - | - | - | (2.8) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (0.3) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (5.5) | - | - | - | (7.6) | - | - | - | (13.2) | - | - | - | (9.7) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 0.5 | - | - | - | 3.0 | - | - | - | 3.5 | - | - | - | 3.5 | - | - | - | 4.2 | - | - | - | 5.1 | - | - | - | 3.5 | - | - | - | 3.5 | - | - | - | 3.6 | - | - | 5.0 | 2.4 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | 2.3 | - | - | - | (3.0) | - | - | - | 75.2 | - | - | - | (0.5) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 3.8 | - | - | - | 3.8 | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | (0.2) | - | - | - | 12.4 | - | - | - | (44.5) | - | - | - | 9.6 | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.4) | - | - | - | 1.8 | - | - | - | 17.6 | - | - | - | (0.6) | - | - | - | (0.8) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (6.0) | - | - | - | (10.6) | - | - | - | (16.7) | - | - | - | (13.1) | - | - | - | (13.8) | - | - | - | (10.2) | - | - | - | (9.6) | - | - | - | (15.5) | - | - | - | (13.3) | - | - | (7.8) | (19.8) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 8.4 |
| 7.3 |
| 7.2 |
| 7.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.2 | - | - | - | - | - | - |
| Stock-Based Compensation | - | 0.7 | 0.7 | 0.9 | 1.2 | 1.2 | 1.3 | 0.8 | 2.6 | 1.7 | 0.9 | 1.0 | 1.8 | 0.9 | 0.5 | 0.4 | 0.4 | 0.9 |
| Deffered Income Tax | - | (38.4) | 4.5 | 0.8 | (3.9) | 2.2 | 7.6 | 3.3 | (2.0) | (3.9) | 5.3 | 12.4 | 6.8 | 9.1 | 6.0 | 0.6 | (0.3) | (1.3) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 9.3 | 0.0 | 0.5 | 0.0 | 0.0 | 1.9 | - | 1.0 | 6.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.2 | 0.1 | 0.4 | (5.8) | 1.8 | 3.6 | (1.5) | (1.7) | (0.1) | 1.7 | (6.0) | 2.7 | 1.2 | 0.1 | (1.2) | 2.6 | (3.1) |
| Change In Inventory | - | (16.0) | 26.3 | 26.4 | 5.9 | 2.5 | 0.7 | (0.1) | 6.6 | (3.7) | 0.2 | (8.7) | (10.0) | 2.1 | 4.9 | 3.8 | (0.1) | (8.7) |
| Change In Accounts Payable | - | (3.3) | (3.4) | 2.4 | (5.1) | 3.4 | (1.5) | (1.1) | 3.0 | (2.9) | 3.7 | (0.5) | (8.6) | (3.7) | 2.5 | 1.8 | (1.1) | (3.6) |
| Change In Other Working Capital | - | 0.1 | 0.1 | (0.2) | 0.5 | (0.6) | 0.8 | (0.3) | (0.0) | 0.4 | (0.8) | (0.5) | (0.5) | 0.0 | - | (0.0) | 1.0 | 0.4 |
| Other Operating Activities | - | 0.2 | 0.1 | (0.0) | 0.2 | (0.1) | - | - | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.3 | 0.1 | 0.7 | 1.4 |
| Cash From Operating Activities | - | 20.1 | (30.5) | (6.3) | 6.5 | 16.5 | 1.0 | 48.8 | 18.6 | 27.5 | 30.4 | 33.7 | 25.1 | 13.4 | 23.6 | 16.7 | 7.1 | 16.4 |
| 12.3 |
| 8.2 |
| 6.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 265.6 | 32.8 | 0.0 | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 0.5 | 6.7 | 27.1 |
| Other Investing Activities | - | (0.6) | 0.4 | (0.4) | (0.2) | (0.3) | 0.0 | - | (0.0) | 0.0 | (0.0) | (0.2) | 0.0 | (0.0) | - | - | - | - |
| Cash From Investing Activities | - | 24.1 | 68.2 | (4.1) | 22.5 | (3.3) | 9.5 | (5.0) | 22.9 | (9.3) | (13.0) | (177.1) | (22.0) | 6.7 | 7.7 | (8.1) | (6.7) | 13.8 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 34.0 | 0.0 | 0.0 | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.2 | 25.6 | 2.2 | 3.1 | 3.1 | 4.0 | 4.8 | 2.9 | 0.3 | 1.2 | 0.6 | 0.9 |
| Dividends Paid | - | 1.5 | 1.5 | 4.9 | 15.1 | 7.1 | 2.5 | 1.8 | 2.0 | 2.0 | 2.0 | 1.9 | 2.8 | 2.0 | 1.8 | 0.7 | 1.0 | 6.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (8.8) | (38.0) | 13.2 | (29.0) | (32.0) | (14.7) | (52.3) | (12.6) | (21.4) | (16.2) | 117.7 | 0.8 | (8.8) | (19.3) | (18.2) | (8.3) | (65.8) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 35.5 | (0.3) | 2.8 | (0.0) | (18.8) | (4.2) | (8.4) | 28.9 | (3.2) | 1.2 | (25.7) | 3.9 | 11.3 | 12.0 | (9.6) | (7.9) | (35.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.1) |
| 9.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | 14.1 | 18.6 | 172.7 | 11.8 | (5.5) | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.3 |
| (0.3) |
| 0.2 |
| 0.4 |
| 0.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 0.2 |
| 0.5 |
| - |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| (2.7) |
| (17.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| (2.2) |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 25.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| 1.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| (0.6) |
| 13.7 |
| - |
| - |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| (17.6) |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| (5.6) |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |