| (in millions of USD) | 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 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (19.5) | (11.7) | (41.6) | (6.1) | (20.9) | (10.6) | (27.7) | (11.9) | (11.9) | (1.9) | 7.4 | 2.4 | 1.0 | (0.7) | 5.1 | 6.1 | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (78.9) | (80.3) | (62.1) | 8.9 | 9.3 | (20.8) | (24.0) | (35.4) | (0.0) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 131.5 | 133.6 | 144.5 | 132.6 | 112.0 | 95.8 | 75.0 | 50.1 | - |
| Amortization Of Intangibles | - | - | 10.3 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 9.2 | 15.4 | 12.4 | 12.8 | 8.1 | 4.4 | 2.7 | - |
| Acquisitions | - | 2.7 | - | 45.6 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | 149.4 | 20.0 | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | 0.1 | - | - | - | - |
| Net Change In Cash | - | 5.2 | (17.6) | 28.3 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 23.8 | 41.6 | 46.0 | 5.7 | 22.6 | (39.4) | (8.2) | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (1.2) |
| (0.5) |
| 0.1 |
| (14.7) |
| (5.7) |
| (3.2) |
| 0.3 |
| (4.1) |
| (17.0) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 30.3 | 31.7 | 34.9 | 34.6 | 32.4 | 34.7 | 37.8 | 38.0 | 34.0 | 36.5 | 35.0 | 33.0 | 28.1 | 30.9 | 29.6 | 27.3 | 24.2 | 25.6 | 24.9 | 23.9 | 21.4 | 23.4 | 21.0 | 16.7 | 13.9 | 15.4 | 14.2 | 11.4 | 9.1 | - |
| Amortization Of Intangibles | 2.6 | - | 2.5 | 2.5 | 2.5 | 2.6 | 2.5 | 2.6 | 2.6 | 3.7 | 2.0 | 2.2 | 2.2 | 4.9 | 1.0 | 1.6 | 1.4 | |||||||||||||
| Stock-Based Compensation | 1.0 | - | - | - | 1.1 | - | - | - | 1.3 | - | - | - | 0.8 | - | - | - | 0.3 | |||||||||||||
| Deffered Income Tax | (3.2) | - | - | - | (2.1) | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | 6.5 | - | - | - | 9.1 | - | - | - | (8.0) | - | - | - | (1.3) | - | - | - | 7.8 | |||||||||||||
| Change In Inventory | 38.8 | - | - | - | 41.6 | - | - | - | 66.3 | - | - | - | 114.3 | - | - | - | 82.6 | |||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 20.8 | - | - | - | (17.5) | - | - | - | (13.5) | - | - | - | (20.1) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 3.0 | - | - | - | 1.7 | - | - | - | 4.4 | - | - | - | 3.1 | - | - | - | 1.8 | - | - | - | 1.5 | - | - | - | 1.2 | - | - | - | 0.5 | - |
| Acquisitions | - | - | - | - | 2.9 | - | - | - | - | - | - | - | 1.7 | - | - | - | 1.2 | - | ||||||||||||
| Divestitures | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | 0.7 | - | - | - | 0.2 | - | - | - | 0.9 | - | - | - | (0.5) | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (3.5) | - | - | - | (14.3) | - | - | - | (16.5) | - | - | - | (18.9) | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 149.4 | - | - | - | 0.2 | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.8 | - | ||||||||||||
| Other Financing Activities | (0.9) | - | - | - | (0.8) | - | - | - | (5.5) | - | - | - | 2.4 | - | - | - | - | |||||||||||||
| Cash From Financing Activities | (11.9) | - | - | - | 29.5 | - | - | - | 4.6 | - | - | - | 37.9 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 5.3 | - | - | - | (2.3) | - | - | - | (25.4) | - | - | - | (1.0) | - | - | - | (0.7) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | 17.8 | - | - | - | (19.2) | - | - | - | (17.9) | - | - | - | (23.2) | - | - | - | (8.5) | - | - | - | (0.9) | - | - | - | (58.3) | - | - | - | 2.9 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 10.1 |
| 8.9 |
| 3.3 |
| 2.3 |
| 0.3 |
| - |
| Stock-Based Compensation | - | 3.8 | 4.8 | 4.3 | 2.7 | 1.2 | 6.7 | - | - |
| Deffered Income Tax | - | 20.8 | (8.6) | (10.1) | (1.2) | 3.6 | (6.6) | - | - |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (11.2) | (42.7) | 16.6 | 34.7 | 40.7 | 1.5 | 23.2 | - |
| Change In Inventory | - | 48.9 | 145.3 | 286.3 | 272.6 | 154.1 | 136.5 | 72.2 | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | 1.6 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 33.0 | 57.0 | 58.4 | 18.5 | 30.7 | (35.0) | (5.5) | (0.0) |
| 86.7 |
| 63.4 |
| 180.0 |
| 65.6 |
| - |
| Divestitures | - | 20.9 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.3 | 2.9 | 3.1 | 0.4 | - | - | - | - |
| Cash From Investing Activities | - | (22.7) | (56.2) | (117.4) | (155.1) | (113.4) | (227.9) | (87.8) | - |
| 1.9 |
| 6.8 |
| 12.0 |
| - |
| Common Stock Issuance | - | - | - | - | - | - | 4.0 | - | - |
| Common Stock Repurchased | - | 7.5 | 5.8 | - | - | - | 5.9 | - | - |
| Dividends Paid | - | 3.0 | 3.0 | 3.0 | 3.0 | 2.6 | - | - | - |
| Other Financing Activities | - | (2.9) | (1.5) | (2.1) | 0.7 | (1.0) | - | - | - |
| Cash From Financing Activities | - | (5.3) | (17.9) | 87.3 | 136.9 | 83.8 | 264.1 | 91.8 | 0.1 |
| 0.4 |
| 1.1 |
| 1.2 |
| (1.5) |
| 0.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| 103.2 |
| (0.2) |
| - |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| 3.2 |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| - |
| 33.4 |
| - |
| - |
| - |
| 33.6 |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (57.1) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 91.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.6) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (118.3) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 211.8 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 36.4 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.3 |
| - |
| - |
| - |
| 1.1 |
| - |