| (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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 4.5 | 117.8 | 4.8 | 6.7 | 1.2 | 2.5 | 4.9 | (2.5) | (1.6) | (1.6) | (2.5) | (5.4) | (6.9) | (9.6) | (9.9) | (8.7) | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 133.8 | 6.0 | (11.1) | (35.0) | (19.2) | (22.7) | (17.1) | 26.8 | (32.8) | (27.4) | (23.1) | (48.7) | (56.3) | (66.1) | (136.8) | (186.3) | 16.2 | (16.6) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 7.4 | 5.6 | 4.5 | 2.6 | 2.7 | 3.7 | 4.0 | 4.3 | 11.0 | 7.5 | 8.0 | 9.6 | 10.6 | 13.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | 4.9 | 2.4 | 0.9 | 1.2 | 0.9 | 1.8 | 3.6 | 1.0 | 2.5 | 0.7 | 1.2 | 0.7 | 0.3 | 1.4 | 10.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.7 | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 0.0 | (0.6) | 0.5 | (0.4) | 0.3 | (0.5) | 0.3 | (0.3) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | 18.3 | 25.9 | 1.2 | (23.7) | (19.9) | (10.4) | (20.1) | 41.8 | (27.4) | (11.9) | (5.8) | (33.4) | (13.5) | (46.7) | (151.9) | (63.7) | ||
| (5.0) |
| (4.3) |
| (4.4) |
| (5.4) |
| (7.6) |
| (7.9) |
| (3.7) |
| (3.4) |
| (5.9) |
| (6.8) |
| (0.8) |
| (3.5) |
| (8.4) |
| 17.3 |
| 22.6 |
| (4.7) |
| (6.0) |
| (4.2) |
| (7.3) |
| (15.3) |
| (6.9) |
| (2.8) |
| (7.3) |
| (10.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 4.6 | 1.0 | 0.9 | 0.9 | 3.3 | 0.9 | 0.8 | 0.6 | 2.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 1.2 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | 1.1 | 1.0 | 1.1 | 1.1 | 1.1 | 2.2 | 1.4 | 3.2 | 4.2 | 2.4 | 1.7 | 1.7 | 1.7 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.8 | 3.8 | 3.8 | 4.5 | 2.9 | 2.9 | 0.8 | 1.2 | 1.0 | 1.1 | 1.1 | 1.4 | 1.2 | 1.4 | 1.0 | 1.0 | 1.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | ||||||||||||||||||||||
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 8.5 | - | - | - | (2.8) | - | - | - | (0.5) | - | - | - | 1.4 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | 1.0 | - | - | - | 3.8 | - | - | - | 6.3 | - | - | - | 9.6 | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 6.3 | - | - | - | (1.7) | - | - | - | (9.7) | - | - | - | 6.3 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | 0.1 | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 4.1 | - | - | - | 3.4 | - | - | - | (2.2) | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.8 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.6 | - | - | - | 0.8 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | 0.1 | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (0.7) | - | - | - | (0.0) | - | - | - | (0.3) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | 124.6 | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | 0.4 | - | - | - | (0.3) |
| Net Change In Cash | - | - | - | 128.0 | - | - | - | 3.2 | - | - | - | (2.6) | - | - | - | (6.4) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 3.3 | - | - | - | 3.1 | - | - | - | (2.5) | - | - | - | (6.3) | - | - | - | (6.1) | - | - | - | (3.8) | - | - | - | (6.7) | - | - | - | (7.0) | - | - | - | (5.5) | - | - | - | (2.3) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 15.5 |
| 11.3 |
| 9.8 |
| 8.4 |
| Amortization Of Intangibles | 3.0 | 2.4 | 2.2 | 2.8 | 2.5 | 1.2 | 0.3 | 0.3 | 0.5 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 2.6 | 2.9 | 1.8 | 1.8 |
| Stock-Based Compensation | 15.9 | 7.8 | 4.7 | 4.7 | 4.7 | 3.5 | 1.9 | 3.0 | 2.7 | 2.9 | 3.2 | 5.9 | 10.7 | 8.1 | 9.9 | 13.4 | 13.5 | - |
| Deffered Income Tax | (118.7) | (4.3) | 0.1 | 0.0 | (2.4) | (1.2) | (1.7) | 0.7 | (1.1) | (0.2) | (0.0) | 0.0 | (0.0) | 0.1 | - | 3.7 | (2.7) | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 3.5 | 0.0 | 5.0 | 1.7 | 49.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.4) | (0.7) | (1.0) | (2.2) | (2.4) | (1.4) | 0.2 | - |
| Change In Accounts Receivable | 16.3 | 3.2 | (4.3) | 10.4 | 3.8 | (5.2) | 9.2 | 0.5 | (1.1) | (11.1) | 9.3 | 2.7 | (11.4) | 0.8 | 4.8 | (63.2) | 17.0 | 17.6 |
| Change In Inventory | 7.0 | 7.7 | 6.8 | 14.8 | 3.3 | (8.1) | 8.1 | (5.0) | 2.4 | 0.8 | 0.8 | 1.9 | (13.0) | 6.5 | 7.5 | 51.9 | 0.7 | 24.4 |
| Change In Accounts Payable | 7.1 | 3.2 | (13.5) | 8.7 | 4.7 | (5.0) | 5.9 | 2.8 | (3.0) | (7.9) | 1.5 | 5.6 | (10.9) | (21.9) | (64.1) | (0.2) | 23.8 | 27.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | (0.3) | 0.6 | (0.0) | (0.6) | (0.5) | (0.3) | (0.3) | 0.9 | (0.8) | 0.9 | (1.5) | 2.4 | (2.0) | (3.3) | - | - | - | - |
| Cash From Operating Activities | 23.1 | 28.3 | 2.1 | (22.5) | (19.0) | (8.7) | (16.5) | 42.7 | (24.8) | (11.2) | (4.6) | (32.7) | (13.3) | (45.3) | (141.0) | (22.8) | 40.7 | (2.4) |
| 40.9 |
| 16.5 |
| 6.5 |
| Acquisitions | 72.1 | 29.6 | 0.0 | 0.0 | 11.5 | 26.0 | - | - | (0.1) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 35.0 | - | - | - | - | - | - | - | - | 157.9 | 82.0 | 89.6 |
| Sales Of Investments | - | - | - | 0.0 | 5.2 | 0.0 | - | - | - | - | - | - | - | 5.3 | 110.1 | 104.8 | 59.4 | 88.6 |
| Other Investing Activities | 0.1 | (0.1) | 0.0 | 0.3 | (0.1) | (0.1) | (0.0) | 0.1 | 0.0 | (0.1) | (0.3) | (0.3) | 0.4 | 0.3 | 0.2 | (1.1) | 0.1 | 0.6 |
| Cash From Investing Activities | (77.1) | (35.2) | (1.0) | (1.5) | (7.2) | 2.5 | (36.6) | 2.2 | 15.6 | 0.2 | 4.9 | 1.8 | 4.0 | 7.4 | 63.3 | (104.8) | (40.0) | (3.5) |
| - |
| - |
| Debt Repaid | 8.8 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | 1.6 | 3.2 | 4.0 | 7.3 | 4.6 | 1.9 | 4.7 | - | - | - |
| Common Stock Issuance | - | - | - | - | 0.0 | 51.5 | - | - | 17.0 | - | - | - | - | - | - | 155.2 | - | - |
| Common Stock Repurchased | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 116.1 | 0.0 | 65.4 | 0.2 | 0.1 | 50.8 | 5.8 | (0.3) | 15.3 | (1.1) | 18.2 | 52.8 | 52.8 | 52.8 | 0.1 | 163.1 | 19.0 | 12.5 |
| 0.1 |
| 0.8 |
| (2.8) |
| (3.7) |
| Net Change In Cash | 62.2 | (6.9) | 66.6 | (23.8) | (26.1) | 44.7 | (47.3) | 43.9 | 7.3 | (12.5) | 18.8 | (22.6) | 3.9 | (7.0) | (77.5) | 36.2 | 16.9 | 2.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 24.1 |
| (9.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (151.9) | - | - | - |
| - |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.4 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.3 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.6 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.9 |
| 0.5 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 1.0 |
| - |
| (2.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (12.2) |
| - |
| 0.5 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.3 |
| (5.9) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (2.1) |
| - |
| 11.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| (0.5) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| (1.5) |
| - |
| (17.6) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |