| (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 | 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 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (5.1) | 0.3 | (2.3) | (4.0) | (4.9) | (21.9) | (29.9) | (0.1) | (4.5) | (63.0) | (6.6) | (2.7) | (10.4) | (4.9) | (4.2) | (2.8) | ||||||||||||||||||||||||
| (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 | (11.1) | (10.9) | (56.4) | (82.7) | (14.9) | 4.1 | (24.0) | 27.2 | 18.7 | 31.8 | 32.5 | 30.8 | 38.3 | 20.6 | 11.8 | 8.5 | 4.3 | 3.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 5.4 | 5.4 | 6.9 | 6.4 | 6.7 | 6.5 | 6.1 | 5.0 | 5.9 | 4.3 | 3.7 | 3.8 | 4.7 | 4.8 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 6.8 | 7.7 | 5.4 | 7.5 | 5.1 | 1.6 | 2.8 | 4.7 | 9.0 | 14.0 | 9.2 | 1.6 | 0.4 | 1.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 0.0 | 50.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | (0.1) | 0.0 | 0.3 | (0.1) | (0.2) | (0.2) | 0.0 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 4.4 | (2.3) | (7.2) | (3.1) | 3.3 | 11.4 | 34.2 | 30.3 | 31.8 | 10.4 | 30.7 | 38.4 | 24.7 | 9.0 | 8.8 | ||
| (2.9) |
| (5.8) |
| 0.6 |
| 6.5 |
| 2.8 |
| (15.7) |
| (6.4) |
| (7.7) |
| 5.8 |
| 4.1 |
| 9.2 |
| 9.4 |
| 4.5 |
| 7.7 |
| 7.6 |
| 10.1 |
| (6.7) |
| 8.1 |
| 6.9 |
| 11.4 |
| 5.5 |
| 8.1 |
| 9.0 |
| 8.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.4 | 1.3 | 1.4 | 1.3 | 1.4 | 2.7 | 1.3 | 1.2 | 1.7 | - | - | - | 1.6 | - | - | - | 1.7 | - | - | - | 1.5 | - | - | - | 2.8 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.0 | - | - | - |
| Amortization Of Intangibles | - | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | (5.2) | 1.9 | 2.0 | 1.9 | (5.1) | 1.9 | 1.9 | 1.9 | |||||||||||||||||||||||
| Stock-Based Compensation | 6.6 | - | - | 2.2 | 2.9 | 3.0 | 3.4 | 3.1 | 3.6 | 3.8 | 3.6 | 4.2 | 3.7 | 3.8 | 3.9 | 4.1 | 2.5 | |||||||||||||||||||||||
| Deffered Income Tax | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | (2.4) | - | - | - | (0.3) | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 2.2 | - | - | - | (3.0) | - | - | - | (3.6) | - | - | - | (4.1) | - | - | - | (0.4) | |||||||||||||||||||||||
| Change In Inventory | 5.4 | - | - | - | (0.5) | - | - | - | 4.1 | - | - | - | 3.1 | - | - | - | 0.6 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 0.7 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | (0.7) | - | - | - | (0.5) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (4.8) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (3.6) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.4 | - | - | - | 2.8 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 1.3 | - | - | - | 0.4 | - | - | - | 0.7 | - | - | - | 1.0 | - | - | - | 2.5 | - | - | - | 1.7 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Divestitures | 0.0 | - | - | - | 4.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (1.2) | - | - | - | 1.7 | - | - | - | (1.8) | - | - | - | (1.4) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 8.7 | - | - | - | 4.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (10.3) | - | - | - | (5.4) | - | - | - | (2.3) | - | - | - | (1.6) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | (16.5) | - | - | - | (3.8) | - | - | - | (4.2) | - | - | - | (6.6) | - | - | - | (4.1) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (6.3) | - | - | - | (3.0) | - | - | - | (1.9) | - | - | - | (5.0) | - | - | - | (3.2) | - | - | - | (2.8) | - | - | - | 0.3 | - | - | - | 7.4 | - | - | - | 7.0 | - | - | - | 13.8 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 4.5 |
| 4.0 |
| 3.3 |
| 1.3 |
| Amortization Of Intangibles | - | 0.4 | 0.7 | 0.6 | 0.6 | 7.8 | 7.4 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 2.1 | 2.1 | 2.0 | 2.2 | - | - |
| Stock-Based Compensation | - | 10.1 | 13.1 | 15.2 | 14.3 | 11.1 | 5.4 | 6.1 | 11.0 | 5.8 | 3.4 | 2.2 | 1.6 | 1.3 | 1.2 | 1.2 | 1.1 | 1.0 |
| Deffered Income Tax | - | (0.0) | 0.3 | (6.3) | (5.3) | (1.8) | (3.5) | 0.8 | (1.8) | (1.2) | (0.1) | (0.7) | 0.8 | 2.2 | (0.0) | 2.0 | 2.0 | 1.7 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 42.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | (0.0) | 0.0 | 0.4 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.4) | (3.4) | 1.3 | 5.6 | 6.2 | (5.9) | 1.8 | (2.9) | (2.7) | 6.2 | 5.0 | (0.9) | (2.4) | 4.3 | 3.0 | 3.7 | 1.7 |
| Change In Inventory | - | (0.0) | 9.4 | 11.4 | 6.9 | 6.6 | 14.2 | 5.6 | 7.6 | 6.5 | 1.7 | 2.9 | 2.0 | 2.8 | 2.4 | (0.2) | 1.2 | 1.9 |
| Change In Accounts Payable | - | 0.0 | (2.5) | (0.0) | 2.0 | (1.1) | 0.8 | 0.8 | (1.7) | 3.9 | (5.1) | 5.6 | (0.8) | 0.6 | (2.9) | (6.6) | 5.8 | 0.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | (0.0) | (0.2) | (0.0) | (0.1) |
| Other Operating Activities | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 11.2 | 5.4 | (1.8) | 4.4 | 8.4 | 13.1 | 37.0 | 34.9 | 40.8 | 24.4 | 39.9 | 40.0 | 25.2 | 10.5 | 10.2 | 7.9 | 3.1 |
| 1.4 |
| 2.8 |
| 4.0 |
| Acquisitions | - | - | - | 0.0 | 0.0 | 0.5 | 94.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | 16.3 |
| Divestitures | - | 4.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 0.0 | 0.0 | 0.0 | 103.8 | 91.6 | 45.0 | 39.2 | 45.3 | 26.8 | - | - | - | - | - |
| Sales Of Investments | - | - | - | 0.0 | 0.0 | 2.5 | 45.0 | 146.4 | 46.0 | 41.5 | 46.5 | 24.3 | 20.0 | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (0.4) | (8.3) | (5.4) | (7.5) | (3.1) | (71.3) | 39.7 | (50.3) | (12.5) | (6.8) | (30.2) | (8.3) | (0.3) | (1.5) | (1.4) | (2.7) | (20.2) |
| - |
| - |
| Debt Repaid | - | - | - | - | 0.0 | 0.0 | 50.4 | 0.0 | 0.0 | - | - | - | - | 9.6 | 1.6 | 1.6 | 1.6 | 1.6 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 9.5 | 10.9 | 5.0 | 0.0 | 0.0 | 0.0 | 30.0 | 30.0 | - | 25.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (10.6) | (12.7) | (6.3) | (4.9) | (6.8) | (3.8) | (8.1) | (28.9) | 0.3 | (24.0) | 1.1 | 5.3 | (5.7) | (0.8) | (1.2) | (1.3) | (1.6) |
| 0.0 |
| (0.0) |
| (0.1) |
| - |
| Net Change In Cash | - | 0.3 | (15.7) | (13.5) | (8.1) | (1.4) | (61.6) | 68.4 | (44.2) | 29.0 | (6.4) | 10.6 | 36.8 | 19.3 | 8.3 | 7.6 | 3.8 | (18.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 5.1 |
| (0.9) |
| Free Cash Flow To Equity | - | - | - | - | (3.1) | 3.3 | 11.1 | 34.2 | 30.3 | - | - | - | - | - | - | - | - | - |
| 1.9 |
| 2.0 |
| 2.0 |
| 1.9 |
| 2.0 |
| 1.9 |
| 2.2 |
| 1.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 3.2 |
| 2.9 |
| 2.8 |
| 2.3 |
| 1.4 |
| 1.9 |
| 2.2 |
| (0.2) |
| 1.9 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.0 |
| 1.2 |
| 1.3 |
| 7.6 |
| 1.9 |
| 1.5 |
| 1.3 |
| 1.2 |
| 1.1 |
| 0.8 |
| 0.7 |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 42.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 93.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 13.8 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 11.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 58.1 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| (92.5) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (91.6) |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |