| (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 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 | (4.1) | (10.1) | (4.2) | 1.7 | (8.8) | (7.2) | 0.1 | 2.1 | (4.5) | (8.8) | (6.3) | (4.8) | (3.5) | (116.9) | (20.5) | (40.7) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (16.8) | (21.5) | (9.5) | (23.3) | (192.8) | (17.3) | (5.8) | (4.3) | (26.2) | (26.2) | (68.5) | (47.2) | (12.7) |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 6.4 | 6.9 | 7.1 | 6.2 | 28.3 | 5.7 | 1.0 | 1.0 | 3.9 | 6.1 | 6.2 | 7.5 | 3.5 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 7.5 | 8.9 | 1.6 | 17.6 | 102.2 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.4 | 0.5 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.0 | (0.0) | 0.0 | (0.0) | 0.1 | (0.0) | (0.2) | 0.0 |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | (23.6) | (13.5) | (8.1) | (48.4) | (130.8) | (2.6) | (1.8) | (7.7) | (9.1) | (17.7) | (23.6) | (9.0) |
| Free Cash Flow To Equity | - | ||||||||||||
| (14.6) |
| (1.5) |
| (1.2) |
| (1.9) |
| (1.1) |
| (1.7) |
| 0.9 |
| (1.7) |
| (1.8) |
| (8.5) |
| (4.9) |
| (6.0) |
| (6.8) |
| (7.4) |
| (3.5) |
| (7.5) |
| (7.8) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.1 | 1.9 | 1.7 | 1.7 | 1.6 | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 2.0 | 1.4 | 1.0 | 7.0 | 7.4 | 7.5 | 6.4 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 1.5 | - | - | - | 1.5 |
| Amortization Of Intangibles | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.8 | 0.4 | 0.4 | 6.4 | 7.0 | 7.0 | 6.2 | ||||||||||||||||
| Stock-Based Compensation | 0.3 | 0.2 | 0.2 | 0.3 | 0.1 | 0.5 | 0.5 | 0.8 | 1.1 | 0.5 | 0.8 | 0.7 | 0.5 | 0.6 | 0.6 | 7.2 | 0.1 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | 0.0 | 6.7 | 0.5 | 0.0 | 0.0 | 0.2 | 0.0 | 0.9 | 0.0 | (0.1) | 0.0 | 0.0 | 0.1 | 75.0 | 0.1 | 0.7 | 0.1 | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | 0.0 | - | - | - | 0.5 | - | - | - | (0.4) | - | - | - | 0.5 | - | - | - | 1.0 | ||||||||||||||||
| Change In Other Working Capital | 0.0 | - | - | - | (1.8) | - | - | - | 0.2 | - | - | - | (0.6) | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | (3.7) | - | - | - | (4.1) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 1.0 | - | - | - | 0.0 | - | - | - | 1.6 | - | - | - | 10.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | 2.8 | - | - | - | 1.3 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | 0.4 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 0.4 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Net Change In Cash | (0.6) | - | - | - | (2.6) | - | - | - | 1.5 | - | - | - | 1.4 | - | - | - | (28.7) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | (3.7) | - | - | - | (5.1) | - | - | - | (0.1) | - | - | - | (1.7) | - | - | - | (25.9) | - | - | - | - | - | - | - | (1.0) | - | - | - | (2.1) | - | - | - | (4.0) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 1.5 |
| 1.5 |
| 1.5 |
| 1.9 |
| 26.6 |
| 5.7 |
| 1.0 |
| 1.0 |
| 1.7 |
| 3.3 |
| 5.1 |
| 6.1 |
| 3.1 |
| Stock-Based Compensation | 1.1 | 0.8 | 2.8 | 2.4 | 8.5 | 0.4 | 0.0 | 0.6 | 1.6 | 7.8 | 9.1 | 7.2 | 3.3 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | (2.1) | 0.3 | (1.6) | (0.0) |
| Asset Impairments | 7.2 | 7.2 | 1.1 | 0.0 | 75.9 | 0.8 | 0.3 | 0.1 | 0.0 | 2.5 | 33.2 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | 0.4 | 9.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 0.0 | (0.1) | (0.0) | (0.1) | (0.1) | (0.8) | (2.9) | (1.4) | 1.2 | 1.5 | 4.8 |
| Change In Inventory | - | - | - | - | - | (0.1) | (0.2) | (0.5) | (0.6) | (2.0) | (1.3) | (0.0) | 0.4 |
| Change In Accounts Payable | - | (0.8) | (0.3) | 2.6 | 1.2 | 3.9 | 3.6 | 0.3 | 7.1 | 1.4 | 1.1 | 2.0 | 3.3 |
| Change In Other Working Capital | - | (1.0) | (0.5) | 2.5 | 16.1 | 19.2 | 1.0 | (0.7) | 1.9 | 3.0 | (0.1) | (1.2) | 1.6 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (16.1) | (4.6) | (6.6) | (30.8) | (28.5) | (2.6) | (1.8) | (7.6) | (9.0) | (17.5) | (23.2) | (8.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 1.1 |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 1.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 10.0 | 4.0 | 2.6 | (22.0) | (122.7) | (2.0) | 0.0 | 0.9 | (1.2) | (0.2) | (0.6) | (8.9) |
| - |
| 0.0 |
| 1.3 |
| 0.0 |
| 1.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.7 | 5.5 | 0.0 | - | - | - | - | - | - | - | 12.4 | 8.5 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4.4 | 5.4 | 3.1 | 0.0 | 205.1 | 4.9 | 1.6 | 2.4 | 9.5 | 14.1 | 28.3 | 16.5 |
| - |
| (1.7) |
| 4.8 |
| (1.0) |
| (52.8) |
| 53.9 |
| 0.3 |
| (0.2) |
| (4.3) |
| (0.5) |
| (3.6) |
| 4.4 |
| (1.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.8 |
| (0.8) |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.8 |
| 2.1 |
| 2.0 |
| 1.5 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.3 |
| 10.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.9) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |