| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||
| Net Income | (0.4) | (4.1) | 2.1 | (6.8) | (1.0) | 0.2 | 3.1 | (2.4) | (5.3) | (2.9) | 0.1 | (4.1) | (3.8) | (2.9) | 0.4 | (5.7) | ||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (9.2) | (0.1) | (12.2) | (12.0) | (64.9) | 18.4 | (12.0) | (9.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 12.4 | 13.3 | 16.1 | 16.5 | 17.0 | 19.8 | 23.6 | 25.0 |
| Amortization Of Intangibles | 8.4 | 9.8 | 13.1 | 13.7 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | 2.0 | 3.2 | 4.8 | 1.3 | 3.4 | 3.6 | 1.5 | 1.9 |
| Acquisitions | - | - | - | - | 27.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | 9.1 | 7.0 | 5.0 | 20.2 | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.0) | (6.3) | 7.7 | 2.4 | (41.3) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | 4.3 | (1.8) | 19.7 | 29.4 | (21.4) | 29.7 | 7.0 | 1.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (76.7) |
| 3.8 |
| 4.6 |
| 3.5 |
| 1.2 |
| 8.0 |
| 7.3 |
| 1.8 |
| (6.5) |
| (0.1) |
| (0.4) |
| (5.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 3.0 | - | - | - | 3.3 | - | - | - | 4.0 | - | - | - | 4.2 | - | - | - | 4.2 | - | - | - | 5.4 | - | - | - | 6.0 |
| Amortization Of Intangibles | 2.1 | 2.1 | 2.1 | 2.1 | 2.5 | 2.4 | 2.4 | 2.5 | 3.4 | 3.3 | 3.2 | 3.2 | 3.4 | 3.6 | 3.3 | 3.4 | 4.1 | |||||||||||
| Stock-Based Compensation | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.9 | 0.9 | 0.9 | - | - | - | 0.9 | - | - | - | 0.7 | - | |||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Asset Impairments | - | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Receivable | - | - | - | (17.9) | - | - | - | 0.6 | - | - | - | (3.3) | - | - | - | (5.0) | - | |||||||||||
| Change In Inventory | - | - | - | 21.1 | - | - | - | 13.4 | - | - | - | 5.2 | - | - | - | (1.0) | - | - | ||||||||||
| Change In Accounts Payable | - | - | - | 7.2 | - | - | - | 4.1 | - | - | - | 4.1 | - | - | - | 0.3 | - | |||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Operating Activities | - | - | - | (1.7) | - | - | - | (4.4) | - | - | - | 5.2 | - | - | - | |||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.3 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 0.5 | - | - | - | 0.9 | - | - | - | 0.4 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Investing Activities | - | - | - | (0.4) | - | - | - | (1.1) | - | - | - | (0.8) | - | - | - | |||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | 5.0 | - | - | - | 5.2 | - | - | ||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Repurchased | - | - | - | 2.5 | - | - | - | 0.4 | - | - | - | 2.3 | - | - | - | - | - | |||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Financing Activities | - | - | - | (3.6) | - | - | - | (0.8) | - | - | - | (7.6) | - | - | - | |||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (5.7) | - | - | - | (6.2) | - | - | - | (3.2) | - | - | - | (2.1) | - | - | ||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (2.0) | - | - | - | (5.2) | - | - | - | 4.6 | - | - | - | 4.9 | - | - | - | (3.7) | - | - | - | (0.3) | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| 14.5 |
| 16.8 |
| 18.9 |
| 21.6 |
| Stock-Based Compensation | 3.1 | 3.5 | 4.1 | 4.1 | 2.8 | 2.9 | 0.9 | 2.3 |
| Deffered Income Tax | - | - | - | - | 6.7 | (3.1) | (12.5) | (2.8) |
| Asset Impairments | 3.4 | - | - | - | 67.8 | 0.0 | 98.9 | 10.4 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (10.5) | 13.6 | (1.1) | (2.0) | (8.6) | 2.3 | 8.8 | (0.1) |
| Change In Inventory | (9.4) | 11.4 | (6.4) | (21.9) | 41.4 | 14.3 | (0.9) | 18.4 |
| Change In Accounts Payable | (1.6) | 0.8 | 2.9 | (1.3) | (4.5) | 7.6 | 0.0 | (1.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 6.3 | 1.4 | 24.5 | 30.7 | (18.0) | 33.3 | 8.4 | 3.8 |
| - |
| - |
| 1.8 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (2.5) | (3.9) | (6.0) | (4.8) | (33.6) | (4.2) | (1.9) | (4.5) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 5.1 | 3.8 | 6.0 | 3.5 | 15.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (5.8) | (3.7) | (10.8) | (23.5) | 10.3 | 31.4 | (6.5) | 0.9 |
| 60.6 |
| 0.1 |
| 0.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 3.4 |
| 3.5 |
| 3.5 |
| 5.0 |
| 4.1 |
| 4.2 |
| 3.5 |
| - |
| 4.7 |
| - |
| 4.7 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (3.5) |
| - |
| 17.7 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| (4.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |