| (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 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||||
| Net Income | (1.5) | (5.1) | 7.8 | (0.3) | (1.2) | (13.6) | (2.1) | (43.6) | (32.9) | (10.0) | (22.3) | (42.4) | (36.8) | (34.4) | (44.0) | (49.4) | |||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | 0.9 | 1.2 | (92.3) | (111.4) | (150.9) | (88.6) | (33.5) | (50.7) | (49.5) | (31.0) | (12.5) | (7.0) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 9.5 | 9.7 | 10.0 | 8.0 | 5.8 | 4.9 | 5.4 | 4.7 | 2.0 | 0.9 | 0.8 | 0.8 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 3.3 | 3.8 | 9.6 | 9.1 | 6.1 | 1.3 | 32.4 | 7.0 | 0.4 | 1.0 | 0.5 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | 0.0 | 50.0 | 92.0 | 120.0 | 0.0 | 0.0 | - | - | - | - | - |
| Debt Repaid | - | 10.0 | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 3.5 | (2.0) | 1.7 | (0.2) | 0.7 | 3.2 | 0.6 | (1.5) | 1.2 | (1.5) | (0.9) |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | 59.6 | 3.1 | (120.1) | (115.6) | (60.0) | (8.9) | (41.3) | (38.3) | (9.6) | (8.7) | (2.7) |
| Free Cash Flow To Equity | - | 49.6 | ||||||||||
| (23.2) |
| (25.8) |
| (25.4) |
| (23.8) |
| (13.6) |
| (6.4) |
| (3.6) |
| (11.8) |
| (11.7) |
| (10.8) |
| (14.7) |
| (10.1) |
| (15.2) |
| (13.9) |
| (15.0) |
| (11.0) |
| (9.6) |
| (6.9) |
| (6.3) |
| (14.5) |
| (3.4) |
| (4.7) |
| (4.3) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.3 | 3.0 | 2.1 | 2.2 | 2.4 | 3.6 | 2.2 | 2.2 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 1.6 | 1.4 | 1.4 | 1.4 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.4 | 1.4 | 1.5 | 1.3 | 1.1 | 0.8 | 0.5 | 0.5 | 0.7 | 0.3 | - | - | - | 0.2 | - | - |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||
| Stock-Based Compensation | 11.9 | 10.5 | 10.3 | 10.7 | 10.0 | 9.0 | 9.5 | 9.9 | 10.6 | 10.2 | 11.0 | 11.1 | 11.1 | 11.4 | 11.3 | 9.1 | 6.9 | ||||||||||||||||||||||
| Deffered Income Tax | (0.1) | - | - | - | (0.2) | - | - | - | (0.5) | - | - | - | 0.4 | - | - | - | (1.1) | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Receivable | (81.4) | - | - | - | (60.3) | - | - | - | (40.1) | - | - | - | (17.6) | - | - | - | (8.4) | ||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Payable | 0.6 | - | - | - | 4.8 | - | - | - | 5.2 | - | - | - | (1.9) | - | - | - | 2.3 | ||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Operating Activities | 48.8 | - | - | - | 45.0 | - | - | - | 18.9 | - | - | - | (25.3) | - | - | ||||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.7 | - | - | - | 2.2 | - | - | - | 4.4 | - | - | - | 3.4 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | 16.6 | - | - | - | 1.0 | - | - | - | 0.1 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Purchase Of Investments | 44.9 | - | - | - | 37.0 | - | - | - | 0.0 | - | - | - | 24.2 | - | - | - | 16.2 | ||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | (5.3) | - | - | - | (24.1) | - | - | - | 7.5 | - | - | - | (12.3) | - | - | ||||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - | 92.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 2.5 | - | - | - | 2.5 | - | - | - | 1.3 | - | - | - | 0.8 | - | - | - | 0.0 | - | |||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Repurchased | 21.8 | - | - | - | 0.0 | - | - | - | 50.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | (28.8) | - | - | - | (5.5) | - | - | - | (4.2) | - | - | - | 88.1 | - | - | ||||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 1.1 | - | - | - | (1.3) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (0.7) | - | - | - | (0.7) | - | - | - | 0.1 | - | - | - | 1.0 | - | - | - | 0.0 | - | - |
| Net Change In Cash | 14.2 | - | - | - | 16.4 | - | - | - | 20.8 | - | - | - | 50.6 | - | - | - | 5.9 | - | |||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 48.6 | - | - | - | 44.3 | - | - | - | 16.7 | - | - | - | (29.7) | - | - | - | (24.0) | - | - | - | (3.3) | - | - | - | (4.1) | - | - | - | (20.7) | - | - | - | (14.9) | - | - | - | 3.6 | - | - |
| Free Cash Flow To Equity | - | - | - | - | 41.8 | - | - | - | 65.4 | - | - | - | 61.6 | - | - | - | (24.0) | ||||||||||||||||||||||
| 1.2 |
| 1.2 |
| 1.5 |
| 1.5 |
| 1.5 |
| 0.8 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 43.4 | 41.5 | 39.0 | 43.4 | 38.8 | 23.8 | 15.3 | 16.4 | 16.1 | 13.0 | 0.0 | - |
| Deffered Income Tax | - | (0.3) | (0.9) | (1.6) | (0.9) | (0.5) | (0.2) | (0.3) | (0.2) | (0.3) | (1.1) | (0.3) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 51.7 | 28.4 | 1.9 | 37.9 | 33.9 | 33.6 | (7.4) | 23.3 | 9.7 | 11.2 | 6.6 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 9.3 | (0.9) | (1.4) | (3.3) | 11.5 | (4.2) | (4.0) | 7.5 | 4.1 | 1.3 | 1.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 62.9 | 6.9 | (110.4) | (106.6) | (53.9) | (7.6) | (8.9) | (31.3) | (9.1) | (7.8) | (2.1) |
| - |
| - |
| 0.0 |
| 0.0 |
| 30.7 |
| 6.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 62.0 | 51.6 | 53.4 | 65.3 | 41.9 | 146.0 | 0.0 | 0.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (12.8) | (35.4) | 28.6 | 10.3 | 41.9 | (153.4) | (32.4) | (7.0) | (0.4) | (1.0) | (0.5) |
| 6.3 |
| 3.6 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 40.0 |
| 10.0 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | 101.7 | 58.3 | 0.0 | 0.0 | - |
| Common Stock Repurchased | - | 20.0 | 50.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (36.3) | (0.3) | 79.2 | 142.9 | 2.8 | 110.5 | 105.5 | 61.0 | 50.9 | 10.0 | 10.0 |
| - |
| 17.3 |
| (30.8) |
| (1.0) |
| 46.4 |
| (8.5) |
| (47.3) |
| 64.8 |
| 21.2 |
| 42.6 |
| (0.3) |
| 6.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| 46.8 |
| (31.6) |
| 3.7 |
| (60.0) |
| (8.9) |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 5.2 |
| 4.6 |
| 7.9 |
| 4.6 |
| 3.6 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.1 |
| 2.7 |
| 7.2 |
| 4.8 |
| 6.8 |
| 2.2 |
| 2.2 |
| 2.1 |
| 1.6 |
| 9.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.7) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.6) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (12.9) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |