| (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 | (7.3) | 5.1 | (21.4) | (14.1) | (18.8) | (23.1) | (25.0) | (25.2) | (236.5) | (14.1) | (161.5) | (8.2) | (13.9) | 4.0 | 11.7 | 14.9 | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (37.7) | (92.1) | (420.2) | 16.7 | 35.5 | 54.9 | 13.9 | (6.0) | (52.9) | (24.3) | (28.0) | (24.6) | (18.7) | (14.2) | (30.7) | (9.4) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 71.5 | 82.9 | 83.9 | 81.1 | 57.5 | 7.1 | 2.3 | 2.8 | 2.7 | 2.6 | 7.9 | 2.1 | 1.9 | 0.6 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 30.6 | 27.5 | 24.3 | - | - | - | - | - | - | 0.0 | 0.0 | 2.1 | 0.0 | - | - | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | 418.7 | 38.0 | 50.0 | 25.5 | 549.1 | 15.0 | 20.0 | 0.0 | 0.0 | 16.0 | 0.0 | 0.0 | - | 3.0 | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | (2.4) | (1.2) | 2.5 | (1.6) | (1.9) | (0.3) | (0.2) | (0.0) | (0.0) | (0.1) | (0.2) | 0.1 | (0.2) | 0.0 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | 11.2 | (15.6) | 4.4 | - | - | - | - | - | - | (6.7) | (7.1) | (16.6) | (7.8) | - | - | - |
| 20.1 |
| 7.0 |
| (5.9) |
| 14.3 |
| 30.1 |
| 14.5 |
| 0.4 |
| 9.9 |
| 13.8 |
| 3.3 |
| (1.4) |
| (1.8) |
| (6.9) |
| (1.3) |
| 1.7 |
| 0.5 |
| (38.4) |
| (3.8) |
| (6.5) |
| (4.2) |
| (6.9) |
| (2.6) |
| (7.3) |
| (7.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 36.0 | 7.7 | 4.5 | 23.3 | 50.1 | 6.1 | 5.8 | 20.8 | 53.0 | 5.1 | 4.5 | 21.3 | 53.2 | 4.0 | 3.9 | 19.9 | 44.3 | 2.2 | 2.3 | 8.7 | 3.4 | 1.2 | 1.0 | 1.6 | 0.9 | 0.5 | 0.5 | 0.5 | 1.3 | 0.4 | 0.4 | 0.7 | 1.4 | 0.3 | 0.3 | 0.6 | - | - | - | 2.1 |
| Amortization Of Intangibles | 8.9 | 8.9 | 10.4 | 13.5 | 13.4 | 13.5 | 13.5 | 15.2 | 16.1 | 15.9 | 16.2 | 16.2 | 16.2 | 16.1 | 16.2 | 16.1 | ||||||||||||||||||||||||
| Stock-Based Compensation | 4.1 | 0.5 | 5.5 | 6.3 | 8.1 | 8.3 | 9.0 | 8.2 | 6.7 | 8.0 | 9.0 | 10.0 | 10.8 | 7.6 | 5.8 | 6.2 | 3.9 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (147.2) | 0.0 | 147.2 | 0.0 | - | 0.0 | 0.0 | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 22.9 | - | - | - | 5.1 | - | - | - | 24.7 | - | - | - | (6.6) | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | (26.9) | - | - | - | 9.1 | - | - | - | 18.6 | - | - | - | 5.7 | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 8.8 | - | - | - | (1.4) | - | - | - | 1.3 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (7.6) | - | - | - | (5.9) | - | - | - | (7.3) | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | 0.0 | - | - | - | 17.0 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | 237.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.3 | - | - | - | 0.0 |
| Debt Repaid | - | - | 10.1 | 0.0 | - | - | - | 7.0 | - | - | - | 10.0 | - | - | - | 60.5 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (8.5) | - | - | - | 10.0 | - | - | - | (9.0) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 1.3 | - | - | - | (0.6) | - | - | - | (1.6) | - | - | - | (3.0) | - | - | - | (2.2) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 |
| Net Change In Cash | - | - | - | (6.0) | - | - | - | 2.1 | - | - | - | (16.5) | - | - | - | (37.3) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.4 |
| 0.6 |
| Amortization Of Intangibles | 41.6 | 55.6 | 64.4 | 64.6 | 48.4 | 2.8 | 0.2 | 1.2 | 1.4 | 7.1 | 7.5 | 2.0 | 1.8 | 0.5 | - | 0.1 |
| Stock-Based Compensation | 16.4 | 33.5 | 33.8 | 30.4 | 19.3 | 5.9 | 3.4 | 2.0 | 2.7 | 3.4 | 5.1 | 5.9 | 1.9 | 0.5 | 7.3 | 0.3 |
| Deffered Income Tax | (0.3) | (4.0) | 7.1 | (5.8) | 0.0 | (13.3) | (10.5) | 0.5 | (0.8) | (0.1) | (0.1) | 0.4 | 0.0 | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.1 | 3.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 70.2 | (5.8) | 19.3 | (83.9) | 73.7 | 25.4 | 2.4 | 6.0 | 7.1 | 3.9 | 5.1 | 0.4 | 0.7 | 0.3 | (1.5) | (3.3) |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (7.2) | (19.3) | 40.2 | (48.8) | 31.8 | (1.9) | 16.2 | (5.0) | 8.1 | 4.4 | 3.4 | (0.4) | (0.9) | 0.5 | 0.6 | (0.5) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.0) | - | - | - |
| Cash From Operating Activities | 41.8 | 11.9 | 28.7 | 113.4 | 84.7 | 62.8 | 31.4 | 1.3 | 7.0 | (6.7) | (7.1) | (14.5) | (7.8) | (6.9) | (1.8) | (1.9) |
| - |
| Acquisitions | 0.0 | 0.0 | (0.1) | 2.7 | 148.7 | 28.6 | 41.9 | 0.0 | 0.0 | - | - | - | - | - | - | 0.6 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 19.6 | 8.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.9 | 0.0 | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 |
| Cash From Investing Activities | (30.6) | (27.5) | (43.8) | (35.1) | (172.0) | (37.8) | (46.7) | (2.3) | (2.1) | (0.6) | (0.7) | (0.9) | (1.0) | (3.4) | (0.0) | (1.6) |
| Debt Repaid | 466.0 | 13.0 | 77.1 | 149.0 | 52.8 | 20.0 | 0.0 | 1.7 | 1.1 | 11.0 | 0.6 | 0.0 | - | - | - | - |
| Common Stock Issuance | 56.8 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | 12.6 | 0.0 | 33.3 | 2.6 | 2.7 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (10.9) | 23.3 | (29.3) | (128.3) | 185.2 | (15.2) | 26.2 | (0.9) | 1.7 | 2.6 | 12.1 | 0.5 | 29.6 | 2.6 | 9.7 | 2.5 |
| 0.1 |
| (0.0) |
| Net Change In Cash | (2.1) | 6.5 | (42.0) | (51.6) | 96.0 | 9.5 | 10.6 | (2.0) | 6.6 | (4.8) | 4.2 | (14.7) | 20.7 | (7.7) | 8.0 | (1.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | (36.1) | 9.4 | (22.7) | - | - | - | - | - | - | (1.7) | (7.7) | (16.6) | - | - | - | - |
| 13.5 |
| 13.8 |
| 14.0 |
| 7.1 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 1.4 |
| 1.9 |
| 1.9 |
| 1.9 |
| 5.7 |
| 5.9 |
| 3.7 |
| 1.8 |
| 0.2 |
| 2.5 |
| 1.4 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.6 |
| 0.9 |
| 0.6 |
| 0.0 |
| 0.5 |
| 0.4 |
| 0.8 |
| 0.7 |
| 0.7 |
| (0.2) |
| 1.1 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.4 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| - |
| - |
| - |
| (29.0) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.1) |
| - |
| 126.6 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| (131.0) |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.5) |
| - |
| 19.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.6) |
| - |
| - |
| - |
| 215.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (0.3) |
| - |
| 52.9 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |