| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 2.0 | (145.7) | 33.5 | 43.3 | 16.7 | (126.9) | (141.4) | 25.7 | 2.2 | 19.3 | 23.1 | 65.2 | 29.6 | (5.3) | 40.6 | (5.0) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (67.0) | (52.2) | (240.4) | 137.2 | 4.4 | (50.4) | 59.1 | 39.7 | (60.8) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 28.9 | 26.2 | 36.1 | 38.9 | 101.1 | 25.9 | 27.5 | 27.3 | 28.5 |
| Amortization Of Intangibles | 45.7 | 41.2 | 48.4 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 22.0 | 7.3 | 17.0 | 10.6 | 3.4 | 1.3 | 1.7 | 2.1 |
| Acquisitions | - | 164.9 | 0.0 | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 6.0 | (17.5) | 1.8 | 0.7 | 0.0 | 0.0 | - | - |
| Net Change In Cash | - | (118.2) | 115.1 | 115.2 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 79.8 | 146.7 | 215.0 | 130.9 | (266.5) | (123.5) | 384.4 | (13.8) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (25.9) |
| (21.9) |
| (27.6) |
| (5.5) |
| 4.6 |
| (9.8) |
| (7.2) |
| 2.4 |
| 73.7 |
| 18.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 8.1 | 8.2 | 7.0 | 5.6 | 5.3 | 8.7 | 8.9 | 8.9 | 9.6 | 5.6 | 9.6 | 9.2 | 14.5 | 30.2 | 21.3 | 26.0 | 23.6 | 7.5 | 6.0 | 6.0 | 6.5 | 7.9 | 6.4 | 6.4 | 6.9 | 6.4 |
| Amortization Of Intangibles | 13.0 | 13.4 | 10.6 | 8.7 | 8.5 | 11.8 | 11.9 | 11.8 | 12.9 | 12.9 | 12.8 | 12.6 | 13.9 | 26.0 | 24.6 | 25.8 | ||||||||||
| Stock-Based Compensation | 3.9 | 4.3 | 4.6 | 3.9 | 2.8 | 3.6 | 2.0 | 0.8 | 3.9 | 2.6 | 3.4 | 5.2 | 3.4 | 3.3 | 4.2 | 3.0 | 4.5 | |||||||||
| Deffered Income Tax | (1.6) | - | - | - | 1.0 | - | - | - | (0.0) | - | - | - | 3.0 | - | - | - | 4.3 | - | ||||||||
| Asset Impairments | 0.0 | - | 0.0 | - | - | - | 162.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | (96.0) | - | - | - | (6.2) | - | - | - | 44.3 | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | 11.5 | - | - | - | 23.3 | - | - | - | 46.3 | - | ||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Other Working Capital | 50.6 | - | - | - | 48.8 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Activities | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (29.4) | - | - | - | (13.1) | - | - | - | 47.5 | - | - | - | 45.8 | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 7.5 | - | - | - | 2.4 | - | - | - | 2.4 | - | - | - | 3.9 | - | - | - | 2.4 | - | - | - | 0.6 | - | - | - | 0.2 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 373.8 | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (7.5) | - | - | - | (2.4) | - | - | - | (2.4) | - | - | - | (3.9) | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 15.9 | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | (1.8) | - | - | - | (0.0) | - | - | - | (0.6) | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | (7.6) | - | - | - | (1.7) | - | - | - | (4.6) | - | - | - | (23.8) | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.6 | - | - | - | 2.5 | - | - | - | (2.0) | - | - | - | (4.3) | - | - | - | 7.4 | - | - | - | 0.0 | - | - | - | - | - |
| Net Change In Cash | (44.0) | - | - | - | (14.6) | - | - | - | 38.5 | - | - | - | 13.9 | - | - | - | (318.2) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (36.9) | - | - | - | (15.4) | - | - | - | 45.1 | - | - | - | 41.9 | - | - | - | (52.5) | - | - | - | (42.7) | - | - | - | (200.7) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 52.2 |
| 98.4 |
| 23.5 |
| 25.3 |
| 25.2 |
| 26.5 |
| Stock-Based Compensation | 16.7 | 15.6 | 10.3 | 14.5 | 15.0 | 13.8 | 4.8 | 0.8 | 0.0 |
| Deffered Income Tax | - | 3.2 | (37.7) | (8.9) | (31.6) | (10.1) | (2.7) | 22.3 | (20.1) |
| Asset Impairments | - | 102.6 | 236.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (31.0) | (41.4) | (92.8) | 77.0 | 116.8 | 23.0 | 40.7 | (19.4) |
| Change In Inventory | - | (52.9) | 44.8 | (66.7) | (20.9) | 88.2 | (28.3) | 94.6 | 10.3 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 18.3 | 0.0 | 0.0 | - | - | - | - | - |
| Other Operating Activities | - | 2.0 | 0.0 | 0.0 | - | - | - | - | - |
| Cash From Operating Activities | - | 101.8 | 154.0 | 232.0 | 141.5 | (263.2) | (122.2) | 386.1 | (11.7) |
| 373.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 0.0 | 0.0 | 12.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (187.9) | (9.6) | (16.8) | (384.4) | (15.3) | (1.3) | (1.7) | (6.4) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 0.0 | 0.0 | 15.9 | 120.6 | 145.5 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.8) | (1.8) | (1.5) | - | - | - | - | - |
| Cash From Financing Activities | - | (38.1) | (11.8) | (101.8) | 8.4 | 537.7 | (129.3) | (63.9) | 50.9 |
| (233.8) |
| 259.2 |
| (252.8) |
| 320.4 |
| 32.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 22.0 |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.9 |
| 7.6 |
| 5.9 |
| 5.9 |
| 5.9 |
| 6.3 |
| - |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| (27.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (50.1) |
| - |
| - |
| - |
| (42.1) |
| - |
| - |
| - |
| (200.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (376.2) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.7 |
| - |
| - |
| - |
| (36.6) |
| - |
| - |
| - |
| (57.7) |
| - |
| - |
| - |
| (89.3) |
| - |
| - |
| - |
| (258.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |