| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (3.5) | 5.4 | (0.1) | 8.6 | (5.3) | 2.7 | 0.5 | (3.6) | 6.3 | (2.7) | (0.1) | (2.7) | 0.0 | 9.2 | (9.0) | 26.5 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 10.4 | 8.6 | 5.9 | (5.6) | 43.9 | 36.1 | 8.1 | 15.5 | 8.9 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 20.5 | 19.3 | 16.0 | 10.5 | 11.0 | 13.0 | 24.2 | 30.1 | 29.8 |
| Amortization Of Intangibles | 2.2 | 2.2 | 2.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 6.1 | 14.1 | 11.4 | 8.5 | 1.5 | 2.1 | 1.6 | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | 1.2 | 2.4 | 8.6 | - | - | - | - | - |
| Debt Repaid | - | 0.7 | 9.2 | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (0.3) | (1.2) | (141.3) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (29.1) | (2.9) | (185.5) | (8.6) | 77.6 | (14.4) | 43.8 | - |
| Free Cash Flow To Equity | - | (28.6) | (9.6) | - | |||||
| 17.2 |
| 11.2 |
| (1.6) |
| 16.5 |
| 10.0 |
| 0.3 |
| 14.7 |
| (7.9) |
| 1.1 |
| 14.4 |
| 0.1 |
| 0.7 |
| 0.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 6.1 | 5.1 | 4.8 | 4.5 | 4.9 | 1.4 | 8.2 | 3.7 | 2.8 | 6.2 | 0.9 | 0.9 | 2.5 | 6.9 | 0.6 | 0.6 | 2.9 | 8.5 | 0.5 | 0.5 | 3.5 | 15.3 | 0.5 | 0.5 | 7.9 | - | - | - | - |
| Amortization Of Intangibles | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | ||||||||||||
| Stock-Based Compensation | 1.8 | 3.0 | 0.4 | 0.3 | 1.2 | 3.0 | 0.4 | 0.1 | 0.8 | - | - | - | 2.7 | - | - | - | 3.8 | ||||||||||||
| Deffered Income Tax | (1.0) | - | - | - | (0.4) | - | - | - | (0.7) | - | - | - | 0.1 | - | - | - | (0.8) | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | 4.5 | - | - | - | 5.2 | - | - | - | (1.2) | - | - | - | 8.0 | - | - | - | 5.5 | ||||||||||||
| Change In Inventory | 29.9 | - | - | - | 39.7 | - | - | - | 24.0 | - | - | - | 49.0 | - | - | - | (28.2) | ||||||||||||
| Change In Accounts Payable | 1.6 | - | - | - | (6.6) | - | - | - | (3.6) | - | - | - | 14.0 | - | - | - | 0.2 | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (26.7) | - | - | - | (45.2) | - | - | - | (21.5) | - | - | - | (62.4) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 1.1 | - | - | - | 2.4 | - | - | - | 3.6 | - | - | - | 1.5 | - | - | - | 1.6 | - | - | - | 0.4 | - | - | - | 0.9 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (3.1) | - | - | - | (3.5) | - | - | - | 0.2 | - | - | - | 3.0 | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.2 | - | - | - | 0.2 | - | - | - | 4.0 | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 27.5 | - | - | - | 48.8 | - | - | - | 18.0 | - | - | - | (0.1) | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.3) | - | - | - | (0.0) | - | - | - | (3.2) | - | - | - | (59.5) | - | - | - | 41.5 | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (27.7) | - | - | - | (47.6) | - | - | - | (25.0) | - | - | - | (63.9) | - | - | - | 41.4 | - | - | - | (14.4) | - | - | - | 20.5 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (47.6) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 2.1 |
| 2.1 |
| 2.1 |
| 2.1 |
| 0.8 |
| 0.1 |
| Stock-Based Compensation | 5.5 | 4.9 | 4.3 | 12.1 | 16.5 | 12.7 | 1.0 | 0.0 | - |
| Deffered Income Tax | - | 1.4 | 2.0 | (0.9) | (2.4) | (3.2) | 0.0 | 2.5 | (7.8) |
| Asset Impairments | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | (5.4) | - | - | - |
| Change In Accounts Receivable | - | 8.0 | 3.6 | 3.0 | 1.0 | 3.3 | (9.9) | 21.5 | 8.9 |
| Change In Inventory | - | 54.8 | 78.0 | 168.6 | 37.6 | 35.7 | 55.3 | (3.4) | (7.7) |
| Change In Accounts Payable | - | (4.5) | 4.3 | 8.8 | 1.2 | 3.6 | (0.8) | 3.8 | 1.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (23.0) | 11.2 | (174.2) | (0.1) | 79.1 | (12.2) | 45.5 | 59.2 |
| - |
| - |
| 17.0 |
| 26.1 |
| 22.3 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (3.9) | (16.1) | 3.1 | 41.4 | 13.2 | (21.1) | (62.1) | 44.2 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 26.5 | 3.8 | 29.7 | (24.3) | 8.6 | 45.2 | (5.5) | (83.8) |
| 17.0 |
| 100.9 |
| 11.8 |
| (4.1) |
| 13.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (12.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| - |
| - |
| - |
| (14.0) |
| - |
| - |
| - |
| 21.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| (174.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 59.0 |
| - |
| - |
| - |
| 175.6 |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| 62.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |