| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (0.5) | (7.1) | (2.3) | 16.7 | (5.3) | (8.7) | (9.3) | (8.3) | (9.2) | (13.1) | (11.3) | (18.8) | (12.9) | (10.4) | (14.3) | (15.3) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 6.7 | 1.9 | (35.4) | (56.1) | (52.8) | 12.1 | (66.3) | (305.9) | (2.7) | 311.6 | 31.4 | 44.8 | 137.1 | 133.8 | 115.9 | 71.1 | 49.3 | 26.0 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.5 | 1.0 | 2.4 | 3.4 | 4.6 | 14.9 | 18.5 | 30.8 | 36.4 | 36.8 | 36.5 | 29.0 | 19.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 0.1 | 0.0 | 0.0 | 0.9 | 1.4 | 2.7 | 2.2 | 3.9 | 10.5 | 23.3 | 36.2 | 64.8 | 34.1 | 35.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | 0.0 | 0.0 | 407.9 | 0.0 | 0.0 | 0.0 | 198.0 | 200.5 | 198.0 | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (5.1) | (5.0) | (21.8) | (45.8) | (61.8) | (25.1) | 44.5 | 64.5 | 55.6 | 103.5 | 159.2 | 132.6 | 151.3 | 81.0 | 95.2 | ||
| (12.9) |
| 71.0 |
| (18.3) |
| (18.7) |
| (21.9) |
| (7.0) |
| (12.9) |
| (34.9) |
| (11.5) |
| (306.1) |
| 7.6 |
| (4.6) |
| (2.7) |
| (11.7) |
| 9.5 |
| 2.3 |
| (2.7) |
| 287.0 |
| 7.8 |
| 9.7 |
| 7.2 |
| (19.7) |
| 11.5 |
| 20.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.0 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.6 | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.2 | 1.2 | 3.4 | 3.8 | 3.6 | 4.1 | 4.3 | 3.7 | 4.9 | 5.6 | 6.1 | 7.7 | 8.3 | 8.7 | 9.0 | 8.5 | 8.9 | 10.0 | 9.3 | 9.2 | 9.1 |
| Amortization Of Intangibles | 1.4 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.2 | 1.3 | 1.3 | 0.7 | 1.1 | 0.8 | 0.9 | 0.8 | 2.2 | 1.2 | 1.2 | 1.2 | 1.4 | 1.2 | 1.3 | 1.3 | 1.3 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | 0.0 | 0.0 | - | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 2.8 | - | - | - | 3.0 | - | - | - | 2.5 | - | - | - | 1.3 | - | - | - | 0.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 4.1 | - | - | - | 0.4 | - | - | - | (1.6) | - | - | - | (0.5) | - | - | - | (4.5) | |||||||||||||||||||||||
| Change In Other Working Capital | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 2.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 4.5 | - | - | - | (5.0) | - | - | - | (2.2) | - | - | - | (3.1) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.8 | - | - | - | 1.3 | - | - | - | 1.9 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 20.0 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 20.5 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (1.1) | - | - | - | 6.0 | - | - | - | (0.7) | - | - | - | (4.9) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 3.2 | - | - | - | 1.0 | - | - | - | (2.9) | - | - | - | (7.9) | - | - | - | (18.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 4.3 | - | - | - | (5.0) | - | - | - | (2.2) | - | - | - | (3.1) | - | - | - | (17.0) | - | - | - | (17.3) | - | - | - | (2.2) | - | - | - | (7.4) | - | - | - | (9.8) | - | - | - | (20.3) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 12.8 |
| 8.4 |
| 7.2 |
| 5.4 |
| Amortization Of Intangibles | 5.3 | 5.2 | 5.1 | 5.2 | 5.1 | 9.5 | 14.7 | 19.0 | 28.4 | 35.4 | 47.6 | 41.1 | 37.7 | 28.2 | 5.0 | 5.3 | 4.9 | 2.7 |
| Stock-Based Compensation | 4.4 | 4.3 | 4.7 | 5.1 | 5.1 | 2.8 | 7.8 | 11.9 | 10.2 | 4.3 | 6.2 | 4.8 | 2.2 | 2.4 | 3.6 | 3.9 | 3.1 | 0.3 |
| Deffered Income Tax | - | (1.2) | (0.7) | 0.0 | 1.1 | (0.7) | 5.0 | 307.3 | (5.8) | (297.3) | (2.6) | (1.3) | 1.2 | 2.0 | 3.0 | 2.6 | (1.1) | (1.2) |
| Asset Impairments | - | - | - | - | - | - | - | - | 2.6 | 0.0 | 0.0 | 55.7 | 37.5 | 0.0 | 0.0 | 0.0 | 2.8 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 3.2 | 4.2 | (0.4) | (4.1) | (3.0) | (15.0) | 12.2 | (14.6) | (30.0) | (16.0) | (2.4) | 22.5 | 5.6 | 40.0 | (0.8) | 18.3 | 21.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 6.1 | 3.7 | (3.4) | (13.0) | (8.4) | (10.3) | (16.3) | 1.7 | 2.6 | (9.1) | (14.5) | 24.3 | 7.4 | 11.7 | 14.8 | 8.2 | 19.4 |
| Change In Other Working Capital | - | (2.1) | (0.3) | 1.7 | (0.3) | (0.9) | (0.9) | 0.1 | (2.3) | (0.8) | (1.1) | (3.0) | 1.8 | 1.6 | (2.2) | 4.9 | 2.8 | 0.6 |
| Other Operating Activities | - | - | - | - | 0.0 | (0.1) | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (5.1) | (5.0) | (21.8) | (44.9) | (60.4) | (22.4) | 46.7 | 68.4 | 66.1 | 126.8 | 195.4 | 197.5 | 185.5 | 116.5 | 111.6 | 52.8 | 33.3 |
| 16.4 |
| 11.6 |
| 7.5 |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 9.4 | 28.7 | 34.7 | 267.9 | 0.0 | 2.5 | 26.8 | - |
| Divestitures | - | 0.0 | 2.3 | 0.0 | 0.3 | 104.1 | 3.3 | 38.6 | 15.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.3 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | (0.4) | 0.0 | (0.2) | 0.0 | 0.0 | 0.3 | 0.1 | 0.0 | - | - | - |
| Cash From Investing Activities | - | (0.3) | 2.3 | 0.0 | (0.8) | 102.8 | 47.2 | 44.9 | 11.1 | (10.3) | (80.9) | (66.0) | (101.3) | (215.9) | (110.6) | (33.1) | (39.5) | (7.5) |
| - |
| - |
| Debt Repaid | - | 0.9 | 0.0 | 30.0 | 0.0 | - | 46.6 | 45.0 | 486.8 | 59.8 | 50.7 | - | - | 3.5 | - | - | - | - |
| Common Stock Issuance | - | - | 0.0 | 20.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.0 | 20.0 | 40.4 | 39.0 | 37.7 | 58.9 | 255.7 | 141.0 | 16.8 | 62.2 | 17.8 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.5) | 0.0 | 0.0 | - | - | - | - |
| Cash From Financing Activities | - | 3.2 | 0.1 | 3.0 | (2.2) | (2.3) | (49.3) | (69.0) | (124.3) | (100.3) | (76.6) | (111.4) | (65.2) | 55.3 | 67.4 | (68.6) | (21.6) | (2.3) |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (2.2) | (2.7) | (18.9) | (47.9) | 40.1 | (24.5) | - | - | (44.3) | (30.0) | 18.0 | 31.0 | 24.8 | 73.4 | 10.0 | (8.3) | 23.5 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 41.2 |
| 25.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | (71.7) | (0.5) | (14.4) | (4.2) | 52.8 | - | - | 348.3 | - | - | - | - |
| 1.3 |
| 2.7 |
| 2.9 |
| 2.6 |
| 3.4 |
| 4.3 |
| 2.8 |
| 4.2 |
| 3.5 |
| 3.3 |
| 3.5 |
| 8.6 |
| 7.1 |
| 6.6 |
| 7.5 |
| 7.1 |
| 8.2 |
| 8.6 |
| 9.4 |
| 9.1 |
| 11.1 |
| 11.5 |
| 12.8 |
| 0.4 |
| 0.4 |
| 0.6 |
| 1.4 |
| 1.3 |
| 1.7 |
| 1.9 |
| 2.9 |
| 3.7 |
| 2.8 |
| 2.8 |
| 2.6 |
| 4.1 |
| 2.0 |
| 1.9 |
| 2.2 |
| 1.0 |
| 1.4 |
| 1.2 |
| 0.7 |
| 1.5 |
| 1.1 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (16.3) |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| (10.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| - |
| - |
| - |
| (16.8) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| (16.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |