| (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 | 0.6 | 0.8 | (5.4) | (6.1) | (2.4) | (3.2) | (3.9) | (4.4) | (0.3) | (3.6) | (2.2) | (3.8) | 0.3 | (1.1) | (4.5) | (5.9) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (10.1) | (13.1) | (11.8) | (9.2) | (14.5) | 3.2 | (16.3) | 30.0 | (7.5) | (5.7) | (1.0) | (1.8) | (0.3) | (1.7) | (3.0) | (0.6) | (1.1) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | - | 26.4 | 22.1 | 19.1 | 18.7 | 16.2 | 14.7 | 18.2 | 12.9 | 6.1 | 3.6 | 3.0 | 2.8 | 2.9 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 0.8 | 0.7 | 1.6 | 2.3 | 0.1 | 0.9 | 1.0 | 1.9 | 1.4 | 0.4 | 1.4 | 0.8 | 0.4 | 0.9 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 0.0 | (0.1) | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | 21.4 | 8.7 | 17.3 | 11.4 | 1.2 | 1.4 | (5.1) | (9.0) | (1.4) | (2.4) | 1.9 | 1.9 | 1.6 | 1.9 | 3.2 | |
| (3.0) |
| (4.3) |
| 5.3 |
| 3.8 |
| (1.6) |
| (5.8) |
| (4.8) |
| (3.9) |
| (1.8) |
| 41.2 |
| (3.4) |
| (5.0) |
| (2.9) |
| 1.7 |
| (3.6) |
| (3.8) |
| (1.9) |
| (1.5) |
| (1.3) |
| (1.8) |
| (1.1) |
| 0.1 |
| 0.3 |
| 0.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 7.1 | - | - | - | 6.0 | - | - | - | 4.9 | - | - | - | 4.8 | - | - | - | 4.8 | - | - | - | 3.9 | - | - | - | 3.5 | - | - | - | 4.0 | - | - | - | 2.0 | - | - | - | 1.2 | - | - | - |
| Amortization Of Intangibles | 5.0 | 5.0 | 4.8 | 4.2 | 4.3 | 4.4 | 4.3 | 4.0 | 3.4 | 3.7 | 3.3 | 3.3 | 3.3 | 3.4 | 3.4 | 3.4 | 3.4 | |||||||||||||||||||||||
| Stock-Based Compensation | 2.2 | 2.0 | 2.0 | 1.9 | 1.9 | 1.5 | 1.6 | 1.5 | 1.9 | 1.5 | 1.3 | 1.3 | 1.3 | 0.8 | 0.8 | 0.8 | 0.7 | |||||||||||||||||||||||
| Deffered Income Tax | 0.1 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (0.2) | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.2) | - | - | - | 0.9 | - | - | - | (1.0) | - | - | - | (0.5) | - | - | - | 1.1 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 2.7 | - | - | - | 2.0 | - | - | - | (3.9) | - | - | - | 4.6 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.9 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 2.0 | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (5.4) | - | - | - | (12.6) | - | - | - | (4.5) | - | - | - | (6.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (11.5) | - | - | - | 63.9 | - | - | - | 21.1 | - | - | - | 21.1 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - |
| Net Change In Cash | (14.2) | - | - | - | 53.3 | - | - | - | 12.6 | - | - | - | 19.1 | - | - | - | 17.1 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 2.5 | - | - | - | 1.8 | - | - | - | (4.2) | - | - | - | 3.9 | - | - | - | 2.5 | - | - | - | (1.4) | - | - | - | (3.6) | - | - | - | 3.3 | - | - | - | (1.5) | - | - | - | (1.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2.3 |
| 1.1 |
| 1.0 |
| Amortization Of Intangibles | 18.9 | 18.3 | 16.2 | 13.6 | 13.5 | 10.9 | 9.5 | 11.8 | 7.5 | 4.5 | 2.3 | 1.9 | 2.0 | 2.2 | 1.7 | 0.7 | 0.6 |
| Stock-Based Compensation | 8.0 | 7.7 | 6.4 | 5.4 | 3.2 | 3.0 | 2.4 | 2.3 | 1.7 | 0.6 | 0.2 | 0.4 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Deffered Income Tax | - | 0.7 | 0.9 | 0.2 | (0.1) | 0.7 | 0.6 | (0.6) | (7.3) | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 | - |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 35.1 | 0.0 | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 0.9 | (1.1) | (0.2) | 0.3 |
| Change In Inventory | - | (0.8) | 0.0 | (0.1) | 0.0 | (0.1) | (0.2) | 1.6 | 2.9 | 0.0 | (0.3) | 0.6 | 0.1 | (0.2) | 0.2 | 0.0 | 0.0 |
| Change In Accounts Payable | - | 0.3 | (1.2) | 0.4 | 1.6 | (0.7) | (0.7) | (3.2) | 1.6 | (0.3) | (1.1) | 1.1 | (0.1) | (1.0) | 0.7 | 0.4 | (0.5) |
| Change In Other Working Capital | - | - | 0.0 | (0.5) | 3.0 | 1.4 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | 0.0 | (0.5) | 0.0 | 0.1 | 0.0 | 0.1 | - | - | - | - |
| Cash From Operating Activities | - | 22.2 | 9.4 | 18.9 | 13.7 | 1.4 | 2.2 | (4.1) | (7.1) | (0.0) | (2.0) | 3.4 | 2.7 | 2.0 | 2.8 | 3.4 | (0.9) |
| 0.1 |
| 0.1 |
| Acquisitions | - | 37.5 | 7.9 | - | 0.0 | 0.8 | 0.4 | 7.4 | 67.0 | 45.4 | 12.0 | 0.0 | 3.4 | 0.0 | 9.8 | 10.4 | - |
| Divestitures | - | - | - | - | - | - | 0.0 | 118.2 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (86.7) | (19.3) | (29.5) | (36.0) | (37.0) | (19.4) | 85.6 | (107.2) | (58.5) | (18.8) | (1.4) | (4.2) | (0.4) | (11.0) | (10.5) | (0.1) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.4 | 0.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | 5.0 | - | 5.0 | 5.0 | - | 5.0 | - | - | - | 0.1 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 83.5 | (22.0) | 24.2 | (12.4) | (90.7) | 208.1 | (68.0) | 101.8 | 73.5 | 32.3 | (1.1) | (2.1) | 0.2 | 9.3 | 7.2 | (0.2) |
| 0.0 |
| (0.1) |
| 0.0 |
| Net Change In Cash | - | 19.0 | (31.9) | 13.6 | (34.7) | (126.2) | 190.9 | 13.4 | (12.3) | 15.0 | 11.6 | 0.8 | (3.6) | 1.8 | 1.1 | (0.0) | (1.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (1.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 3.4 |
| 2.5 |
| 2.5 |
| 2.5 |
| 2.4 |
| 2.4 |
| 2.3 |
| 2.3 |
| 4.6 |
| 2.3 |
| 2.4 |
| 2.4 |
| 1.4 |
| 2.4 |
| 2.0 |
| 1.6 |
| 1.2 |
| 1.3 |
| 1.0 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.9 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.0 |
| 1.3 |
| 0.6 |
| 0.4 |
| 0.7 |
| 0.6 |
| 0.4 |
| 0.6 |
| 0.8 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 37.3 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (38.1) |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| (68.4) |
| - |
| - |
| - |
| (29.4) |
| - |
| - |
| - |
| (6.4) |
| - |
| - |
| - |
| 37.0 |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| (69.1) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (10.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |