| (in millions of USD) | Q1 FY 27 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 41.7 | 178.8 | 14.1 | 27.0 | 5.2 | 29.2 | (42.8) | 13.9 | (11.2) | (25.7) | (102.4) | 25.6 | (32.0) | (237.8) | 24.3 | (473.9) | |||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 261.5 | 225.0 | (10.9) | (134.5) | (662.0) | (117.0) | (57.1) | (76.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 11.0 | 10.5 | 10.8 | 13.8 | 21.3 | 20.6 | 17.0 | 14.3 |
| Amortization Of Intangibles | - | 0.7 | 1.2 | 2.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | 16.0 | 15.2 | 16.6 |
| Acquisitions | - | 14.9 | 0.0 | - | 2.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 109.0 | 40.3 | 24.7 | (11.3) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | (27.3) | 101.4 | (25.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 25.3 |
| (126.2) |
| 2.1 |
| 1.3 |
| 5.8 |
| (9.7) |
| (7.4) |
| (77.6) |
| 37.6 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 3.0 | 2.7 | 2.6 | 2.6 | 2.6 | 2.4 | 2.6 | 2.8 | 2.9 | 3.3 | 3.0 | 3.5 | 4.0 | 4.5 | 4.9 | 6.0 | 5.8 | 5.4 | 5.1 | 5.2 | 4.8 | 4.7 | 3.9 | 4.2 | 4.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 4.1 | - | - | - | 11.0 | - | - | - | 4.1 | - | - | - | 2.4 | - | - | - | 4.8 | ||||||||
| Deffered Income Tax | 0.0 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 1.4 | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 105.1 | - | - | - | - | 470.2 | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 19.3 | - | - | - | 29.6 | - | - | - | 21.0 | - | - | - | 20.6 | - | - | - | 22.6 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 2.5 | - | - | - | (6.0) | - | - | - | 13.1 | - | - | - | (1.8) | - | - | - | 5.2 | ||||||||
| Change In Other Working Capital | 3.9 | - | - | - | 2.5 | - | - | - | (1.8) | - | - | - | (17.2) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 4.3 | - | - | - | (8.6) | - | - | - | (12.0) | - | - | - | 7.5 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.0 | - | - | - | 2.7 | - | - | - | 6.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (4.6) | - | - | - | (2.3) | - | - | - | (1.3) | - | - | - | (4.8) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (3.8) | - | - | - | (1.8) | - | - | - | 11.9 | - | - | - | 12.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (4.0) | - | - | - | (12.8) | - | - | - | (1.3) | - | - | - | 15.2 | - | - | - | (13.1) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (13.5) | - | - | - | (35.6) | - | - | - | 37.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 6.0 |
| 4.6 |
| 3.1 |
| 4.2 |
| Stock-Based Compensation | - | 25.1 | 17.5 | 13.2 | 15.9 | 14.4 | 3.3 | 1.9 |
| Deffered Income Tax | - | (143.0) | 1.0 | 1.0 | (0.1) | 1.3 | (6.4) | (0.9) |
| Asset Impairments | - | - | 0.0 | 105.1 | 675.3 | 117.7 | 75.7 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 30.2 | 28.6 | 15.3 | 3.2 | 8.8 | (8.6) | (3.3) |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (6.2) | 6.4 | (13.9) | (3.9) | (11.7) | (6.8) | 19.3 |
| Change In Other Working Capital | - | (5.5) | (4.2) | (9.4) | 5.0 | 8.6 | (6.8) | 6.9 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 125.9 | 32.6 | 22.7 | (48.4) | (11.4) | 116.6 | (8.7) |
| 666.9 |
| 178.3 |
| 1.0 |
| Divestitures | - | - | - | - | 0.5 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (22.3) | (6.3) | (8.8) | (25.3) | (681.8) | (193.5) | (17.8) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 477.7 | 50.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 5.4 | 14.0 | 10.8 | 62.4 | 586.3 | 210.9 | 21.9 |
| (106.9) |
| 134.0 |
| (4.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| 75.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (10.2) |
| (2.9) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.5) |
| - |
| - |
| - |
| (32.9) |
| - |
| - |
| - |
| 44.1 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| (34.2) |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| (70.2) |
| - |
| - |
| - |
| 52.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |