| (in millions of USD) | 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 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 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 | Q4 FY 15 | Q2 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.1) | 5.7 | 0.2 | 5.2 | 3.5 | 4.5 | (11.9) | 1.5 | 3.9 | 1.8 | 3.6 | 2.0 | 4.9 | 6.0 | (2.7) | 6.0 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | 9.0 | 1.3 | 10.8 | 10.2 | 110.1 | 0.3 | 9.7 | 1.8 | (0.8) | (24.6) | (51.1) | (16.7) | (24.1) | (130.2) |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 3.4 | 5.3 | 4.0 | 5.5 | 5.4 | 4.4 | 4.5 | 5.2 | 5.8 | 7.2 | 7.1 | 5.6 | 4.9 | 20.0 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 13.0 | 2.7 | 5.3 | 2.8 | 4.6 | 5.2 | 6.6 | 4.0 | 3.7 | 9.4 | 10.4 | 5.9 | 12.9 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | 102.2 | 0.0 | 41.9 | 36.0 | 36.0 | 33.0 | 54.0 | 0.0 | 0.0 | 8.3 | 0.0 |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.2 | (1.6) | (0.3) | (0.1) | (0.7) | (0.3) | (0.7) | (0.2) | (4.2) | 0.3 | 0.0 | (1.9) | 1.2 |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (7.2) | 27.9 | (7.0) | 14.5 | 12.9 | (2.3) | 1.6 | 5.4 | (13.3) | (38.7) | (2.0) | 2.5 | 10.4 |
| Free Cash Flow To Equity | ||||||||||||||
| 5.9 |
| 94.7 |
| 6.6 |
| 5.9 |
| 0.7 |
| (1.7) |
| 0.1 |
| - |
| 4.3 |
| 2.3 |
| - |
| - |
| (2.4) |
| - |
| - |
| (1.5) |
| (0.4) |
| 1.7 |
| (0.6) |
| (7.9) |
| (5.7) |
| (1.2) |
| (13.1) |
| (4.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | 0.9 | 0.5 | 1.3 | 1.2 | 1.5 | 1.3 | 0.9 | 1.0 | 0.9 | 1.2 | 1.3 | 1.4 | 1.4 | 1.3 | 1.1 | 1.1 | 1.4 | 1.4 | 1.3 | 1.1 | 1.1 | 1.0 | 1.1 | 1.0 | 1.1 | 1.3 | 1.2 | 1.4 | 1.3 | 1.3 | 1.3 | 1.4 | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 |
| Amortization Of Intangibles | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.8 | 0.5 | 0.4 | 0.2 | 0.2 | 0.2 | - | - | - | 0.1 | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.6 | 1.3 | 1.6 | 1.4 | 2.0 | 2.0 | 1.7 | 1.8 | 1.9 | 1.8 | 1.8 | 1.6 | 1.6 | 1.7 | 1.8 | 0.8 | 0.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | (0.3) | - | - | - | (6.8) | - | - | - | (0.2) | - | - | - | 3.3 | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 1.7 | - | - | - | 15.5 | - | - | - | (7.0) | - | - | - | (4.3) | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | (0.0) | - | - | - | 13.2 | - | - | - | (2.0) | - | - | - | 2.7 | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | (5.9) | - | - | - | 8.6 | - | - | - | 1.8 | - | - | - | (0.3) | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | 1.9 | - | - | - | 5.2 | - | - | - | 0.8 | - | - | - | 3.4 | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | (11.7) | - | - | - | (27.2) | - | - | - | 14.0 | - | - | - | (6.3) | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 1.7 | - | - | - | 5.4 | - | - | - | 0.7 | - | - | - | 0.5 | - | - | - | - | 1.0 | - | - | 1.3 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 1.3 | - | - | 0.4 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 7.9 | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (1.7) | - | - | - | (21.2) | - | - | - | (0.7) | - | - | - | (8.3) | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 25.2 | - | - | - | 15.0 | - | - | - | - | 0.0 | - | - | 9.0 | - | - | - | 9.0 | - | - | - | 9.0 | - | - | - | 8.0 | - | - | 9.0 | - | - |
| Debt Repaid | - | - | 0.9 | - | - | - | 0.0 | - | - | - | 25.2 | - | - | - | 15.0 | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | 18.5 | - | - | - | 34.3 | - | - | - | 0.2 | - | - | - | (0.3) | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | 0.1 | - | - | - | 1.3 | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | - | 0.1 | - | - | (0.3) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | (0.3) | - | - |
| Net Change In Cash | - | - | 5.1 | - | - | - | (12.8) | - | - | - | 13.2 | - | - | - | (15.3) | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | (13.5) | - | - | - | (32.6) | - | - | - | 13.3 | - | - | - | (6.8) | - | - | - | - | 3.2 | - | - | 4.3 | - | - | - | (8.6) | - | - | - | 3.5 | - | - | - | 2.0 | - | - | 1.4 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | 13.3 | - | - | - | (6.8) | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | 2.8 | 2.7 | 1.0 | 0.7 | 0.0 | - | - | - | 0.0 | 0.4 | 0.4 | 0.4 | 1.6 | 5.0 |
| Stock-Based Compensation | 5.9 | 7.1 | 7.3 | 6.7 | 2.9 | 1.7 | 1.7 | 2.4 | 2.1 | 2.2 | 3.4 | 6.4 | 5.2 | 3.2 |
| Deffered Income Tax | - | (0.3) | 3.6 | 9.0 | (90.0) | (0.2) | (8.8) | (3.2) | 0.1 | (4.7) | (0.3) | (0.2) | 0.0 | (4.2) |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 5.6 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 29.0 | 9.3 | 24.8 | 4.2 | (7.0) | 6.4 | (2.8) | (18.2) | 8.8 | (8.2) | (1.9) | (38.4) | (35.9) |
| Change In Inventory | - | 24.4 | (1.6) | 4.9 | 11.1 | 5.7 | (1.2) | (0.6) | (6.4) | 0.7 | 7.0 | (13.6) | 9.0 | (12.2) |
| Change In Accounts Payable | - | 49.9 | 16.6 | 16.0 | 0.6 | (3.1) | 5.1 | (2.2) | 0.6 | 1.6 | (2.7) | (7.1) | (18.3) | (11.0) |
| Change In Other Working Capital | - | 8.6 | 4.9 | 15.4 | 1.0 | 3.6 | 0.9 | 0.7 | 3.6 | 1.8 | (2.0) | 0.1 | (4.4) | 0.9 |
| Other Operating Activities | - | (0.4) | (0.1) | (0.1) | (0.0) | - | - | - | - | - | (0.1) | (0.1) | 0.0 | (1.2) |
| Cash From Operating Activities | - | 5.7 | 30.5 | (1.6) | 17.3 | 17.5 | 2.9 | 8.2 | 9.4 | (9.6) | (29.3) | 8.4 | 8.4 | 23.3 |
| Acquisitions |
| - |
| 18.2 |
| 32.2 |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 4.2 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 0.0 | 0.5 | 9.2 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (28.5) | (35.2) | (11.9) | (2.8) | (4.6) | (5.2) | (6.3) | (4.0) | (3.7) | (9.4) | (10.5) | (7.4) | (14.3) |
| - |
| 50.6 |
| 1.3 |
| 0.0 |
| 9.0 |
| 41.9 |
| 36.0 |
| 36.0 |
| 33.0 |
| 51.0 |
| 2.8 |
| 4.1 |
| 1.4 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 0.0 | 1.8 | 2.3 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 18.7 | 48.7 | (0.7) | (8.0) | (2.5) | (3.0) | 0.0 | 0.0 | 2.9 | (2.8) | (3.9) | (1.3) | (5.3) |
| Net Change In Cash | - | (2.9) | 42.4 | (14.6) | 6.3 | 9.7 | (5.6) | 1.2 | 5.1 | (14.7) | (41.2) | (6.0) | (2.2) | 4.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 95.2 |
| 5.5 |
| 12.9 |
| (2.3) |
| 1.6 |
| 5.4 |
| (10.3) |
| (41.5) |
| (6.1) |
| 9.4 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.8 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.7 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.7 |
| 0.4 |
| - |
| 0.2 |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (13.9) |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| 1.4 |
| - |
| - |