| (in millions of USD) | 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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (7.2) | (0.7) | 16.0 | 14.7 | 3.1 | 3.9 | 17.3 | 12.4 | 7.0 | 0.0 | 4.0 | 6.6 | (4.6) | (8.8) | (42.0) | 18.4 | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 22.8 | 37.7 | 36.7 | (2.8) | (34.6) | 44.9 | 28.8 | 71.7 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 34.8 | 34.6 | 37.7 | 32.8 | 24.8 | 20.4 | 18.1 | 16.5 |
| Amortization Of Intangibles | - | - | 0.5 | 1.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 51.4 | 32.2 | 49.8 | 61.2 | 73.4 | 67.3 | 29.7 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 3.0 | 3.4 | 3.5 | 63.3 | 10.5 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | 0.0 | (0.1) | (0.3) | 0.0 | 0.1 | 0.0 |
| Net Change In Cash | - | 7.2 | 16.1 | (10.7) | (38.3) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 37.2 | 61.2 | (20.6) | (26.0) | (26.4) | 11.6 | 62.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 2.4 |
| (13.4) |
| 16.9 |
| 18.4 |
| 7.4 |
| 2.2 |
| 18.8 |
| 23.4 |
| (14.8) |
| 1.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 6.7 | 9.2 | 10.5 | 8.4 | 7.0 | 8.7 | 10.2 | 8.9 | 5.7 | 12.9 | 10.0 | 7.6 | 5.9 | 9.3 | 7.6 | 7.1 | 5.6 | 4.5 | 6.7 | 6.1 | 4.0 | 3.6 | - | 5.5 | - | - |
| Amortization Of Intangibles | - | - | - | - | 0.2 | - | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.1 | 0.0 | 1.2 | - | 0.1 | - | |||||||||
| Stock-Based Compensation | - | 1.4 | 3.2 | 1.7 | 1.9 | 2.0 | 2.6 | 1.5 | 1.6 | 1.4 | 1.3 | 1.2 | 1.3 | 0.7 | 1.0 | 0.9 | 0.9 | |||||||||
| Deffered Income Tax | - | (0.2) | - | - | - | 0.0 | - | - | - | (0.8) | - | - | - | (0.5) | - | - | - | 0.0 | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | - | 18.8 | - | - | - | 31.5 | - | - | - | 14.8 | - | - | - | 3.8 | - | - | - | 29.8 | ||||||||
| Change In Accounts Payable | - | 14.8 | - | - | - | 18.5 | - | - | - | 4.6 | - | - | - | (1.7) | - | - | - | |||||||||
| Change In Other Working Capital | - | 1.2 | - | - | - | 4.0 | - | - | - | (0.1) | - | - | - | 1.2 | - | - | ||||||||||
| Other Operating Activities | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.9) | - | - | - | (0.1) | - | - | - | |||||||||
| Cash From Operating Activities | - | (3.0) | - | - | - | (1.2) | - | - | - | 9.5 | - | - | - | (1.3) | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | - | 11.9 | - | - | - | 14.8 | - | - | - | 9.9 | - | - | - | 17.6 | - | - | - | 20.9 | - | - | - | 22.4 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||
| Cash From Investing Activities | - | (11.8) | - | - | - | (14.9) | - | - | - | (9.9) | - | - | - | (17.9) | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.8 | - | - | - | 0.8 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 2.2 | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | - | (4.4) | - | - | - | (1.0) | - | - | - | (2.5) | - | - | - | 5.5 | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - |
| Net Change In Cash | - | (19.1) | - | - | - | (17.1) | - | - | - | (2.7) | - | - | - | (13.7) | - | - | - | (64.0) | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | - | (14.9) | - | - | - | (16.0) | - | - | - | (0.4) | - | - | - | (18.9) | - | - | - | (62.3) | - | - | - | (32.1) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 0.8 |
| - |
| - |
| - |
| Stock-Based Compensation | - | 8.8 | 7.1 | 4.5 | 3.6 | 2.6 | 5.0 | 0.0 |
| Deffered Income Tax | - | 1.9 | (8.0) | (6.4) | (0.6) | 8.8 | (1.0) | 0.6 |
| Asset Impairments | - | - | 0.0 | 0.0 | 49.5 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | (11.1) | 19.3 | (3.0) | 15.3 | 11.2 | (5.9) | 12.3 |
| Change In Accounts Payable | - | 12.3 | 25.4 | (8.9) | 9.4 | 8.9 | 8.2 | 5.2 |
| Change In Other Working Capital | - | 7.7 | (1.6) | (1.0) | (0.2) | 3.5 | 4.2 | (0.2) |
| Other Operating Activities | - | 0.0 | 0.4 | (0.1) | (0.1) | 0.1 | 2.6 | 0.0 |
| Cash From Operating Activities | - | 88.6 | 93.4 | 29.2 | 35.2 | 47.0 | 78.9 | 92.6 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.6 | (0.2) | 0.1 | 0.1 | (0.3) | 0.0 | (0.8) |
| Cash From Investing Activities | - | (51.9) | (33.5) | (54.1) | (51.4) | (70.3) | (67.7) | (30.7) |
| 6.3 |
| 14.2 |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 78.1 | 0.0 |
| Common Stock Repurchased | - | 6.1 | 0.0 | 0.6 | 0.0 | 0.0 | 1.9 | 0.9 |
| Dividends Paid | - | - | - | - | 0.0 | 0.0 | 13.0 | 5.6 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (29.5) | (43.8) | 14.3 | (21.8) | (11.5) | 50.1 | (26.8) |
| (34.8) |
| 61.4 |
| 35.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.7 |
| 0.8 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.4) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| (20.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (32.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |