| (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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Net Income | 4.1 | (3.0) | (1.2) | (4.9) | (3.7) | (1.8) | 0.4 | 4.1 | (9.2) | (10.9) | (5.1) | (3.9) | 3.6 | 33.4 | (0.8) | (6.2) | ||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (5.1) | (12.9) | (6.5) | (16.3) | 19.6 | (27.4) | (44.0) | 2.5 | 17.9 | 6.0 | 22.4 | (6.7) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 37.2 | 35.7 | 31.7 | 24.4 | 18.4 | 17.5 | 13.1 | 9.0 | 5.3 | 4.9 | 5.3 | 6.2 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | - | - | - | - | - | 12.3 | 22.2 | 12.4 | 5.0 | 3.8 | 2.1 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | (0.4) | (1.2) | 0.6 | 0.9 | 0.2 | 0.1 | (0.0) | 0.0 | 0.0 | - | - |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | - | - | - | - | - | (7.8) | (23.5) | 12.2 | 9.6 | 1.3 | (5.9) |
| Free Cash Flow To Equity | - | - | ||||||||||
| (6.8) |
| (8.2) |
| (6.9) |
| (6.9) |
| (5.3) |
| (19.9) |
| (2.4) |
| (20.6) |
| (1.1) |
| (2.0) |
| (1.0) |
| 3.5 |
| 2.0 |
| (1.3) |
| 2.5 |
| 10.5 |
| 6.2 |
| (0.6) |
| 1.6 |
| 1.9 |
| 3.0 |
| 3.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 9.8 | 9.5 | 9.2 | 8.8 | 8.2 | 7.7 | 8.0 | 8.0 | 8.1 | 7.7 | 6.6 | 5.5 | 4.6 | 4.6 | 4.7 | 4.6 | 4.6 | 4.5 | 4.5 | 4.3 | 4.2 | 3.6 | 3.2 | 3.2 | 3.2 | 2.8 | 2.2 | 2.0 | 2.1 | 1.6 | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.3 |
| Amortization Of Intangibles | 7.6 | 4.6 | 4.6 | 4.6 | 4.3 | 4.4 | 4.4 | 4.3 | 4.4 | 4.3 | 4.3 | 4.3 | 4.3 | 4.2 | 4.1 | 4.3 | 4.6 | |||||||||||||||||||||
| Stock-Based Compensation | 13.0 | 13.9 | 12.3 | 12.5 | 13.6 | 13.2 | 11.4 | 11.4 | 12.3 | 14.7 | 6.9 | 8.0 | 7.4 | 5.6 | 4.9 | 4.8 | 5.3 | |||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | ||||||||||||||||||||
| Gains & Losses On Investments | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | (0.1) | (0.1) | 0.1 | 0.0 | (0.2) | (0.1) | 0.1 | 0.1 | - | 0.5 | (0.3) | - | |||||||||||||||||||||
| Change In Accounts Receivable | 10.0 | - | - | - | 0.3 | - | - | - | 11.5 | - | - | - | (11.3) | - | - | - | 7.4 | |||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Payable | (9.2) | - | - | - | (10.9) | - | - | - | (8.6) | - | - | - | (10.7) | - | - | - | 0.0 | |||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Operating Activities | 8.8 | - | - | - | (3.1) | - | - | - | 2.5 | - | - | - | (6.4) | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | - | - | - | 3.6 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Divestitures | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.0 | - | ||||||||||||||||||||
| Purchase Of Investments | 2.0 | - | - | - | 4.7 | - | - | - | 21.8 | - | - | - | 10.8 | - | - | - | 0.0 | |||||||||||||||||||||
| Sales Of Investments | 7.5 | 2.1 | 2.9 | 3.7 | 1.0 | 4.9 | 10.3 | 36.9 | 1.4 | 50.6 | 18.9 | 16.7 | 43.9 | 75.6 | 33.1 | 0.0 | 0.0 | |||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Investing Activities | (3.9) | - | - | - | (13.8) | - | - | - | (27.0) | - | - | - | 29.0 | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Stock Repurchased | 5.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash From Financing Activities | (59.8) | - | - | - | (29.0) | - | - | - | (1.8) | - | - | - | (52.1) | - | - | |||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.8) | - | - | - | (0.1) | - | - | - | (0.4) | - | - | - | 0.3 | - | - | - | (1.1) | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (55.7) | - | - | - | (46.1) | - | - | - | (26.7) | - | - | - | (29.1) | - | - | - | (15.3) | - | ||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.2 | - | - | - | (11.2) | - | - | - | (10.3) | - | - | - | 10.3 | - | - | - | (1.1) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 21.4 |
| 18.1 |
| 17.5 |
| 17.3 |
| 17.2 |
| 19.1 |
| 3.7 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| 0.9 |
| Stock-Based Compensation | 51.7 | 52.3 | 48.4 | 37.0 | 20.7 | 14.5 | 9.9 | 6.6 | 3.3 | 1.8 | 1.4 | 3.5 |
| Deffered Income Tax | - | (5.1) | (5.4) | (7.1) | (6.6) | (8.3) | 14.3 | (17.5) | (10.8) | 6.2 | (11.1) | 0.3 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | (0.0) | 0.0 | (0.1) | (0.2) | 0.3 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | - | - |
| Change In Accounts Receivable | - | 4.0 | 8.7 | 3.5 | 13.3 | 6.7 | 18.8 | 6.2 | 2.8 | 4.4 | 4.0 | 0.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 13.1 | (4.6) | 5.4 | 17.2 | 2.0 | 0.3 | 1.1 | (0.2) | (2.4) | 0.2 | 1.0 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 89.5 | 83.9 | 39.0 | 34.9 | 40.8 | 4.5 | (1.3) | 24.6 | 14.6 | 5.2 | (3.8) |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 400.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | 0.4 | 0.8 | 1.3 | 1.6 | 0.0 | 0.0 | - | - | - | - | - |
| Purchase Of Investments | - | 16.1 | 34.1 | 80.6 | 179.6 | 0.0 | 0.0 | 68.4 | 35.2 | 0.0 | 0.0 | - |
| Sales Of Investments | 16.1 | 9.7 | 53.5 | 130.1 | 108.7 | 0.0 | 0.0 | 86.5 | 18.0 | 0.0 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (39.1) | (1.4) | 30.8 | (133.4) | 2.8 | (455.1) | (7.7) | (31.7) | (8.0) | (7.4) | (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 0.0 | 0.0 | 147.4 | 0.0 | 0.0 | 1.0 | 0.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (29.1) | (131.3) | (52.8) | (120.0) | 207.0 | 346.9 | 152.4 | 10.7 | 24.2 | (1.5) | 11.0 |
| - |
| 20.9 |
| (50.1) |
| 17.7 |
| (217.7) |
| 250.9 |
| (103.6) |
| 143.5 |
| 3.6 |
| 30.8 |
| (3.8) |
| 1.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.8 |
| 4.9 |
| 4.9 |
| 3.3 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 2.9 |
| 3.8 |
| 3.4 |
| 4.4 |
| 2.6 |
| 2.4 |
| 2.4 |
| 2.5 |
| 1.7 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 1.6 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.7) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 51.0 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 17.5 |
| 51.0 |
| 9.0 |
| 9.0 |
| 9.0 |
| 6.0 |
| 3.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (43.8) |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 147.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 215.3 |
| - |
| - |
| - |
| 344.9 |
| - |
| - |
| - |
| 150.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 247.8 |
| - |
| - |
| - |
| 332.9 |
| - |
| - |
| - |
| 97.6 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |