| (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 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 2.5 | (2.4) | 5.3 | 3.7 | (0.0) | (2.6) | 9.4 | 7.6 | 3.0 | (3.8) | 9.4 | 10.3 | 5.6 | 6.5 | 8.5 | 13.0 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 9.1 | 6.4 | 16.2 | 31.8 | 28.7 | (15.1) | (61.3) | 28.4 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 52.6 | 53.5 | 57.1 | 58.7 | 34.9 | 28.8 | 28.3 | 17.7 |
| Amortization Of Intangibles | 10.6 | 11.8 | 15.1 | 18.9 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 46.8 | 43.8 | 54.5 | 101.9 | 62.8 | 39.3 | 31.7 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | 0.1 | (1.4) |
| Net Change In Cash | - | 1.4 | 27.2 | 8.4 | (1.8) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 17.5 | 43.1 | 42.4 | (25.2) | 13.0 | 39.6 | 7.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 6.0 |
| 1.2 |
| 3.4 |
| 4.6 |
| (10.9) |
| (12.3) |
| (2.6) |
| 0.2 |
| (55.7) |
| (3.1) |
| 2.8 |
| (9.6) |
| 1.4 |
| 4.8 |
| 4.6 |
| 17.6 |
| 0.1 |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 12.9 | 12.9 | 13.1 | 13.6 | 13.6 | 13.2 | 14.3 | 14.5 | 14.2 | 14.1 | 14.8 | 14.7 | 14.7 | 14.4 | (1.9) | 14.2 | 14.2 | 8.3 | (6.0) | 13.8 | 14.0 | 6.9 | (8.0) | 14.7 | 15.1 | 6.5 | 16.5 | 12.1 | 1.1 | 4.5 | 6.1 | 6.0 | - | - |
| Amortization Of Intangibles | 2.4 | 2.5 | 2.8 | 2.9 | 3.1 | 3.0 | 3.6 | 3.7 | 3.9 | 3.9 | 4.6 | 4.7 | 4.8 | 4.8 | 5.6 | 5.5 | 5.7 | |||||||||||||||||
| Stock-Based Compensation | 1.0 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.5 | 0.6 | 0.7 | 0.5 | 0.7 | 0.9 | 1.1 | 1.1 | 0.9 | 1.3 | 1.4 | |||||||||||||||||
| Deffered Income Tax | - | (1.2) | - | - | - | (1.8) | - | - | - | (1.8) | - | - | - | 0.1 | - | - | - | (0.2) | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | - | (7.9) | - | - | - | (13.2) | - | - | - | (13.9) | - | - | - | (10.5) | - | - | - | |||||||||||||||||
| Change In Inventory | - | 0.8 | - | - | - | 0.3 | - | - | - | (0.6) | - | - | - | 1.0 | - | - | - | 0.3 | ||||||||||||||||
| Change In Accounts Payable | - | 1.6 | - | - | - | (3.3) | - | - | - | (3.9) | - | - | - | (4.0) | - | - | - | |||||||||||||||||
| Change In Other Working Capital | - | 0.4 | - | - | - | 1.4 | - | - | - | 0.6 | - | - | - | 7.3 | - | - | ||||||||||||||||||
| Other Operating Activities | - | (0.2) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | |||||||||||||||||
| Cash From Operating Activities | - | 21.4 | - | - | - | 6.0 | - | - | - | 20.3 | - | - | - | 17.9 | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 9.5 | - | - | - | 5.8 | - | - | - | 17.8 | - | - | - | 17.1 | - | - | - | 35.4 | - | - | - | 9.4 | - | - | - | 17.4 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | - | (8.3) | - | - | - | (3.9) | - | - | - | (16.5) | - | - | - | (14.8) | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | 4.6 | - | - | - | 2.6 | - | - | - | 1.1 | - | - | - | 5.5 | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | (0.3) | - | - | - | (0.1) | - | - | - | 1.4 | - | - | - | (0.0) | - | - | - | |||||||||||||||||
| Cash From Financing Activities | - | (4.9) | - | - | - | 40.0 | - | - | - | (5.6) | - | - | - | (6.7) | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 8.6 | - | - | - | 42.1 | - | - | - | (1.2) | - | - | - | (3.4) | - | - | - | (6.5) | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | 11.9 | - | - | - | 0.2 | - | - | - | 2.5 | - | - | - | 0.8 | - | - | - | (22.2) | - | - | - | 3.1 | - | - | - | (15.6) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 22.5 |
| 27.1 |
| 33.4 |
| 7.9 |
| Stock-Based Compensation | 2.8 | 2.0 | 2.4 | 3.8 | 5.0 | 6.6 | 11.5 | 0.3 |
| Deffered Income Tax | - | 2.5 | 5.5 | 6.1 | 5.2 | 2.5 | (1.0) | (11.1) |
| Asset Impairments | - | - | - | - | - | 0.0 | 52.9 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (3.5) | (7.2) | (0.3) | 15.3 | 4.2 | (1.6) | 7.5 |
| Change In Inventory | - | 1.2 | (0.6) | 1.1 | 0.9 | 0.2 | (0.6) | 0.7 |
| Change In Accounts Payable | - | (1.5) | (1.7) | (0.5) | (3.0) | 4.0 | (0.8) | (1.8) |
| Change In Other Working Capital | - | 3.4 | (0.6) | (1.3) | - | - | - | - |
| Other Operating Activities | - | (0.3) | (0.1) | 0.0 | - | - | - | - |
| Cash From Operating Activities | - | 64.3 | 86.9 | 96.9 | 76.7 | 75.8 | 79.0 | 39.6 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (37.3) | (32.1) | (44.2) | (124.1) | (56.6) | (35.9) | (49.5) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 14.2 | 10.2 | 10.5 | 4.1 | 0.3 | 0.1 | - |
| Dividends Paid | - | 53.1 | 0.0 | - | - | - | - | - |
| Other Financing Activities | - | (0.3) | 1.3 | (0.1) | (0.0) | - | - | - |
| Cash From Financing Activities | - | (25.8) | (28.8) | (44.3) | 46.0 | (16.0) | (43.9) | 13.0 |
| 2.6 |
| (0.7) |
| 1.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 5.7 |
| 6.5 |
| 6.7 |
| 7.0 |
| 6.9 |
| 8.1 |
| 8.1 |
| 8.6 |
| 8.6 |
| 10.4 |
| 7.0 |
| 2.2 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.5) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (15.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.7 |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (4.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |