| (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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | 0.8 | 4.2 | 5.6 | 1.3 | (0.4) | (2.0) | 0.9 | (11.4) | (2.9) | (5.8) | (41.4) | (8.6) | 4.0 | (4.3) | 2.7 | 1.1 | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 12.0 | 10.7 | (15.4) | (51.8) | 17.3 | 52.5 | 17.7 | 4.6 | 4.6 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.4 | 1.5 | 1.7 | 2.0 | 2.1 | 0.9 | 0.5 | 0.4 |
| Amortization Of Intangibles | 0.9 | 0.9 | 1.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 1.7 | 0.6 | 1.0 | 0.5 | 1.2 | 3.0 | 1.1 | 1.5 |
| Acquisitions | - | - | - | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 11.9 | (6.9) | 43.1 | 93.5 | 58.0 | (111.4) | (21.7) | (6.1) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 17.8 |
| 12.8 |
| 6.8 |
| 28.6 |
| 4.2 |
| 5.6 |
| 5.1 |
| 6.2 |
| 0.8 |
| 1.0 |
| 1.3 |
| 1.5 |
| 0.8 |
| 1.3 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | - | - |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||
| Stock-Based Compensation | - | - | 1.2 | 2.2 | - | - | 0.1 | 0.3 | - | - | - | - | - | - | 0.4 | 0.4 | 0.4 | |||||||||||||
| Deffered Income Tax | (0.1) | - | - | - | 1.4 | - | - | - | (0.4) | - | - | - | (3.9) | - | - | - | 3.8 | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | 8.5 | - | - | 26.8 | - | - | - | 0.0 | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Other Working Capital | (16.1) | - | - | - | (7.8) | - | - | - | 2.3 | - | - | - | 2.0 | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 15.0 | - | - | - | (3.6) | - | - | - | (7.5) | - | - | - | 10.2 | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.8 | - | - | - | 0.2 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | (0.2) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | 33.9 | - | - | - | 43.3 | - | - | - | 44.7 | - | - | - | (45.0) | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 2.3 | - | - | - | 2.3 | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | (18.2) | - | - | - | (43.0) | - | - | - | (30.2) | - | - | - | 183.9 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | 14.6 | - | - | - | (3.6) | - | - | - | (7.6) | - | - | - | 9.6 | - | - | - | 95.0 | - | - | - | 35.6 | - | - | - | (46.4) | - | - | - | (1.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 1.3 |
| 1.5 |
| 1.7 |
| 0.6 |
| 0.5 |
| - |
| Stock-Based Compensation | - | - | - | - | - | 1.3 | 0.6 | 0.2 | 0.1 |
| Deffered Income Tax | - | 1.2 | (6.2) | (7.1) | (0.0) | 1.9 | (1.7) | (0.1) | (0.0) |
| Asset Impairments | - | - | 8.5 | 26.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (9.9) | 18.8 | 15.7 | (2.4) | (16.5) | 26.3 | 9.2 | 2.8 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 13.6 | (6.3) | 44.1 | 93.9 | 59.2 | (108.3) | (20.6) | (4.6) |
| 0.0 |
| (44.1) |
| 0.0 |
| 7.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | 44.4 | 5.3 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 241.9 | 419.0 | (23.2) | (628.2) | 52.5 | (340.9) | (94.7) | (102.0) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 22.1 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 22.6 | 0.0 | 4.6 | 9.2 | 7.2 | 2.4 | 2.5 | 1.5 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (315.5) | (357.9) | 23.0 | 481.0 | (99.1) | 507.1 | 160.3 | 111.2 |
| - |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.5 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 95.1 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| (45.5) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (44.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (115.3) |
| - |
| - |
| - |
| (304.1) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (22.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| - |
| - |
| - |
| 424.0 |
| - |
| - |
| - |
| 63.3 |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |