| (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 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (76.9) | 9.2 | 35.1 | (58.5) | (22.0) | (63.2) | (5.3) | 25.4 | (16.8) | (62.7) | (116.9) | (5.1) | (12.5) | 5.7 | (17.8) | (2.6) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | (91.1) | (36.2) | (59.9) | (197.2) | (22.9) | 30.9 | (10.3) | (122.0) | (725.3) | (379.8) | (115.6) | 19.1 | (26.5) | 174.5 |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 10.2 | 10.1 | 16.7 | 21.0 | 24.0 | 18.3 | 16.8 | 23.6 | 32.0 | 40.1 | 39.6 | 34.9 | 32.4 | 23.0 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 16.8 | 11.2 | 9.8 | 13.2 | 6.7 | 8.2 | 3.8 | 5.5 | 14.3 | 22.5 | 35.4 | 15.5 | 11.6 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | - | - | 171.7 | - | - | - | - | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.9 | (1.3) | (0.4) | (2.7) | 1.2 | 5.0 | (2.8) | (2.3) | 6.6 | 0.0 | 0.0 | 3.0 | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (85.7) | (129.9) | (52.1) | (43.9) | (117.9) | (49.0) | (180.1) | (287.4) | (204.1) | (20.2) | 135.0 | (39.7) | 4.8 |
| Free Cash Flow To Equity | ||||||||||||||
| (8.3) |
| 29.6 |
| 13.6 |
| 3.1 |
| (15.5) |
| 4.6 |
| 34.7 |
| (18.1) |
| (31.5) |
| 12.4 |
| (57.0) |
| (27.6) |
| (49.8) |
| (233.4) |
| (105.7) |
| (265.8) |
| (120.4) |
| (107.5) |
| (114.3) |
| (151.0) |
| (7.0) |
| (71.6) |
| 8.9 |
| (63.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.5 | 2.7 | 2.9 | 2.1 | 2.5 | 6.1 | 2.8 | 2.9 | 4.8 | - | - | - | 5.4 | - | - | 5.7 | 6.2 | - | - | 4.3 | 4.1 | - | - | - | 4.2 | - | - | - | 7.3 | - | - | - | 9.1 | - | - | - | 11.6 | - | - | - |
| Amortization Of Intangibles | 0.7 | - | - | - | 2.9 | - | - | - | 1.8 | - | - | - | 1.8 | - | - | - | 3.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 13.2 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | 2.5 | - | - | - | (1.9) | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 0.0 | 1.1 | 0.0 | 0.0 | 8.8 | 9.6 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 8.0 | - | - | - | 13.4 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | (0.1) | - | - | - | 3.0 | - | - | - | (3.1) | - | - | - | 7.6 | - | - | - | 3.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | 39.6 | - | - | - | 19.6 | - | - | - | (1.8) | - | - | - | 29.6 | - | - | - | 11.3 | |||||||||||||||||||||||
| Change In Other Working Capital | 0.5 | - | - | - | 1.8 | - | - | - | 2.6 | - | - | - | 1.9 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 17.8 | - | - | - | (8.5) | - | - | - | (14.9) | - | - | - | (12.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 7.1 | - | - | - | 4.3 | - | - | - | 3.4 | - | - | - | 2.2 | - | - | - | 1.0 | - | - | - | 1.4 | - | - | - | 2.4 | - | - | - | 0.3 | - | - | - | 3.2 | - | - | - | 4.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 64.9 | - | ||||||||||||||||||||||
| Divestitures | 3.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Cash From Investing Activities | (3.5) | - | - | - | (3.9) | - | - | - | (2.8) | - | - | - | (2.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 34.1 | - | - | - | 5.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.2 | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | 0.0 | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Financing Activities | (20.3) | - | - | - | (0.4) | - | - | - | 51.3 | - | - | - | (5.9) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | (2.4) | - | - | - | (1.5) | - | - | - | (0.8) | - | - | - | 4.5 | - | - | - | (1.4) | - | - | - | 0.1 | - | - | - | (5.2) | - | - | - | - | - | - | - |
| Net Change In Cash | (6.5) | - | - | - | (12.4) | - | - | - | 31.1 | - | - | - | (22.4) | - | - | - | (109.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 10.7 | - | - | - | (12.8) | - | - | - | (18.3) | - | - | - | (15.1) | - | - | - | (43.0) | - | - | - | (55.4) | - | - | - | (37.9) | - | - | - | (38.0) | - | - | - | (88.0) | - | - | - | (79.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | - | 2.9 | 3.1 | 3.2 | 7.3 | 5.1 | 3.4 | - | 0.7 | 0.4 | 0.6 | 11.4 | (9.9) | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | 7.8 | (0.0) | (0.2) |
| Deffered Income Tax | - | (0.3) | 6.3 | (0.3) | 4.5 | (8.3) | 4.2 | 0.6 | 97.3 | 55.3 | (1.7) | (32.1) | (42.0) | 56.1 |
| Asset Impairments | 1.1 | 9.9 | 9.6 | 56.6 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.7 | 14.9 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 26.6 | 14.3 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | 7.8 | 6.4 | 8.1 | 19.0 | 3.0 | 4.1 | 4.1 | (10.3) | (11.9) | (2.9) | (6.1) | 99.2 | (10.8) |
| Change In Accounts Payable | - | (57.9) | 8.1 | 12.9 | 52.7 | 7.1 | (42.0) | (80.5) | (4.4) | (14.7) | 4.5 | 17.9 | 10.1 | (13.4) |
| Change In Other Working Capital | - | 0.4 | (0.5) | 2.3 | 4.2 | 18.2 | 18.5 | 16.9 | 6.0 | 7.8 | 4.2 | (3.0) | (10.0) | (10.3) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (68.9) | (118.7) | (42.3) | (30.6) | (111.2) | (40.8) | (176.3) | (281.9) | (189.8) | 2.3 | 170.4 | (24.2) | 16.4 |
| Acquisitions |
| - |
| - |
| 0.0 |
| 0.0 |
| 64.9 |
| 55.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 52.5 |
| 144.8 |
| 0.0 |
| 127.7 |
| 0.0 |
| Divestitures | - | 216.3 | 120.9 | 0.0 | 5.5 | 25.4 | 8.0 | 7.4 | 155.0 | 0.0 | 0.0 | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | (0.0) | 0.1 | (0.5) | 0.0 | (5.0) | (2.5) | (0.5) | (0.7) | (0.6) | 0.6 | 0.6 | - |
| Cash From Investing Activities | - | 197.0 | 110.0 | (7.9) | (68.8) | (33.5) | 2.2 | 8.8 | 179.2 | (63.9) | (190.2) | (45.9) | (148.6) | (13.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 4.5 |
| 0.2 |
| Common Stock Issuance | - | 130.1 | 7.9 | 0.0 | 0.0 | 160.8 | 0.0 | 1.4 | 1.2 | 0.0 | 0.0 | - | - | - |
| Common Stock Repurchased | - | 0.4 | 0.3 | 1.4 | 2.8 | 4.9 | 0.3 | 0.1 | 0.8 | 1.0 | 78.4 | 25.4 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.3) | (0.2) | (0.2) | (0.0) | (0.2) | (0.3) | (0.3) | 0.0 | (1.1) | (0.2) | (0.5) | 0.1 | (0.1) |
| Cash From Financing Activities | - | (58.7) | 69.7 | 8.6 | (11.2) | 302.8 | 44.1 | 167.0 | 82.6 | 206.1 | (83.4) | 53.6 | 211.7 | 47.8 |
| Net Change In Cash | - | 70.3 | 59.7 | (42.1) | (113.3) | 159.3 | 10.5 | (3.3) | (9.4) | - | (269.3) | 146.5 | 27.3 | 15.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| (5.8) |
| 0.1 |
| 0.1 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| 6.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 37.5 |
| - |
| - |
| 86.9 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| (26.5) |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 10.1 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| (11.0) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.0) |
| - |
| - |
| - |
| (54.0) |
| - |
| - |
| - |
| (35.5) |
| - |
| - |
| - |
| (37.7) |
| - |
| - |
| - |
| (84.8) |
| - |
| - |
| - |
| (74.8) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (65.4) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| (55.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 35.9 |
| - |
| - |
| - |
| 30.8 |
| - |
| - |
| - |
| 33.1 |
| - |
| - |
| - |
| 71.5 |
| - |
| - |
| - |
| 76.0 |
| - |
| - |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| (52.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |