| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (15.1) | (26.8) | (7.4) | (10.8) | (12.7) | 31.0 | 2.1 | (7.5) | (35.7) | (11.0) | (13.7) | (27.8) | (36.0) | (105.4) | (26.9) | (23.8) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (60.1) | (57.7) | (10.1) | (88.6) | (201.0) | 24.7 | 10.3 | (37.2) | - |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 14.9 | 15.8 | 19.1 | 20.3 | 22.7 | 22.1 | 17.5 | 19.5 | - |
| Amortization Of Intangibles | 1.2 | 1.2 | 1.2 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 2.0 | 0.7 | 1.0 | 5.4 | 5.0 | 4.7 | 0.4 | - |
| Acquisitions | - | 0.2 | 0.0 | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | (2.0) | (1.0) | (0.1) | 0.3 | - |
| Net Change In Cash | - | (10.9) | 3.0 | (20.1) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (20.7) | (21.4) | (7.1) | (13.3) | (4.2) | 22.8 | (20.7) | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (44.9) |
| 40.4 |
| (3.8) |
| (0.6) |
| (11.4) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 3.7 | 3.6 | 3.5 | 4.1 | 4.6 | 4.6 | 4.6 | 4.5 | 5.5 | 3.9 | 5.4 | 5.3 | 5.7 | (3.6) | 9.2 | 8.6 | 8.5 | 7.1 | 5.4 | 4.4 | 5.3 |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.5 | (0.5) | 1.1 | 1.1 | 1.1 | (8.6) | 3.8 | 3.8 | 3.8 | ||||
| Stock-Based Compensation | 1.6 | 1.5 | 1.7 | 1.3 | 1.4 | 1.4 | 1.7 | 1.7 | 0.7 | 0.8 | 1.7 | 2.1 | 0.7 | (0.3) | 3.6 | 11.3 | 3.9 | ||||
| Deffered Income Tax | (0.0) | - | - | - | 0.0 | - | - | - | 0.5 | - | - | - | (0.0) | - | - | - | 0.5 | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.2 | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (15.4) | - | - | - | (13.1) | - | - | - | (28.9) | - | - | - | (43.8) | - | - | - | (44.2) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 2.7 | - | - | - | 1.3 | - | - | - | (13.3) | - | - | - | (0.2) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 2.4 | - | - | - | 0.9 |
| Acquisitions | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (4.1) | - | - | - | (3.4) | - | - | - | 105.2 | - | - | - | (4.2) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (0.2) | - | - | - | (2.5) | - | - | - | (65.8) | - | - | - | (1.5) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | - | - | (0.5) |
| Net Change In Cash | (1.6) | - | - | - | (4.3) | - | - | - | 25.9 | - | - | - | (5.8) | - | - | - | (5.2) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 2.4 | - | - | - | 1.0 | - | - | - | (13.4) | - | - | - | (0.6) | - | - | - | (1.2) | - | - | - | 8.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 2.8 |
| 2.8 |
| 3.5 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 6.0 | 5.8 | 5.5 | 5.3 | 18.6 | 23.6 | 1.2 | 2.8 | - |
| Deffered Income Tax | - | 0.1 | (0.3) | 3.2 | (1.6) | (28.1) | 0.1 | (0.0) | - |
| Asset Impairments | - | 30.2 | 0.0 | 0.0 | 50.5 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (4.4) | (25.8) | (40.6) | (27.5) | 13.0 | 7.1 | (4.4) | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (18.7) | (20.7) | (6.1) | (7.9) | 0.8 | 27.6 | (20.2) | - |
| 0.0 |
| 189.9 |
| 0.0 |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - | - | 25.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (14.1) | 178.7 | (14.7) | (17.3) | (208.0) | (14.8) | 16.4 | - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 35.0 | 0.0 | - | - |
| Common Stock Repurchased | - | 3.3 | 0.0 | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 21.6 | (154.6) | 0.8 | 3.2 | 181.8 | 19.5 | 0.2 | - |
| (24.0) |
| (26.4) |
| 32.1 |
| (3.4) |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 1.8 |
| 0.7 |
| 0.7 |
| 0.3 |
| 22.7 |
| 0.5 |
| 0.2 |
| 0.1 |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (37.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 35.1 |
| - |
| - |
| 47.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |