| (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 | (16.5) | (17.9) | (10.5) | (12.3) | (20.6) | (90.3) | (8.1) | (41.6) | (13.5) | (10.8) | (14.2) | (2.0) | (1.2) | (4.0) | 2.9 | 8.9 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (57.3) | (61.4) | (153.6) | (28.2) | 8.0 | 20.6 | (48.0) | (19.2) | 3.4 | 6.3 | 9.2 | 11.5 | 1.2 | 6.2 | 4.1 | 3.0 | 1.0 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 51.5 | 50.9 | 49.6 | 41.0 | 27.1 | 26.8 | 26.5 | 10.8 | 9.4 | 8.9 | 8.3 | 8.0 | 7.8 | 6.6 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | 22.0 | 59.2 | 59.6 | 19.2 | 10.0 | 10.7 | 24.0 | 56.8 | 11.1 | 7.1 | 18.9 | 17.9 | 4.7 | 3.8 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | 3.5 | 13.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | 1.1 | (4.0) | 2.5 | (1.3) | (0.1) | 1.2 | (2.6) | (1.9) | 1.7 | (1.5) | (1.3) | (0.8) | (0.2) | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | (15.3) | (62.5) | (35.6) | 18.2 | 49.2 | (1.7) | (5.3) | (34.4) | 8.3 | 15.2 | 0.4 | (10.5) | 2.7 | 5.4 | 7.9 | |
| 0.2 |
| 4.0 |
| 11.2 |
| 6.9 |
| (1.4) |
| 6.7 |
| 3.7 |
| (12.6) |
| (45.9) |
| (20.1) |
| 0.5 |
| (0.6) |
| 1.1 |
| 0.5 |
| 1.6 |
| 0.3 |
| 0.9 |
| (5.3) |
| 7.6 |
| 1.8 |
| 2.2 |
| 2.8 |
| 1.9 |
| 2.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 13.0 | 12.9 | 12.8 | 12.8 | 12.4 | 12.7 | 12.5 | 12.4 | 12.0 | 11.5 | 12.5 | 10.2 | 6.9 | 6.8 | 6.8 | 6.8 | 6.8 | 6.7 | 6.8 | 6.6 | 6.6 | 6.8 | 6.8 | 6.4 | 6.5 | 3.1 | 2.8 | 2.4 | 2.4 | 2.8 | 2.3 | 2.2 | 2.2 | 2.6 | 2.2 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | (0.5) | (0.3) | 0.3 | 0.5 | 0.9 | 1.1 | 0.9 | 0.7 | - | - | - | 0.7 | |||||||||||||||||||||||
| Deffered Income Tax | 0.7 | - | - | - | 0.1 | - | - | - | (6.0) | - | - | - | (1.9) | - | - | - | (0.0) | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 0.3 | - | - | - | (0.0) | - | - | - | (2.5) | - | - | - | (2.8) | - | - | - | (2.0) | |||||||||||||||||||||||
| Change In Inventory | 0.1 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (6.0) | - | - | - | (4.9) | - | - | - | (2.4) | - | - | - | (2.1) | - | - | - | (3.6) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (1.3) | - | - | - | (4.6) | - | - | - | (11.5) | - | - | - | 12.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 2.7 | - | - | - | 6.7 | - | - | - | 18.4 | - | - | - | 13.6 | - | - | - | 5.2 | - | - | - | 1.6 | - | - | - | 4.4 | - | - | - | 7.6 | - | - | - | 12.2 | - | - | - | 1.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (2.7) | - | - | - | (7.4) | - | - | - | (19.5) | - | - | - | (10.8) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | 0.6 | - | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 1.3 | - | - | - | 4.6 | - | - | - | 1.4 | - | - | - | 1.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (3.3) | - | - | - | (2.2) | - | - | - | (0.9) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.7) | - | - | - | 0.2 | - | - | - | (2.9) | - | - | - | (0.2) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | (1.3) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | 0.3 | - | - | - |
| Net Change In Cash | (9.0) | - | - | - | (14.0) | - | - | - | (34.8) | - | - | - | 1.0 | - | - | - | 9.4 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (3.9) | - | - | - | (11.3) | - | - | - | (29.9) | - | - | - | (1.3) | - | - | - | 6.3 | - | - | - | 3.5 | - | - | - | (5.9) | - | - | - | (3.4) | - | - | - | (6.4) | - | - | - | 4.3 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (11.6) | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 4.8 |
| 6.1 |
| 6.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 1.0 | 1.1 | 0.1 | 3.6 | 3.3 | 2.7 | (0.2) | 1.3 | 0.9 | 0.7 | 0.8 | 1.6 | 1.0 | 0.0 | (0.0) | 0.2 | 0.5 |
| Deffered Income Tax | - | (0.8) | 24.1 | (23.5) | (15.1) | 0.3 | 3.4 | 0.1 | (0.0) | 0.2 | (0.2) | (1.3) | (0.4) | (0.3) | (0.0) | (0.1) | 0.2 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 35.1 | 16.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.6 | (6.9) | 6.0 | (0.1) | 1.2 | (2.5) | 1.5 | (0.8) | 1.4 | 1.4 | 1.1 | 0.2 | (0.2) | (0.4) | 0.0 | 0.1 |
| Change In Inventory | - | (0.2) | (0.9) | (0.3) | 0.1 | (0.2) | (0.3) | 0.1 | 0.2 | 0.1 | 0.0 | (0.0) | 0.2 | 0.1 | 0.0 | (0.0) | 0.0 |
| Change In Accounts Payable | - | (7.8) | (3.4) | (6.1) | (1.9) | (4.9) | 4.6 | (4.3) | 1.5 | (0.5) | (0.2) | (0.4) | 0.8 | 1.2 | (0.3) | 1.3 | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) |
| Other Operating Activities | - | - | - | - | - | - | (0.0) | (0.0) | 0.0 | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 6.7 | (3.3) | 24.1 | 37.4 | 59.2 | 9.0 | 18.8 | 22.3 | 19.4 | 22.3 | 19.3 | 7.3 | 7.4 | 9.2 | 10.7 | 6.8 |
| 2.8 |
| 9.2 |
| Acquisitions | - | - | - | 98.8 | - | - | - | - | - | 1.5 | 19.7 | 0.0 | 0.0 | 4.4 | 0.0 | 0.0 | 9.3 |
| Divestitures | - | - | - | - | - | - | 6.6 | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | 0.6 | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (22.3) | (60.9) | (207.0) | (103.1) | (10.0) | (5.3) | (120.7) | (57.7) | (13.0) | (26.8) | (18.2) | (16.5) | (10.9) | (4.2) | (2.8) | (18.4) |
| - |
| Debt Repaid | - | - | 8.7 | 57.1 | 171.6 | 4.2 | 13.2 | 61.5 | 8.3 | 5.7 | 5.2 | 7.2 | 4.7 | 6.9 | 9.2 | 4.2 | 3.7 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | 34.3 | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (15.4) | (4.4) | 149.9 | 161.2 | (4.7) | 3.1 | 113.9 | 7.2 | 29.2 | 15.6 | 4.4 | 7.3 | 6.3 | (5.7) | (4.0) | (3.8) |
| 0.2 |
| (0.1) |
| (0.1) |
| Net Change In Cash | - | (29.8) | (72.6) | (30.5) | 94.1 | 44.4 | 8.0 | 9.4 | (30.2) | 37.4 | 9.5 | 4.3 | (2.6) | 2.6 | (0.4) | 3.7 | (15.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (2.4) |
| Free Cash Flow To Equity | - | - | (57.9) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 34.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |