| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 0.1 | 5.1 | 0.8 | (4.3) | (5.4) | 3.0 | (14.5) | (10.3) | (23.6) | (21.2) | (7.5) | (15.3) | (9.4) | (26.0) | (11.6) | (26.0) | ||||||||||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 1.6 | (27.2) | (67.6) | (73.1) | (175.4) | (165.6) | (172.4) | (88.7) | (104.5) | (4.8) | (5.1) | 1.9 | 2.5 | 13.9 | 69.2 | 6.5 | 3.9 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 18.1 | 20.1 | 26.8 | 36.8 | 42.1 | 39.0 | 28.4 | 18.5 | 10.7 | 10.4 | 9.0 | 6.1 | 2.6 | 2.5 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 3.7 | 2.4 | 2.7 | 3.0 | 4.1 | 6.4 | 35.8 | 9.1 | 9.2 | 8.9 | 4.9 | 5.8 | 2.9 | 5.7 | 2.3 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | 0.0 | 200.0 | 0.0 | 234.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | 1.0 | 0.6 | (0.1) | (5.0) | (0.6) | 2.0 | (0.2) | (0.4) | 0.4 | (0.4) | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 52.1 | 61.2 | 76.3 | 45.8 | 30.5 | (20.5) | (129.7) | (24.0) | 12.9 | 19.6 | 18.7 | 15.4 | 12.1 | 26.1 | 6.9 | 6.5 | |
| (45.6) |
| (43.6) |
| (42.3) |
| (43.9) |
| (45.0) |
| (40.2) |
| (38.4) |
| (41.9) |
| (50.1) |
| (47.1) |
| (40.9) |
| (34.3) |
| (28.1) |
| (23.8) |
| (21.5) |
| (15.4) |
| (13.3) |
| (88.5) |
| (0.5) |
| (2.2) |
| (2.9) |
| (1.3) |
| 0.0 |
| (0.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 1.7 | - | - | - | 1.9 | - | - | - | 2.1 | - | - | - | 2.8 | - | - | - | 2.9 | - | - | - | 2.8 | - | - | - | 2.3 | - | - | 5.7 | 5.2 | (0.6) | 4.0 | 3.6 | 3.7 | 2.8 | 2.5 | 2.6 | 2.6 |
| Amortization Of Intangibles | - | - | - | 3.5 | - | - | - | 5.1 | - | - | - | 5.1 | - | - | - | 5.5 | - | |||||||||||||||||||||||
| Stock-Based Compensation | - | - | - | 6.4 | - | - | - | 12.8 | - | - | - | 18.2 | - | - | - | 27.8 | 27.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | 0.0 | - | - | - | 11.0 | - | - | - | 3.7 | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | 9.5 | - | - | - | 0.7 | - | - | - | 3.4 | - | - | - | 0.1 | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | 3.3 | - | - | - | (1.4) | - | - | - | (2.1) | - | - | - | (13.8) | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | 3.0 | - | - | - | 0.7 | - | - | - | (2.3) | - | - | - | 0.7 | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | (0.4) | - | - | - | 0.6 | - | - | - | (0.2) | - | - | - | 0.5 | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | - | 11.9 | - | - | - | 18.1 | - | - | - | 26.5 | - | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 1.0 | - | - | - | 0.9 | - | - | - | 2.5 | - | - | - | 2.0 | - | - | - | 1.2 | - | - | - | 2.3 | - | - | - | 1.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.3 | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | 0.0 | - | - | - | 3.1 | - | - | - | 18.8 | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.9 | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | (4.4) | - | - | - | (3.1) | - | - | - | 6.8 | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | 25.0 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | 1.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | (0.5) | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | (17.3) | - | - | - | (0.4) | - | - | - | (25.0) | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | 2.8 | - | - | - | (0.2) | - | - | - | 2.2 | - | - | - | (6.7) | - | - | - | 0.4 | - | - | - | 0.6 | - | - | - | 0.4 | - | - | - | (0.3) | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (7.1) | - | - | - | 14.5 | - | - | - | 10.5 | - | - | - | (6.6) | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 11.5 | - | - | - | 17.8 | - | - | - | 26.3 | - | - | - | 4.9 | - | - | - | 3.2 | - | - | - | (11.7) | - | - | - | (22.5) | - | - | - | (0.4) | - | - | - | 3.9 | - | - | - | 4.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.5 |
| 1.2 |
| 1.0 |
| Amortization Of Intangibles | 14.2 | 19.1 | 20.4 | 21.1 | 8.3 | 6.9 | 8.8 | 6.2 | 5.0 | 3.8 | 3.6 | 2.2 | 1.6 | 1.4 | 0.8 | 0.1 | 0.0 |
| Stock-Based Compensation | 20.4 | 39.9 | 61.9 | 89.5 | 133.3 | 107.6 | 70.9 | 44.5 | 29.2 | 21.5 | 16.3 | 9.3 | 7.6 | 2.6 | 1.5 | 0.5 | 0.2 |
| Deffered Income Tax | - | - | 0.0 | 0.0 | (1.3) | 0.0 | 0.0 | 0.0 | 66.3 | (0.4) | (1.5) | 2.4 | 2.3 | 9.3 | (62.4) | 0.0 | 0.0 |
| Asset Impairments | 0.0 | 0.0 | 11.0 | 6.4 | 0.0 | - | 0.0 | 0.0 | 9.5 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 5.8 | (7.8) | (0.8) | 8.5 | (6.9) | 14.9 | 12.7 | 5.4 | 2.4 | 4.8 | 4.5 | 1.5 | 1.6 | 2.2 | 1.1 | 0.4 | 0.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | 0.4 | (0.1) | (0.1) | 0.3 | (0.0) | (1.5) | (0.0) | (0.5) |
| Change In Accounts Payable | (17.4) | (24.8) | (4.2) | (24.4) | (8.7) | (10.0) | 2.2 | 17.3 | 11.9 | 4.2 | 2.5 | 0.6 | (1.2) | 0.4 | 1.2 | (0.9) | 1.3 |
| Change In Other Working Capital | 0.5 | 7.6 | 2.3 | (2.2) | 4.0 | 4.0 | 33.1 | 4.3 | 3.1 | 2.5 | 1.5 | 0.2 | 0.5 | 0.0 | (0.5) | (0.1) | (0.0) |
| Other Operating Activities | (0.2) | (0.3) | 0.7 | 0.1 | 3.7 | 1.5 | 3.5 | 0.2 | (0.2) | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 55.8 | 63.6 | 79.0 | 48.8 | 34.7 | (14.1) | (93.9) | (14.9) | 22.0 | 28.5 | 23.6 | 21.2 | 14.9 | 31.8 | 9.2 | 8.6 | 2.5 |
| 2.1 |
| 1.1 |
| Acquisitions | 4.8 | 3.2 | 0.0 | 1.3 | 125.4 | 10.4 | 59.1 | 5.6 | 0.0 | 2.9 | 23.2 | 0.0 | 18.5 | 0.0 | 0.7 | 1.0 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 0.0 | 0.0 | 6.2 | 53.3 | 83.4 | 52.2 | 42.2 | 54.1 | 115.2 | 140.0 | 126.7 | 106.0 | 141.6 | 0.0 | 0.0 | 2.0 | 0.0 |
| Sales Of Investments | - | 0.0 | 0.0 | 8.3 | 13.3 | 1.0 | 36.5 | 54.6 | 27.8 | 41.3 | 56.3 | 36.8 | 24.2 | 0.0 | 0.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (20.7) | (16.4) | 8.5 | 6.1 | (160.0) | (36.3) | (106.3) | 10.9 | (7.3) | (22.2) | (36.3) | (12.3) | (136.5) | (5.9) | (3.0) | (5.4) | (0.9) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 125.8 | (0.0) | (0.1) | 0.3 | 0.0 |
| Common Stock Repurchased | 1.8 | 0.0 | 0.0 | 60.2 | 45.0 | 0.0 | 0.0 | 7.8 | 22.4 | 3.0 | 11.7 | 19.4 | 0.5 | 0.4 | 2.6 | 7.7 | 0.2 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | (1.4) | (4.3) | 0.0 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 3.0 | 0.0 | (0.4) | (0.5) | 0.0 |
| Cash From Financing Activities | (30.4) | (75.1) | (83.4) | (37.8) | 105.4 | 13.2 | 72.1 | 249.2 | (16.4) | 1.6 | (7.2) | (14.9) | 130.5 | 2.0 | (0.3) | (4.8) | 0.1 |
| - |
| - |
| - |
| Net Change In Cash | 5.6 | (27.4) | 4.0 | 12.0 | (20.5) | (35.2) | (128.3) | 244.9 | (1.2) | 7.5 | (19.5) | (6.0) | 8.9 | 27.9 | 6.0 | (1.6) | 1.7 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.0 |
| 33.7 |
| 35.8 |
| 36.6 |
| 32.7 |
| 26.8 |
| 25.3 |
| 22.8 |
| 20.6 |
| 19.3 |
| 17.4 |
| 13.6 |
| 12.9 |
| 12.5 |
| 10.1 |
| 8.9 |
| 8.0 |
| 8.1 |
| 6.7 |
| 6.4 |
| 5.8 |
| 6.1 |
| 4.5 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 6.5 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| - |
| - |
| - |
| 17.2 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| 42.6 |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 29.8 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 0.0 |
| - |
| (3.2) |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| (7.6) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 12.1 |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |