| (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 | 110.4 | (3.9) | 5.9 | 15.5 | (10.6) | (6.8) | (12.9) | (10.9) | (15.4) | (9.3) | (5.0) | (24.8) | (21.5) | (26.9) | (22.5) | (21.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | 127.8 | 6.8 | (46.0) | (60.6) | (86.6) | (64.7) | (46.5) | (40.0) | (84.1) | (66.9) | (55.1) | (48.4) | (20.4) | (37.2) | (27.6) | (36.4) | (10.0) | (3.7) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.4 | 1.0 | 2.2 | 3.1 | 2.6 | 2.3 | 1.9 | 1.4 | 1.2 | 0.9 | 0.0 | 0.0 | 0.0 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | 0.0 | 0.1 | 2.7 | 4.6 | 1.9 | 2.3 | 7.1 | 0.6 | 6.4 | 0.3 | 0.0 | 0.0 | 0.1 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | 47.1 | 0.0 | - | - | - | - | - | - | 0.0 | 0.0 | 15.0 | 0.0 | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | (80.2) | (128.3) | (182.1) | (121.1) | (85.6) | (97.3) | (105.9) | (82.0) | (52.2) | (20.7) | (16.3) | (29.7) | (23.2) | |||||
| (15.8) |
| (31.6) |
| (20.8) |
| (3.5) |
| (8.8) |
| (5.3) |
| (15.5) |
| (13.3) |
| (12.4) |
| (15.5) |
| (12.8) |
| (13.1) |
| 1.4 |
| (24.9) |
| (16.6) |
| (21.6) |
| (21.0) |
| (10.4) |
| (27.1) |
| (17.4) |
| (12.0) |
| (17.4) |
| (13.0) |
| (12.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.4 | 0.4 | 0.2 | 0.4 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | 0.7 | 0.7 | 0.2 | 0.1 |
| Amortization Of Intangibles | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | - | - | - | 1.1 | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 1.8 | 2.5 | 3.2 | 16.8 | 6.3 | 16.2 | 6.6 | 5.0 | 4.9 | 3.7 | 4.4 | 4.2 | 4.7 | 5.5 | 6.8 | 5.1 | 5.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | 2.6 | - | - | - | 3.1 | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (4.8) | - | - | - | 8.0 | - | - | - | (5.4) | - | - | - | (0.5) | - | - | - | 8.0 | |||||||||||||||||||||||
| Change In Inventory | (0.3) | - | - | - | (1.9) | - | - | - | 0.4 | - | - | - | (0.9) | - | - | - | 0.2 | |||||||||||||||||||||||
| Change In Accounts Payable | 45.9 | - | - | - | 1.3 | - | - | - | 2.7 | - | - | - | 4.8 | - | - | - | 2.2 | |||||||||||||||||||||||
| Change In Other Working Capital | 0.3 | - | - | - | (0.3) | - | - | - | (0.3) | - | - | - | (0.0) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 203.9 | - | - | - | (19.6) | - | - | - | (25.4) | - | - | - | (43.2) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.3 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.8 | - | - | - | 0.3 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 0.0 | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | (5.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 42.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 1.0 | - | - | - | 0.9 | - | - | - | 0.4 | - | - | - | 4.2 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (27.4) | - | - | - | 52.1 | - | - | - | 27.9 | - | - | - | 22.2 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 176.5 | - | - | - | 33.7 | - | - | - | 2.5 | - | - | - | (26.0) | - | - | - | (18.2) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (43.2) | - | - | - | (48.2) | - | - | - | (22.1) | - | - | - | (22.4) | - | - | - | (25.6) | - | - | - | (28.6) | - | - | - | (11.7) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| (3.8) |
| (2.6) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Amortization Of Intangibles | 4.3 | 4.3 | 3.4 | 3.8 | 4.3 | - | 1.4 | 1.2 | - | 1.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 24.2 | 28.7 | 32.6 | 17.0 | 23.0 | 19.5 | 13.5 | 13.2 | 15.0 | 13.4 | 12.1 | 14.3 | 5.5 | 5.9 | 3.6 | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 3.7 | 3.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.7 | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 2.3 | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 19.3 | (4.5) | (12.6) | 5.4 | (0.8) | 10.4 | 8.1 | (2.3) | 5.9 | 1.8 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Change In Inventory | - | (4.8) | 4.2 | (4.0) | (1.7) | 8.5 | 0.5 | 0.2 | 0.5 | (0.0) | 0.2 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (8.0) | (6.4) | (24.4) | 8.3 | 43.3 | 11.1 | 2.1 | 4.7 | 10.7 | 5.4 | 5.9 | (0.8) | 1.2 | (0.3) | 1.9 | 0.4 | (0.0) | - | - |
| Change In Other Working Capital | - | (0.3) | (1.0) | 0.8 | (0.3) | 0.2 | (0.1) | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | 0.2 | 0.1 | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (65.8) | (80.2) | (128.2) | (179.4) | (116.5) | (83.7) | (95.0) | (98.8) | (81.3) | (45.8) | (20.4) | (16.3) | (29.6) | (23.2) | (11.0) | (5.7) | (2.4) | - | - |
| 0.0 |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | 4.6 | 4.6 | - | - | - | - | - | - | - | - | - |
| Divestitures | - | 9.0 | 0.0 | - | - | - | - | - | - | - | 4.6 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 79.9 | 20.0 | 0.0 | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 99.9 | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Investing Activities | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 10.1 | (15.0) | (2.1) | (22.9) | 40.5 | (7.2) | 20.1 | 18.8 | (40.2) | (6.1) | 7.9 | (23.3) | (0.2) | (0.3) | (3.8) | (0.0) | (0.0) | - | - |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | 0.0 | 50.4 | 0.0 | 10.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | 1.0 | 3.7 | 2.0 | 6.1 | 9.1 | 45.9 | 20.7 | 10.0 | - | 0.0 | 0.0 | 3.5 | 91.3 | 28.9 | 0.2 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 77.4 | 70.6 | 32.7 | 75.3 | 149.0 | 172.4 | 146.7 | 50.6 | 150.4 | 42.9 | 60.9 | (10.2) | 89.2 | 40.5 | 23.1 | 19.0 | 3.9 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 21.8 | (24.6) | (97.6) | (127.0) | 73.0 | 81.6 | 71.9 | (29.4) | 28.9 | (9.0) | 48.4 | (49.8) | 59.3 | 17.0 | 8.3 | 13.4 | 1.5 | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (11.0) |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | (135.0) | (131.6) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 7.0 |
| 4.3 |
| 4.4 |
| 3.8 |
| 3.1 |
| 3.2 |
| 3.7 |
| 3.4 |
| 2.8 |
| 3.7 |
| 3.4 |
| 3.3 |
| - |
| 4.1 |
| - |
| 4.8 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (46.9) |
| - |
| - |
| - |
| (21.7) |
| - |
| - |
| - |
| (21.9) |
| - |
| - |
| - |
| (25.3) |
| - |
| - |
| - |
| (27.8) |
| - |
| - |
| - |
| (11.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.3) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 78.7 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 52.1 |
| - |
| - |
| - |
| 39.7 |
| - |
| - |
| - |
| 58.2 |
| - |
| - |
| - |
| - |
| - |
| 56.5 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 50.9 |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 45.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |