| (in millions of USD) | 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 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (77.9) | (22.9) | (29.9) | (91.7) | (38.0) | (28.3) | (41.4) | (32.7) | (32.1) | (19.8) | (30.4) | (24.3) | (34.3) | (18.6) | (42.5) | (29.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (222.3) | (187.9) | (126.0) | (107.6) | (142.7) | (101.1) | (89.1) | (77.6) | (47.3) | (53.9) | (51.0) | (29.4) | (38.1) | (34.4) | (35.5) | (45.7) | (55.7) | (68.7) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 40.4 | 36.2 | 25.4 | 21.3 | 19.9 | 19.4 | 12.4 | 8.6 | 4.4 | 4.3 | 4.1 | 4.4 | 4.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 18.6 | 47.7 | 39.4 | 21.1 | 6.4 | 0.4 | 2.2 | 10.0 | 12.4 | 7.7 | 6.9 | 6.3 | 6.6 | 4.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | 23.1 | 100.5 | - | 10.2 | 87.8 | 69.6 | 13.1 | 17.9 | 85.9 | 6.8 | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.1 | 0.1 | 0.1 | (0.9) | (0.1) | (0.1) | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (143.9) | (200.6) | (179.6) | (133.2) | (76.8) | (37.2) | (32.7) | 6.3 | (84.2) | (54.3) | (51.2) | (63.8) | (23.2) | (63.1) | |||
| (30.2) |
| (40.6) |
| (24.2) |
| (12.0) |
| (18.9) |
| (46.0) |
| (18.9) |
| (15.3) |
| (14.8) |
| (40.2) |
| (35.2) |
| (5.3) |
| (19.5) |
| (17.5) |
| (14.1) |
| (15.9) |
| (13.2) |
| (4.2) |
| (10.0) |
| (17.0) |
| (13.2) |
| (13.7) |
| (12.9) |
| (11.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | 10.5 | - | - | - | 9.9 | - | - | - | 8.6 | - | - | - | 5.4 | - | - | - | 5.8 | - | - | - | 5.6 | - | - | - | 4.6 | - | - | - | 2.2 | - | - | - | - | - | - | - | 2.1 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 2.6 | 2.4 | 2.6 | 1.6 | 4.8 | 2.1 | 2.7 | 3.3 | 2.9 | 2.9 | 3.2 | 3.0 | 3.1 | 2.6 | 1.8 | 1.9 | 1.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | 42.6 | - | - | 64.5 | - | - | - | - | - | - | (15.4) | 6.2 | 4.5 | 7.1 | 8.0 | 6.9 | 4.4 | 2.8 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | 2.2 | - | - | - | (2.5) | - | - | - | (0.5) | - | - | - | (1.7) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | 2.9 | - | - | - | 14.2 | - | - | - | 18.4 | - | - | - | 10.3 | - | - | - | 2.5 | ||||||||||||||||||||||
| Change In Accounts Payable | - | (3.1) | - | - | - | (3.3) | - | - | - | (6.0) | - | - | - | (1.1) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | (0.5) | - | - | - | 2.0 | - | - | - | 1.6 | - | - | - | 1.7 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (33.9) | - | - | - | (45.7) | - | - | - | (58.3) | - | - | - | (53.4) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | 0.8 | - | - | - | 7.1 | - | - | - | 10.6 | - | - | - | 7.8 | - | - | - | 5.3 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 1.6 | - | - | - | 2.8 | - | - | - | 6.4 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (3.0) | - | - | - | (7.4) | - | - | - | 86.9 | - | - | - | (84.8) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 66.9 | - | - | - | 17.3 | - | - | - | 0.0 | - | - | - | 17.9 | - | - |
| Debt Repaid | - | 4.9 | - | - | - | 3.0 | - | - | - | 2.6 | - | - | - | 2.3 | - | - | - | 2.5 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 74.8 | - | - | - | 4.8 | - | - | - | 20.6 | - | - | - | (3.5) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 37.8 | - | - | - | (48.5) | - | - | - | 49.2 | - | - | - | (141.3) | - | - | - | (54.8) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | (34.7) | - | - | - | (52.8) | - | - | - | (68.8) | - | - | - | (61.1) | - | - | - | (53.1) | - | - | - | (30.5) | - | - | - | (6.6) | - | - | - | (13.5) | - | - | - | 37.2 | - | - | - | (31.2) | - | - |
| Free Cash Flow To Equity | - | (14.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 5.2 |
| 6.4 |
| 7.4 |
| 8.6 |
| Amortization Of Intangibles | - | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 9.2 | 11.1 | 11.8 | 12.0 | 6.8 | 4.3 | 1.9 | 2.8 | 3.2 | 4.6 | 3.4 | 3.2 | 2.9 | 2.2 | 2.1 | 2.6 | 3.0 | 4.8 |
| Deffered Income Tax | - | - | - | - | - | - | 0.0 | 0.0 | (3.0) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Asset Impairments | - | 65.8 | 1.3 | 2.4 | 22.1 | 2.8 | 0.0 | 20.4 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (7.8) | 7.9 | (1.1) | (9.2) | 5.2 | 6.3 | (4.8) | (24.2) | 35.4 | (30.2) | (3.2) | 15.4 | 12.0 | 14.1 | 4.0 | (4.5) | 6.8 |
| Change In Inventory | - | (15.9) | 29.2 | (4.7) | 28.1 | 18.8 | 2.1 | 6.4 | (31.7) | 8.0 | 8.1 | 10.1 | (1.1) | 5.9 | 7.6 | 6.7 | 8.0 | 0.9 |
| Change In Accounts Payable | - | (2.8) | (1.0) | 3.0 | 6.3 | 2.0 | (7.1) | (0.2) | (19.8) | 25.0 | (3.0) | (7.2) | (1.6) | 11.8 | (1.8) | 3.4 | 0.8 | (7.1) |
| Change In Other Working Capital | - | 5.9 | 5.4 | 13.1 | 2.1 | 1.5 | 1.3 | (2.1) | 2.3 | 0.7 | 0.8 | (1.0) | (3.4) | (6.1) | (3.0) | 15.6 | 0.8 | (2.4) |
| Other Operating Activities | - | (0.2) | (0.2) | (0.5) | (2.6) | (1.0) | (0.7) | (0.5) | (0.6) | (0.2) | (0.5) | (0.4) | (0.1) | (0.1) | 0.3 | 0.0 | (0.3) | - |
| Cash From Operating Activities | - | (125.3) | (152.9) | (140.3) | (112.2) | (70.4) | (36.8) | (30.6) | 16.3 | (71.8) | (46.6) | (44.3) | (57.5) | (16.7) | (58.7) | (8.5) | (35.0) | (65.2) |
| 3.4 |
| 2.5 |
| 2.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 88.9 | (60.0) | (192.4) | (46.7) | (73.2) | (32.5) | (69.3) | (51.3) | (31.4) | (41.5) | (6.9) | (7.1) | (6.2) | 7.5 | 18.0 | (30.3) | 37.8 |
| - |
| - |
| Debt Repaid | - | 14.4 | 11.7 | 47.8 | 9.5 | 98.6 | 30.1 | 48.4 | 16.6 | 8.6 | 30.5 | 1.5 | 6.0 | 0.4 | 0.2 | 0.3 | 0.4 | 0.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | 70.9 | 27.1 | 105.8 | 5.0 | 64.0 | 32.9 | 32.1 | 50.3 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 169.3 | 122.2 | 151.1 | 180.6 | 411.9 | 221.7 | 59.7 | 27.7 | 72.3 | 120.7 | 28.2 | 95.9 | 43.6 | 55.0 | 22.0 | 27.9 | 47.2 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | 132.9 | (90.7) | (181.5) | 20.8 | 268.2 | 152.3 | (40.5) | (7.2) | (30.9) | 32.6 | (23.1) | 16.0 | 20.8 | 3.9 | 31.6 | (37.4) | 19.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (11.8) |
| (37.5) |
| (67.8) |
| Free Cash Flow To Equity | - | - | (189.2) | (126.9) | - | (165.3) | 20.5 | (11.5) | 2.8 | (74.9) | 1.2 | (46.0) | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 0.8 |
| 0.9 |
| 1.2 |
| 1.4 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (26.3) |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (47.8) |
| - |
| - |
| - |
| (30.3) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 40.0 |
| - |
| - |
| - |
| (24.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (8.3) |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| - |
| - |
| 82.3 |
| - |
| - |
| - |
| 15.5 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 6.3 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 52.4 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| (4.7) |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| 34.1 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 28.0 |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (112.8) |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| (18.4) |
| - |
| - |