| (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 | (0.6) | 2.2 | (2.3) | (0.3) | (0.4) | (2.4) | 0.1 | (27.8) | (0.2) | (2.0) | 0.6 | 0.6 | (0.8) | 21.8 | 7.2 | 4.5 | ||||||||||||||||||||||||
| (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 | (1.0) | (0.8) | (30.3) | (1.6) | 36.8 | 15.0 | (1.7) | (26.3) | 17.6 | (41.9) | - | - | - | - | - | 44.2 | 53.6 | 47.7 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 4.5 | 4.5 | 4.4 | 4.2 | 2.7 | 2.6 | 3.6 | 5.3 | 7.5 | 10.5 | 12.4 | 12.4 | 12.9 | 15.7 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 2.8 | 3.7 | 2.8 | 5.8 | 3.0 | 2.7 | 2.9 | 4.2 | 5.7 | 6.7 | 7.9 | 9.1 | 15.9 | 13.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | 5.0 | 10.0 | 4.5 | 23.2 | 30.0 | 276.3 | 13.0 | 0.0 | 0.0 | 0.0 | 122.5 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.4) | (1.8) | 2.5 | (5.2) | (0.4) | 0.7 | 0.7 | (1.0) | 0.3 | 0.4 | (2.0) | (1.8) | (0.5) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (4.5) | (6.7) | 7.7 | 23.0 | (4.8) | (10.5) | 9.2 | (13.4) | (36.5) | 7.9 | 25.4 | 16.9 | 43.7 | 62.9 | 39.6 | ||
| 3.3 |
| 1.8 |
| 4.4 |
| 10.6 |
| (1.8) |
| 1.0 |
| (1.6) |
| (6.2) |
| 5.1 |
| (2.9) |
| (6.0) |
| (3.8) |
| (13.5) |
| 1.6 |
| (10.0) |
| (6.7) |
| 32.6 |
| - |
| (2.5) |
| (2.7) |
| - |
| - |
| - |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.0 | 1.0 | 1.0 | 1.2 | 1.0 | 1.0 | 1.1 | 1.0 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 1.0 | 1.1 | 1.3 | 1.3 | 1.3 | 1.4 | 1.6 | 1.8 | 1.9 | 2.2 | 2.3 | 2.6 | 2.7 | 2.9 | 2.9 | 3.2 | 3.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.2 | - | 0.2 | - | (0.0) | 0.3 | 0.4 | 0.7 | 0.6 | 0.2 | 0.2 | 0.5 | 0.5 | 0.6 | 0.9 | 0.6 | 0.3 | |||||||||||||||||||||||
| Deffered Income Tax | (0.0) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | 0.0 | |||||||||||||||||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (0.6) | - | - | - | 0.5 | - | - | - | (1.2) | - | - | - | (3.5) | - | - | - | 7.2 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (1.8) | - | - | - | (0.2) | - | - | - | (7.0) | - | - | - | (2.4) | - | - | - | 3.9 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (0.6) | - | - | - | (0.8) | - | - | - | (5.7) | - | - | - | 1.7 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.6 | - | - | - | 1.4 | - | - | - | 0.7 | - | - | - | 0.8 | - | - | - | 1.1 | - | - | - | 1.6 | - | - | - | 1.7 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.1) | - | - | - | (0.5) | - | - | - | (0.6) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.5 | - | - | - | 9.0 | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.0 | - | - | - | (0.5) | - | - | - | 1.9 | - | - | - | (0.5) | - | - | - | (0.5) | - | - | - | (0.6) | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | (1.0) | - | - | - | (1.0) | - | - | - | (6.9) | - | - | - | 2.8 | - | - | - | (2.9) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (0.9) | - | - | - | (0.9) | - | - | - | (6.2) | - | - | - | 1.1 | - | - | - | (2.2) | - | - | - | (6.4) | - | - | - | (4.8) | - | - | - | (4.0) | - | - | - | 1.2 | - | - | - | (2.3) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 15.9 |
| 15.4 |
| 21.4 |
| 28.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.7 | 0.8 | 0.7 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 1.7 |
| Stock-Based Compensation | - | 0.3 | 1.9 | 1.4 | 2.4 | 1.5 | 0.8 | 1.1 | (0.6) | 2.7 | 2.7 | 5.4 | 4.0 | 5.7 | 3.4 | 3.8 | 3.9 | 3.9 |
| Deffered Income Tax | - | (0.9) | (9.3) | (1.5) | (19.8) | 0.0 | (0.2) | 1.0 | (1.6) | (11.0) | 26.3 | (41.6) | 5.8 | 1.7 | 0.7 | 6.7 | 7.4 | 6.1 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.8 | 0.0 | 4.9 | 34.5 | 38.7 | 209.9 | 0.0 | 2.8 | 156.9 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (5.0) | (2.4) | (5.7) | (3.8) | 9.2 | 0.9 | (16.8) | (7.5) | (7.4) | (14.9) | (7.2) | 8.5 | (7.6) | (12.1) | 6.3 | 9.3 | (29.4) |
| Change In Inventory | - | - | - | - | - | - | (0.3) | (0.1) | (0.1) | (0.3) | (0.1) | (0.3) | (0.1) | 0.5 | 0.0 | (0.0) | 1.7 | (2.6) |
| Change In Accounts Payable | - | (3.2) | (0.8) | 0.8 | 6.2 | (0.4) | (1.0) | (13.8) | 9.2 | (10.4) | 9.1 | 1.9 | (0.7) | (1.3) | (4.3) | (0.8) | 12.2 | (5.8) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | 17.1 | 0.2 | 5.5 | (0.2) | (0.1) |
| Other Operating Activities | - | - | - | - | - | - | - | 0.0 | 0.2 | 0.0 | 0.2 | (0.3) | 0.0 | 2.6 | 0.3 | 0.0 | (0.2) | (0.2) |
| Cash From Operating Activities | - | (1.7) | (3.0) | 10.5 | 28.8 | (1.8) | (7.8) | 12.1 | (9.2) | (30.8) | 14.6 | 33.3 | 26.0 | 59.6 | 76.4 | 61.9 | 95.9 | 114.0 |
| 22.3 |
| 17.2 |
| 9.0 |
| Acquisitions | - | - | 0.0 | (0.5) | 5.8 | 0.0 | - | - | - | 0.0 | 3.5 | 29.9 | 0.0 | 0.0 | 0.0 | 0.0 | 12.9 | 0.0 |
| Divestitures | - | - | - | - | - | - | - | 0.0 | 3.9 | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2.8) | (3.7) | (2.3) | (11.5) | (2.9) | (0.8) | (2.6) | (0.1) | (5.7) | 99.7 | (36.1) | (11.2) | 10.4 | (13.3) | (18.9) | (30.1) | (8.9) |
| 0.0 |
| 0.0 |
| Debt Repaid | - | - | - | 0.0 | 5.0 | 17.1 | 1.6 | 0.0 | 9.0 | 30.2 | 353.6 | 18.4 | 15.3 | 12.3 | 69.2 | 136.1 | 46.7 | 30.9 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | (0.1) | (0.2) | (0.9) | (0.5) | 0.5 | 0.7 | 0.7 | 0.1 | 0.6 |
| Common Stock Repurchased | - | - | 0.0 | 2.4 | 0.0 | - | - | - | - | 0.0 | 0.0 | 4.6 | 7.4 | 1.8 | 4.4 | 8.4 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | 0.0 | 5.3 | 21.2 | 21.5 | 16.1 | 27.0 | 20.4 | 19.1 | 19.1 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.5 | (0.4) | (3.2) | (15.8) | (13.4) | 7.3 | 3.1 | 22.7 | (1.5) | (85.3) | (31.9) | (44.6) | (30.0) | (99.8) | (42.2) | (66.2) | (49.5) |
| 0.2 |
| 0.2 |
| (0.1) |
| 0.8 |
| Net Change In Cash | - | (4.3) | (8.9) | 7.5 | (3.8) | (18.4) | (0.6) | 13.2 | 12.5 | (37.6) | 29.4 | (36.8) | (31.6) | 39.4 | - | 0.8 | (0.6) | 56.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 78.7 |
| 105.0 |
| Free Cash Flow To Equity | - | - | - | - | 18.0 | (16.9) | (2.1) | 13.7 | 0.8 | (36.7) | (69.4) | 20.0 | 1.6 | 31.4 | (6.3) | 26.0 | 32.0 | 74.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| (2.0) |
| 0.7 |
| 0.6 |
| - |
| 0.8 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| 0.0 |
| 0.6 |
| 2.2 |
| - |
| 3.8 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (5.2) |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (5.7) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 14.4 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |