| (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 | (8.9) | 32.1 | 1.0 | 4.8 | 9.6 | (64.8) | (39.4) | 7.6 | 15.4 | (152.8) | 19.6 | 15.9 | 9.6 | 17.7 | (4.6) | 7.7 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | 28.9 | 47.4 | (81.1) | (107.7) | 31.0 | (172.8) | 4.8 | 38.3 | 63.8 | 43.6 | 74.5 | 53.5 | 44.7 | 67.3 |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | - | - | - | - | 1.0 | 4.7 | 5.0 | 4.1 | 4.2 | 2.1 | 2.4 | 2.0 | 2.8 | 3.6 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 4.8 | 4.9 | 6.4 | 8.2 | 6.3 | 0.5 | 0.5 | - | - | - | - | - | - |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (23.6) | (252.0) | 81.5 | 214.5 | (919.8) | (274.4) | 1,488.5 | - | - | - | - | - | - |
| Free Cash Flow To Equity | ||||||||||||||
| 10.2 |
| (66.3) |
| (23.9) |
| 20.8 |
| (103.5) |
| (20.3) |
| 26.3 |
| 35.6 |
| (36.8) |
| 20.5 |
| (25.2) |
| 20.3 |
| 22.7 |
| 11.6 |
| 19.6 |
| 17.0 |
| 15.6 |
| 0.2 |
| 10.4 |
| 14.5 |
| 18.5 |
| 25.7 |
| 21.4 |
| 14.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Stock-Based Compensation | 1.5 | 0.7 | 0.8 | 0.8 | 2.7 | 1.0 | 1.4 | 1.6 | 2.7 | 1.9 | 2.2 | 2.3 | 2.7 | 1.9 | 2.2 | 2.2 | 1.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | (6.6) | (1.7) | 1.2 | (0.4) | (1.4) | (2.8) | 4.2 | (2.3) | 4.6 | 8.0 | 0.7 | 1.6 | 0.2 | 14.2 | (7.8) | (17.1) | (5.0) | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (0.7) | - | - | - | (51.5) | - | - | - | 24.1 | - | - | - | 19.5 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 1.2 | - | - | - | 0.7 | - | - | - | 1.3 | - | - | - | 1.7 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 1.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 47.5 | - | - | - | 27.0 | - | - | - | 40.1 | - | - | - | 21.7 | - | - | - | 48.8 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (29.4) | - | - | - | (53.0) | - | - | - | 47.5 | - | - | - | 17.1 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | - | - | - | 0.9 | |||||||||||||||||||||||
| Dividends Paid | 0.5 | - | - | - | 0.6 | - | - | - | 2.0 | - | - | - | 2.0 | - | - | - | 2.1 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (3.2) | - | - | - | 21.9 | - | - | - | (5.5) | - | - | - | (8.8) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (33.3) | - | - | - | (82.6) | - | - | - | 66.1 | - | - | - | 27.8 | - | - | - | 80.1 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (0.8) | - | - | - | (52.7) | - | - | - | 23.3 | - | - | - | 18.2 | - | - | - | 63.6 | - | - | - | (81.0) | - | - | - | (65.6) | - | - | - | 35.3 | - | - | - | 48.2 | - | - | - | 15.1 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.5 |
| Stock-Based Compensation | 3.8 | 5.0 | 6.6 | 9.1 | 8.1 | 6.7 | 7.6 | 7.2 | 6.2 | 7.7 | 5.5 | 3.7 | 0.6 | 0.6 |
| Deffered Income Tax | - | (13.1) | (11.2) | (6.0) | 4.6 | (20.4) | (4.4) | (4.9) | (5.9) | (0.4) | 5.1 | 0.9 | (3.8) | 2.5 |
| Asset Impairments | - | 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 | (7.5) | (2.2) | 3.6 | 10.4 | (15.7) | 10.8 | (16.0) | (2.9) | (5.5) | (2.0) | 7.6 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 35.9 | (12.4) | 10.3 | (83.2) | (43.3) | 0.8 | (27.7) | (0.0) | 8.6 | 9.4 | 4.8 | (16.4) | (5.4) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (18.8) | (247.1) | 88.0 | 222.7 | (913.5) | (273.8) | 1,489.0 | 290.0 | 207.8 | 154.3 | 120.0 | 130.4 | 105.6 |
| Acquisitions |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | 0.0 | 96.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 152.3 | 162.5 | 139.9 | 174.7 | 296.2 | 240.3 | 128.8 | 129.1 | 121.9 | 135.5 | 122.8 | 47.8 | 60.5 |
| Other Investing Activities | - | - | - | - | - | - | 0.5 | 0.5 | 1.3 | 2.1 | 2.7 | 1.3 | 1.1 | 0.7 |
| Cash From Investing Activities | - | (116.0) | 307.0 | 16.7 | (328.2) | 35.8 | (176.0) | (263.4) | (266.8) | (104.7) | (80.8) | (34.2) | (174.9) | 46.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 12.5 | 0.0 | 0.0 | 192.1 | 0.0 | 0.0 | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 1.3 | 3.1 | 3.6 | 2.9 | 2.2 | 9.4 | 4.9 | 6.5 | - | 110.8 |
| Dividends Paid | - | 2.0 | 6.2 | 7.7 | 7.8 | 43.2 | 37.1 | 36.7 | 36.1 | 50.8 | 66.0 | 47.4 | 70.0 | - |
| Other Financing Activities | - | - | - | - | - | 0.0 | 0.0 | (0.7) | (1.1) | (0.8) | (1.6) | (0.6) | (1.0) | (1.3) |
| Cash From Financing Activities | - | 13.2 | (28.8) | (21.1) | 89.7 | 147.7 | 65.9 | 8.0 | (14.3) | (49.4) | (70.2) | (52.8) | (40.7) | (89.6) |
| Net Change In Cash | - | (121.6) | 31.1 | 83.6 | (15.7) | (730.1) | (383.9) | 1,233.6 | 9.0 | 53.7 | 3.4 | 33.0 | (85.2) | 62.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 1.4 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.8 |
| 2.1 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.7 |
| 1.4 |
| 1.7 |
| 1.7 |
| 1.5 |
| 2.4 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.3 |
| 1.5 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| 4.0 |
| 3.5 |
| 6.3 |
| 11.9 |
| 8.9 |
| 21.6 |
| (58.4) |
| (3.3) |
| (2.4) |
| 1.1 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.4 |
| - |
| - |
| - |
| (81.0) |
| - |
| - |
| - |
| (65.3) |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 48.5 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.5 |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| 45.2 |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.1) |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (49.7) |
| - |
| - |
| - |
| (47.4) |
| - |
| - |
| - |
| (53.2) |
| - |
| - |
| - |
| (22.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.9 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| 107.5 |
| - |
| - |
| - |
| (28.0) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| - |
| - |
| (87.0) |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (39.9) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |