| (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 | (21.4) | (9.4) | (8.7) | (0.9) | (3.4) | (3.1) | (1.9) | 6.6 | 6.6 | (3.6) | (3.5) | (1.2) | (1.6) | 15.6 | (2.7) | 7.4 | ||||||||||||||||||||||||
| (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 | (40.4) | (16.0) | 7.7 | 9.4 | (0.2) | (3.4) | (16.4) | (5.9) | 20.2 | 6.6 | 8.1 | 7.1 | 7.0 | 4.9 | 3.2 | 1.6 | 0.3 | (2.9) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 9.3 | 9.2 | 8.4 | 8.6 | 9.8 | 9.8 | 10.1 | 8.6 | 7.3 | 6.5 | 5.3 | 4.2 | 3.5 | 2.4 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | 15.9 | 13.9 | 12.9 | 16.3 | 31.3 | 25.9 | 10.4 | 8.5 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 170.1 | 175.7 | 57.9 | 146.9 | 102.2 | 121.1 | 122.9 | 167.4 | 181.4 | 157.4 | 120.5 | 117.8 | 58.5 | 40.0 | 31.6 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | (0.0) | (0.3) | 0.0 | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 | 0.0 | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | (14.5) | 4.5 | 5.6 | (1.9) | (23.6) | (9.8) | (4.8) | (1.9) | (0.4) | ||
| 1.6 |
| (6.5) |
| (4.9) |
| 3.7 |
| 1.9 |
| (4.2) |
| (7.4) |
| 2.3 |
| (4.9) |
| (6.4) |
| (3.1) |
| (1.0) |
| 2.8 |
| (4.7) |
| (3.2) |
| 8.2 |
| 6.6 |
| 8.6 |
| (2.7) |
| 7.8 |
| 3.5 |
| (2.1) |
| 0.0 |
| 10.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.0 | 2.2 | 2.6 | 2.5 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.4 | 2.4 | 2.5 | 2.5 | 2.5 | 2.3 | 2.4 | 2.6 | 2.5 | 2.5 | 2.6 | 2.4 | 2.6 | 2.3 | 2.1 | 2.1 | 2.1 | 2.1 | 1.8 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.6 | - | - |
| Amortization Of Intangibles | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | - | 0.3 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 1.1 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | (2.7) | - | - | - | (2.4) | - | - | - | (4.2) | - | - | - | 6.8 | - | - | - | (2.7) | ||||||||||||||||||||||
| Asset Impairments | 9.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | (5.2) | - | - | - | 1.1 | - | - | - | 1.7 | - | - | - | 1.7 | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | (0.6) | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | (1.3) | - | - | - | (2.7) | ||||||||||||||||||||||
| Change In Accounts Payable | - | (6.1) | - | - | - | (4.4) | - | - | - | (2.7) | - | - | - | (7.8) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | 0.8 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | (11.7) | - | - | - | (12.9) | - | - | - | (10.3) | - | - | - | (21.2) | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.7 | - | - | - | 5.1 | - | - | - | 2.0 | - | - | - | 2.3 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | (3.4) | - | - | - | (3.5) | - | - | - | (1.6) | - | - | - | 99.1 | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | 38.0 | - | - | - | 41.0 | - | - | - | 37.5 | - | - | - | 57.9 | - | - | - | 44.4 | - | - | - | 27.6 | - | - | - | 36.6 | - | - | - | 36.0 | - | - | - | 28.0 | - | - | - | 37.7 | - | - |
| Debt Repaid | - | 20.6 | - | - | - | 23.6 | - | - | - | 26.4 | - | - | - | 122.7 | - | - | - | 32.7 | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | 1.4 | - | - | - | 1.4 | - | - | - | 1.4 | - | - | - | 1.3 | - | - | - | 1.3 | ||||||||||||||||||||||
| Other Financing Activities | - | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | 15.3 | - | - | - | 14.5 | - | - | - | 8.8 | - | - | - | (66.3) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | (0.4) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Net Change In Cash | - | (0.2) | - | - | - | (1.9) | - | - | - | (3.1) | - | - | - | 11.6 | - | - | - | 0.4 | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (15.9) | - | - | - | (9.6) | - | - | - | (7.1) | - | - | - | (6.7) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2.1 |
| 2.2 |
| 2.3 |
| 2.3 |
| Amortization Of Intangibles | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.9 | 1.0 | 0.7 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Stock-Based Compensation | - | 3.1 | 4.1 | 3.8 | 2.7 | 2.6 | 2.0 | 1.8 | 1.4 | 1.3 | 1.3 | 1.1 | 1.1 | 0.8 | 0.9 | 0.8 | 1.2 | 0.8 |
| Deffered Income Tax | - | (4.7) | (2.1) | (1.9) | 0.5 | (0.2) | (2.1) | (0.8) | (7.3) | 2.3 | 6.2 | (0.4) | (0.1) | (1.2) | 1.1 | 1.5 | (0.5) | (2.2) |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.1 | - | 1.2 | 2.4 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (0.5) | (1.1) | (0.8) | (1.8) | 5.1 | 0.3 | 4.0 | 3.2 | 1.6 | 1.9 | 0.2 | 0.8 | 1.9 | 1.5 | (0.2) | (0.9) | 1.2 |
| Change In Inventory | - | 0.5 | (0.5) | (2.5) | 1.1 | 0.6 | (0.4) | (1.4) | 0.7 | (0.2) | (0.1) | 0.2 | (0.4) | (0.7) | 1.3 | (0.1) | 0.2 | (0.3) |
| Change In Accounts Payable | - | (1.7) | (3.3) | (1.8) | 1.9 | 5.4 | (5.5) | 3.4 | 0.7 | 0.5 | 0.8 | (0.9) | 4.1 | 0.1 | 1.8 | 0.3 | - | (0.7) |
| Change In Other Working Capital | - | 0.3 | 0.2 | (1.2) | 0.1 | 0.0 | (0.4) | 0.0 | 0.1 | (0.3) | (0.3) | 0.3 | (0.3) | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 |
| Other Operating Activities | - | (0.0) | (0.0) | (0.2) | (1.8) | (0.3) | (0.7) | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Cash From Operating Activities | - | (6.0) | 17.9 | (15.9) | 14.8 | 9.6 | (11.3) | 1.4 | 18.4 | 18.5 | 14.3 | 7.7 | 16.1 | 5.7 | 6.5 | 6.0 | 7.1 | (1.1) |
| 6.4 |
| 5.5 |
| - |
| Acquisitions | - | - | - | - | - | 0.0 | 0.0 | 15.0 | 25.0 | 5.7 | 0.0 | 0.0 | 0.7 | 11.1 | 0.8 | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | 0.0 | 0.0 | 11.0 | 4.8 | 4.7 | 0.0 | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 |
| Cash From Investing Activities | - | (18.3) | (9.2) | 90.6 | 19.4 | (10.2) | 3.8 | (23.7) | (50.8) | (26.4) | (11.5) | (25.8) | (28.6) | (11.5) | (11.3) | (1.5) | (2.6) | (1.4) |
| 32.8 |
| 27.9 |
| Debt Repaid | - | 138.2 | 176.1 | 122.9 | 173.8 | 95.1 | 104.1 | 94.0 | 193.7 | 168.9 | 156.4 | 99.0 | 111.5 | 86.0 | 33.3 | 34.7 | 35.9 | 23.8 |
| Common Stock Issuance | - | - | - | - | - | - | 0.0 | 0.0 | 64.1 | 0.0 | 0.0 | 0.0 | 0.0 | 35.9 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 3.5 | 0.0 | 0.0 | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 |
| Dividends Paid | - | 5.4 | 5.4 | 5.4 | 5.3 | 5.3 | 5.4 | 5.3 | 4.0 | 3.2 | 2.8 | 2.5 | 2.3 | 1.9 | 1.5 | 1.4 | 1.4 | 0.7 |
| Other Financing Activities | - | (0.2) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 22.8 | (9.3) | (71.9) | (33.5) | 0.5 | 7.4 | 22.4 | 32.5 | 8.4 | (2.8) | 18.1 | 12.5 | 5.9 | 4.7 | (4.8) | (4.8) | 3.0 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | (1.5) | (0.6) | 2.8 | 0.4 | (0.1) | (0.1) | 0.0 | 0.1 | 0.5 | - | - | - | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.6 |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | 14.4 | (21.8) | 18.1 | (0.9) | (2.1) | (3.6) | (32.3) | 4.8 | (3.4) | (1.5) | - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.8 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (8.2) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (6.8) |
| - |
| - |
| - |
| - |
| - |
| 18.8 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| 17.4 |
| - |
| - |
| - |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| 19.1 |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| 9.1 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |