| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 1.2 | (3.6) | 2.5 | 1.4 | 1.6 | 2.4 | 3.3 | 0.7 | 1.2 | (7.1) | (1.5) | 1.2 | (2.5) | (108.6) | (5.2) | 11.7 | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 1.5 | 2.0 | 7.6 | (9.9) | (116.0) | 60.4 | 38.8 | (0.4) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 13.1 | 13.4 | 13.3 | 12.1 | 11.5 | 4.4 | 4.0 | 5.2 |
| Amortization Of Intangibles | 0.6 | 0.6 | 0.6 | 7.8 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 12.7 | 11.6 | 11.9 | 16.1 | 7.9 | 1.3 | 5.1 |
| Acquisitions | - | - | - | 0.0 | 0.7 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 10.4 | 17.6 | 5.8 | (39.2) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 13.5 | 25.0 | 11.1 | (27.7) | 22.3 | 37.9 | 1.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (13.9) |
| 27.6 |
| 20.8 |
| 4.3 |
| 7.7 |
| 10.1 |
| 15.5 |
| 9.4 |
| 3.8 |
| 0.6 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 3.1 | 3.5 | 3.1 | 3.5 | 3.3 | 3.6 | 3.5 | 3.2 | 2.9 | 2.7 | 3.4 | 2.9 | 3.2 | 2.6 | 2.5 | 2.5 | 3.9 | 1.5 | 1.0 | 1.0 | 1.0 | - | 1.0 | 1.0 | - | - |
| Amortization Of Intangibles | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | 6.2 | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | |||||||||
| Stock-Based Compensation | 1.3 | 1.4 | 1.6 | 2.6 | 2.2 | 2.0 | 1.6 | 2.8 | 2.8 | 3.1 | 2.3 | 3.7 | 4.4 | 6.2 | 1.6 | 8.1 | 7.5 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (1.7) | - | ||||||||
| Asset Impairments | 0.0 | 7.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 16.0 | 8.4 | 0.0 | 0.0 | 4.3 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | 6.2 | - | - | - | 0.9 | - | - | - | (3.9) | - | - | - | (1.7) | - | - | - | 7.8 | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | (4.8) | - | - | - | (1.1) | - | - | - | (3.7) | - | - | - | (5.1) | - | - | - | 3.1 | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | (0.0) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (1.3) | - | - | - | 5.7 | - | - | - | 7.4 | - | - | - | 2.2 | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 2.5 | - | - | - | 3.7 | - | - | - | 4.5 | - | - | - | 3.2 | - | - | - | 4.2 | - | - | - | 0.3 | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.7 | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | 11.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (13.0) | - | - | - | (3.7) | - | - | - | (4.5) | - | - | - | (3.2) | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | (2.6) | - | - | - | (0.7) | - | - | - | (1.5) | - | - | - | (1.6) | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (16.9) | - | - | - | 1.3 | - | - | - | 1.4 | - | - | - | (2.7) | - | - | - | (11.9) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (3.8) | - | - | - | 2.0 | - | - | - | 2.9 | - | - | - | (1.1) | - | - | - | (8.1) | - | - | - | 10.3 | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 2.7 |
| 1.3 |
| 0.9 |
| 3.4 |
| Stock-Based Compensation | 6.9 | 7.8 | 9.2 | 13.5 | 23.5 | 29.3 | 0.0 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 179.4 | (0.8) | 0.0 | 0.0 |
| Asset Impairments | 7.8 | 7.8 | 0.0 | 24.4 | 4.3 | 2.4 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | 0.0 | - |
| Change In Accounts Receivable | - | 8.9 | (1.1) | (4.5) | 16.3 | 13.6 | 6.8 | 2.8 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.6 | 1.0 | (15.3) | 14.9 | 0.7 | (0.3) | 7.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 26.2 | 36.7 | 22.9 | (11.6) | 30.2 | 39.2 | 6.3 |
| 16.0 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (12.7) | (11.6) | (11.9) | (17.8) | (30.4) | (1.3) | (5.1) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (3.1) | (7.4) | (5.3) | (9.8) | 48.1 | (23.0) | (22.0) |
| 47.9 |
| 15.0 |
| (20.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 5.7 |
| 4.2 |
| 19.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| (0.3) |
| (0.9) |
| 1.2 |
| 0.1 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |