| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | (0.6) | 1.9 | 1.5 | 1.3 | 0.9 | 2.1 | 1.7 | 1.5 | 1.7 | 0.1 | 0.1 | 0.0 | 1.5 | 4.3 | (4.0) | 11.9 | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 4.2 | 5.6 | 7.1 | 1.8 | 18.0 | (1,013.3) | (538.4) | 28.0 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 2.2 | 2.2 | 2.8 | 3.8 | 3.1 | 2.7 | 2.6 | 2.3 |
| Amortization Of Intangibles | 2.0 | 2.0 | 2.5 | 3.6 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.4 | 0.1 | 0.1 | 0.0 | 0.2 | 0.3 | 0.2 |
| Acquisitions | - | 0.0 | 0.0 | 0.2 | 12.8 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | (0.0) | (0.0) | 0.0 | 0.1 | 0.0 | (0.0) | (0.0) |
| Net Change In Cash | - | (27.7) | (57.3) | (3.4) | 19.0 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 45.6 | (22.3) | 62.4 | 48.3 | 63.5 | 55.6 | 54.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 5.8 |
| 8.6 |
| (399.5) |
| (7.9) |
| (614.5) |
| (67.6) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | 0.5 | 0.7 | 0.5 | 0.5 | 0.8 | 0.6 | 0.7 | 0.7 | 0.8 | 1.0 | 1.0 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.6 | - |
| Amortization Of Intangibles | 0.5 | 0.1 | 1.0 | 0.5 | 0.5 | 0.7 | 0.6 | 0.6 | 0.6 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 0.8 | 0.5 | 0.5 | ||||||
| Stock-Based Compensation | 2.2 | 2.7 | 2.8 | 2.6 | 3.1 | 3.5 | 3.2 | 1.7 | 3.8 | 12.4 | 3.6 | 3.7 | 3.7 | 1.9 | 2.2 | 2.4 | 2.6 | ||||||
| Deffered Income Tax | 0.1 | - | - | - | 1.0 | - | - | - | 0.7 | - | - | - | 0.9 | - | - | - | 1.5 | - | |||||
| Asset Impairments | - | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (1.1) | - | - | - | 6.9 | - | - | - | (1.2) | - | - | - | (0.9) | - | - | - | 8.6 | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | 2.0 | - | - | - | (0.7) | - | - | - | 2.4 | - | - | - | 1.5 | - | - | - | (2.4) | ||||||
| Change In Other Working Capital | (0.0) | - | - | - | (0.3) | - | - | - | (0.2) | - | - | - | (0.5) | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | (2.1) | - | - | - | 1.7 | - | - | - | (18.5) | - | - | - | 3.9 | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (0.6) | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | (0.4) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 0.1 | 0.5 | 1.1 | 1.9 | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | 1.6 | 11.5 | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (14.8) | - | - | - | (20.2) | - | - | - | (5.2) | - | - | - | (0.6) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - |
| Net Change In Cash | (17.5) | - | - | - | (18.7) | - | - | - | (24.0) | - | - | - | 2.9 | - | - | - | (13.3) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | (2.5) | - | - | - | 1.7 | - | - | - | (18.5) | - | - | - | 3.9 | - | - | - | 1.1 | - | - | - | 92.3 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| 2.8 |
| 2.2 |
| 2.1 |
| 1.7 |
| Stock-Based Compensation | 10.2 | 11.1 | 12.2 | 23.4 | 9.0 | 210.9 | 18.7 | 8.6 |
| Deffered Income Tax | - | 1.0 | 2.9 | 1.8 | 1.5 | 2.4 | 0.0 | 0.0 |
| Asset Impairments | - | 0.4 | 4.4 | 2.6 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 3.8 | (2.7) | 0.5 | (3.8) | (4.6) | 5.1 | 6.5 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.1) | 3.5 | (0.2) | (4.0) | (7.3) | 7.0 | (5.2) |
| Change In Other Working Capital | - | (0.5) | (1.2) | (1.5) | 0.5 | 0.7 | 0.8 | 0.3 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 46.0 | (22.2) | 62.4 | 48.4 | 63.6 | 55.9 | 54.2 |
| 7.1 |
| 0.0 |
| 1.5 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.6) | (0.7) | (1.9) | (13.2) | (8.3) | (9.6) | 12.4 |
| - |
| - |
| Common Stock Issuance | - | 0.4 | 0.3 | 0.7 | 0.8 | 0.0 | 0.0 | - |
| Common Stock Repurchased | 3.4 | 3.4 | 10.8 | 0.0 | 13.1 | 3.3 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (72.1) | (34.5) | (64.0) | (16.2) | (30.7) | (103.4) | (27.3) |
| 24.7 |
| (57.2) |
| 39.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.5 |
| - |
| (293.0) |
| 412.6 |
| 47.4 |
| 43.9 |
| 73.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 92.3 |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (7.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| - |
| (14.2) |
| - |
| - |
| - |
| - |
| 70.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |