| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | 25.0 | (0.1) | (64.2) | (81.5) | 0.5 | (35.8) | (40.3) | 12.5 | (27.8) | (142.1) | 2.8 | 3.8 | 3.7 |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 2.3 | 7.5 | 9.0 | 9.7 | 9.7 | 11.2 | 12.4 | 15.1 | 18.0 | 21.8 | 17.8 | 17.7 | 17.7 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.0 | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.3 | - | - | - | (0.6) | - | - | - | (0.1) |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (120.8) | (145.3) | (91.5) | (131.7) | 15.8 | 1.4 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 28.4 | 35.9 | 56.7 | 75.0 | 63.2 | 58.6 |
| Amortization Of Intangibles | 17.2 | 21.5 | 35.4 | 47.7 | 36.0 | 31.8 |
| Stock-Based Compensation | - | 0.0 | 0.3 | 2.9 | 3.2 | 2.4 |
| Deffered Income Tax | 0.0 | 0.0 | (3.3) | (1.2) | (1.0) | (0.2) |
| Asset Impairments | - | 0.0 | 0.0 | 62.5 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - |
| Change In Other Working Capital | - | 8.0 | (13.2) | 8.9 | (1.1) | 2.7 |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 64.1 | 71.9 | 71.0 | 84.3 | 75.3 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | - | - | - | - |
| Acquisitions | - | - | 0.0 | 0.0 | 21.0 | 0.0 |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | 111.5 | 366.6 | 63.7 | 39.9 | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 0.7 | (1.0) | (0.1) | (0.1) | 0.0 |
| Net Change In Cash | - | 54.2 | 0.6 | 61.8 | (3.3) | (6.1) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.2 |
| 5.0 |
| 5.5 |
| 5.5 |
| 5.5 |
| 6.5 |
| 7.4 |
| 9.8 |
| 11.7 |
| 15.3 |
| 10.8 |
| 10.8 |
| 10.8 |
| Stock-Based Compensation | - | - | - | - | 0.0 | (0.0) | 0.1 | 0.1 | 0.1 | - | - | - | 0.8 |
| Deffered Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (2.8) | (0.1) | (0.2) | (0.1) | (0.4) | (0.1) | (0.3) | (0.4) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | 6.2 | - | - | - | (0.0) | - | - | - | (1.2) | - | - | - | 2.4 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 8.1 | - | - | - | 14.1 | - | - | - | 26.4 | - | - | - | 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 118.8 | - | - | - | 8.7 | - | - | - | 26.8 | - | - | - | (0.2) |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| 5.1 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | 0.0 | - | - | - | 1.1 | - | - | - | 0.0 |
| Other Financing Activities | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 |
| Cash From Financing Activities | (175.6) | - | - | - | (25.8) | - | - | - | (32.0) | - | - | - | (17.2) |
| (48.6) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 20.5 |
| - |
| - |
| - |
| 3.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | 0.0 | 0.0 | 0.0 | - | - |
| Cash From Investing Activities | - | 208.2 | 297.7 | 27.7 | (22.9) | (4.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | 1.1 | 0.0 | 0.0 | - |
| Other Financing Activities | - | (0.4) | 0.0 | (0.5) | (0.0) | (0.3) |
| Cash From Financing Activities | - | (218.9) | (368.0) | (36.8) | (64.5) | (77.2) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |