| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (13.6) | (35.8) | (69.0) | (25.1) | (9.4) | (32.8) | (10.2) | (33.8) | (26.2) | (16.2) | (16.5) | (15.7) | (8.9) | (19.0) | (53.0) | (15.6) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (143.5) | (139.3) | (103.0) | (57.3) | (97.5) | (47.5) | (1.9) | 15.3 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 55.9 | 58.7 | 100.8 | 109.1 | 131.4 | 43.9 | 26.0 | 26.9 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 3.5 | (0.0) | 1.9 | 26.0 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (9.9) |
| (54.9) |
| (1.4) |
| 4.3 |
| 4.6 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 13.2 | 13.1 | 14.7 | 14.9 | 16.0 | 17.8 | 19.9 | 38.6 | 24.5 | 26.1 | 27.0 | 27.9 | 28.2 | 30.5 | 32.7 | 33.8 | 34.4 | 26.1 | 5.9 | 6.0 | 6.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.9 | - | - | - | 0.7 | - | - | - | 0.8 | - | - | - | 0.5 | - | - | - | 0.3 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | 0.0 | - | - | - | 19.7 | - | - | - | - | - | - | 7.8 | 1.6 | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (7.0) | - | - | - | (7.2) | - | - | - | (5.0) | - | - | - | (6.3) | - | - | - | 3.2 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | (1.8) | - | - | - | 3.7 | - | - | - | 0.8 | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (7.7) | - | - | - | (2.2) | - | - | - | 11.0 | - | - | - | 11.4 | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (16.7) | - | - | - | (13.1) | - | - | - | (3.8) | - | - | - | (2.5) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.0 | ||||
| Dividends Paid | 1.1 | - | - | - | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | (0.4) | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | ||||
| Cash From Financing Activities | 24.3 | - | - | - | 6.7 | - | - | - | (5.8) | - | - | - | (5.8) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.1) | - | - | - | (8.7) | - | - | - | 1.4 | - | - | - | 3.1 | - | - | - | 24.8 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 3.9 | 3.8 | 2.7 | 1.8 | 0.1 | 0.0 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 33.0 | 5.9 | 39.5 | 49.9 | 18.7 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (2.1) | (3.1) | 1.2 | 6.8 | 11.6 | (0.2) | (0.7) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 13.3 | (0.2) | 6.0 | (0.2) | 1.3 | 0.4 | - |
| Cash From Operating Activities | - | 23.6 | 54.3 | 89.1 | 114.2 | 56.1 | 42.3 | 40.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 16.8 | (51.3) | 5.3 | 22.5 | (12.3) | (0.5) | (0.5) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.0 | 0.0 | 5.0 | 0.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 9.0 | 22.4 | 22.6 | - | - | - | - |
| Other Financing Activities | - | (0.3) | (0.2) | (0.1) | (0.0) | 0.0 | 0.0 | - |
| Cash From Financing Activities | - | (36.9) | (3.0) | (92.5) | (110.7) | (18.4) | (41.7) | (38.6) |
| 25.4 |
| 0.2 |
| 0.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.2 |
| - |
| (2.8) |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| (2.2) |
| - |
| 2.8 |
| - |
| (14.3) |
| 0.0 |
| - |
| (3.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |