| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 2.3 | 3.4 | 5.2 | 6.9 | 9.8 | 8.7 | (30.0) | (31.0) | (26.4) | (41.8) | (21.1) | (14.9) | (102.1) | (8.4) | (105.8) | (9.2) | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 17.8 | 25.2 | (78.7) | (180.0) | (77.7) | 47.4 | (45.1) | 61.6 | 123.4 | (10.2) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 1.5 | 1.8 | 3.5 | 4.3 | 5.2 | 9.4 | 9.4 | 8.8 | 8.3 | 7.5 |
| Amortization Of Intangibles | 4.9 | 4.9 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | - | - | - | 6.0 | 12.3 | 4.8 | 8.9 | 14.6 | 8.5 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (15.7) | 8.6 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | - | - | - | 241.9 | 151.2 | 148.0 | 209.5 | 123.8 | 130.6 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 45.7 |
| 14.2 |
| 23.0 |
| 7.3 |
| 3.0 |
| 8.5 |
| (6.0) |
| (34.2) |
| (13.3) |
| 23.2 |
| 10.0 |
| 13.8 |
| 14.6 |
| 25.3 |
| 20.8 |
| 38.9 |
| 38.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.8 | 1.0 | 1.1 | 1.2 | 0.9 | 0.9 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 0.7 | 1.3 | 3.9 | 3.5 | 2.1 | 2.2 | 2.6 | 2.5 | 2.6 | 2.3 | 2.2 | 1.7 | - | 2.1 | - | - |
| Amortization Of Intangibles | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.8 | 1.9 | 1.9 | 1.9 | 2.3 | 1.9 | 1.9 | 1.6 | 1.9 | 2.0 | 2.0 | 2.0 | ||||||||||||||||
| Stock-Based Compensation | 4.1 | 2.7 | 2.5 | 2.7 | 2.8 | 2.8 | 3.2 | 2.9 | 4.0 | 4.9 | 4.4 | 4.5 | 4.9 | 6.9 | 7.1 | 6.9 | 6.8 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | 108.5 | 0.0 | 0.0 | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Other Working Capital | 4.9 | - | - | - | (4.9) | - | - | - | 17.0 | - | - | - | 15.5 | - | - | - | |||||||||||||||||
| Other Operating Activities | (7.5) | - | - | - | (10.0) | - | - | - | 2.7 | - | - | - | 34.6 | - | - | - | (20.2) | ||||||||||||||||
| Cash From Operating Activities | 103.7 | - | - | - | 101.0 | - | - | - | 85.9 | - | - | - | 76.8 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | 1.6 | - | - | - | 2.2 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.8 | - | - | - | 1.1 | ||||||||||||||||
| Cash From Investing Activities | 8.0 | - | - | - | (55.5) | - | - | - | 36.5 | - | - | - | (39.6) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | (0.5) | - | - | - | (0.5) | - | - | - | (0.2) | - | - | - | (1.4) | - | - | - | (7.1) | ||||||||||||||||
| Cash From Financing Activities | (100.8) | - | - | - | (29.1) | - | - | - | (131.8) | - | - | - | (39.1) | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 10.9 | - | - | - | 16.3 | - | - | - | (9.5) | - | - | - | (1.9) | - | - | - | (22.4) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.3 | - | - | - | 50.5 | - | - | - | 44.9 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 7.5 |
| 7.7 |
| 7.9 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| Stock-Based Compensation | 12.0 | 10.7 | 13.0 | 18.6 | 27.6 | 18.9 | 19.5 | 19.2 | 6.8 | 5.7 |
| Deffered Income Tax | - | 14.3 | (34.3) | (76.9) | 0.0 | 16.5 | (14.5) | 10.4 | 42.0 | 8.3 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 108.5 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 2.3 | 30.3 | 21.1 | 80.7 | 10.4 | 9.9 | 47.6 | 28.2 | 6.0 |
| Other Operating Activities | - | (55.1) | (4.2) | 53.2 | (30.3) | (30.6) | (18.0) | (9.7) | (6.1) | (9.6) |
| Cash From Operating Activities | - | 413.4 | 393.5 | 392.8 | 247.9 | 163.4 | 152.9 | 218.4 | 138.4 | 139.1 |
| - |
| 0.0 |
| 111.7 |
| 0.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.0 | 0.9 | 1.4 | 6.0 | - | - | - | - | - |
| Cash From Investing Activities | - | (369.7) | (193.7) | (286.2) | (1,171.5) | (884.8) | 16.4 | (497.7) | (471.4) | (343.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.4) | (0.3) | (2.7) | (8.7) | (3.2) | (0.5) | 1.1 | - | - |
| Cash From Financing Activities | - | (59.4) | (191.2) | (104.4) | 934.5 | 745.7 | (136.8) | 286.3 | 368.1 | 230.7 |
| 2.2 |
| 10.9 |
| 24.4 |
| 32.4 |
| 7.0 |
| 35.0 |
| 26.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.6 |
| 5.1 |
| 5.1 |
| 5.2 |
| 5.2 |
| 5.0 |
| 4.2 |
| 4.0 |
| 11.2 |
| 2.0 |
| 2.0 |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.6 |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| 52.1 |
| - |
| - |
| - |
| 47.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (122.5) |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| (39.3) |
| - |
| - |
| - |
| (57.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.5 |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| 57.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 70.0 |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |