| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 132.0 | 120.4 | 127.8 | 151.9 | 147.4 | 133.5 | 144.8 | 144.3 | 166.3 | 156.4 | 166.9 | 177.0 | 175.5 | 154.5 | 164.8 | 176.2 | ||||||||||||||||||||||||
| 166.1 |
| 138.3 |
| 141.8 |
| 157.5 |
| 144.8 |
| 119.7 |
| 117.4 |
| 118.9 |
| 87.8 |
| 63.0 |
| 69.3 |
| 73.7 |
| 74.7 |
| 64.6 |
| 69.5 |
| 77.0 |
| 78.4 |
| 68.5 |
| 73.8 |
| 80.2 |
| 80.8 |
| 71.1 |
| 73.5 |
| 78.0 |
| Cost of Revenue | 89.0 | 80.5 | 85.5 | 102.2 | 100.0 | 90.1 | 93.8 | 95.9 | 112.4 | 104.8 | 112.0 | 116.5 | 112.9 | 102.9 | 108.7 | 114.3 | 104.9 | 90.8 | 94.5 | 104.2 | 95.6 | 78.1 | 74.3 | 78.1 | 58.0 | 41.8 | 48.1 | 51.9 | 54.6 | 48.1 | 51.0 | 56.5 | 55.2 | 47.8 | 51.9 | 57.0 | 57.0 | 49.7 | 51.1 | 54.3 |
| Gross Profit | 42.9 | 39.9 | 42.3 | 49.8 | 47.3 | 43.4 | 51.0 | 48.4 | 53.9 | 51.6 | 54.8 | 60.4 | 62.6 | 51.6 | 56.1 | 61.9 | 61.2 | 47.4 | 47.3 | 53.3 | 49.2 | 41.6 | 43.1 | 40.8 | 29.8 | 21.2 | 21.1 | 21.8 | 20.1 | 16.6 | 18.4 | 20.5 | 23.2 | 20.8 | 21.9 | 23.2 | 23.8 | 21.4 | 22.4 | 23.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 4.3 | - | - | - | 5.5 | - | - | - | 4.0 | - | - | - | 3.9 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 46.0 | 51.2 | 52.3 | 62.2 | 62.5 | 58.9 | 60.9 | 57.1 | 60.4 | 58.4 | 57.7 | 61.3 | 61.9 | 57.1 | 56.7 | 57.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (3.1) | (11.3) | (10.0) | (12.4) | (15.1) | (15.5) | (9.9) | (8.7) | (6.5) | (6.8) | (2.9) | (0.8) | 0.6 | (5.5) | (0.6) | 4.3 | 2.4 | (4.6) | (4.3) | 2.3 | (2.5) | (3.3) | 1.7 | 2.2 | (0.4) | (2.1) | (1.5) | (1.2) | (3.4) | (4.7) | (1.2) | (0.5) | 1.4 | 0.6 | 1.3 | 1.5 | 1.2 | 0.1 | 0.6 | 1.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (0.3) | (0.2) | (0.8) | (0.2) | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.4 | 0.5 | 0.3 | 0.6 | (0.3) | (0.3) | (0.2) | (0.2) | |||||||||||||||||||||||
| Pre-Tax Income | (3.3) | (11.5) | (10.8) | (12.6) | (15.1) | (15.4) | (9.9) | (8.7) | (6.4) | (6.3) | (2.4) | (0.5) | 1.2 | (5.7) | (0.9) | 4.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.4) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | (0.3) | 0.1 | 0.1 | 0.1 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 22.5 | (0.6) | (0.2) | (0.3) | (0.6) | 0.0 | (0.1) | 0.4 | 4.3 | 0.0 | (25.9) | 0.0 | (0.0) | (0.0) | 0.1 |
| Net Income From Continuing Ops | (1.9) | (11.6) | (10.9) | (12.7) | (15.3) | (15.4) | (10.0) | (8.7) | (6.5) | (6.1) | (2.5) | (0.7) | 1.1 | (6.2) | (0.9) | 4.1 | 2.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (1.9) | (11.6) | (10.9) | (12.7) | (15.3) | (15.4) | (10.0) | (8.7) | (6.5) | (6.1) | (2.5) | (0.7) | 1.1 | (6.2) | (0.9) | 4.1 | 2.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (1.9) | (11.6) | (10.9) | (12.7) | (15.3) | (15.4) | (10.0) | (8.7) | (6.5) | (6.1) | (2.5) | (0.7) | 1.1 | (6.2) | (0.9) | 4.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (1.9) | (11.6) | (10.9) | (12.7) | (15.3) | (15.4) | (10.0) | (8.7) | (6.5) | (6.1) | (2.5) | (0.7) | 1.1 | (6.2) | (0.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.03) | - | (0.19) | (0.23) | (0.27) | - | (0.17) | (0.15) | (0.11) | - | (0.04) | (0.01) | 0.02 | - | (0.02) | 0.08 | 0.04 | - | (0.09) | 0.04 | (0.06) | - | 0.03 | 0.04 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.00 | 0.03 |
| EPS Diluted | (0.03) | - | (0.19) | (0.23) | (0.27) | - | (0.17) | (0.15) | (0.11) | - | (0.04) | (0.01) | 0.02 | - | (0.02) | 0.07 | 0.04 | - | ||||||||||||||||||||||
| Shares Basic | 68.6 | - | 58.2 | 55.9 | 57.3 | - | 57.3 | 56.9 | 56.5 | - | 57.2 | 56.5 | 55.0 | - | 54.5 | 54.2 | 53.3 | - | ||||||||||||||||||||||
| Shares Diluted | 68.6 | - | 58.2 | 55.9 | 57.3 | - | 57.3 | 56.9 | 56.5 | - | 57.2 | 56.5 | 58.0 | - | 54.5 | 57.2 | 57.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 1.2 | - | - | - | (9.7) | - | - | - | (2.5) | - | - | - | 4.6 | - | - | - | 5.3 | - | - | - | (0.1) | - | - | - | 1.5 | - | - | - | (1.9) | - | - | - | 2.9 | - | - | - | 2.8 | 2.1 | 2.5 | 3.4 |
| EBIT | (3.1) | (11.3) | (10.0) | (12.4) | (15.1) | (15.5) | (9.9) | (8.7) | (6.5) | (6.8) | (2.9) | (0.8) | 0.6 | (5.5) | (0.6) | 4.3 | 2.4 | (4.6) | (4.3) | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 4.1 |
| 4.6 |
| 4.9 |
| 6.0 |
| 4.3 |
| 4.7 |
| 4.9 |
| 4.2 |
| 4.3 |
| 4.3 |
| 4.8 |
| 4.3 |
| 4.4 |
| 4.5 |
| 3.0 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.6 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 52.0 |
| 51.7 |
| 51.0 |
| 51.7 |
| 44.9 |
| 41.4 |
| 38.7 |
| 30.1 |
| 23.3 |
| 22.6 |
| 23.0 |
| 23.6 |
| 21.3 |
| 19.6 |
| 21.0 |
| 21.9 |
| 20.2 |
| 20.5 |
| 21.7 |
| 22.6 |
| 21.3 |
| 21.7 |
| 22.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.3) |
| (0.5) |
| (0.6) |
| (0.5) |
| (0.5) |
| (0.4) |
| (0.4) |
| (0.4) |
| 1.0 |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.4) |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.3) |
| (0.2) |
| 2.2 |
| (4.9) |
| (4.6) |
| 2.2 |
| (2.7) |
| (3.4) |
| 1.4 |
| 1.7 |
| (0.9) |
| (2.6) |
| (2.0) |
| (1.6) |
| (3.9) |
| (5.1) |
| (0.2) |
| (0.9) |
| 0.9 |
| 0.2 |
| 0.9 |
| 1.1 |
| 0.8 |
| (0.2) |
| 0.4 |
| 1.3 |
| (5.0) |
| (4.7) |
| 2.1 |
| (2.7) |
| (3.5) |
| 1.4 |
| 1.6 |
| (1.0) |
| (25.1) |
| (1.4) |
| (1.5) |
| (3.6) |
| (4.5) |
| (0.2) |
| (0.8) |
| 0.6 |
| (4.1) |
| 0.9 |
| 26.9 |
| 0.8 |
| (0.1) |
| 0.4 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| (4.7) |
| 2.1 |
| (2.7) |
| (3.5) |
| 1.4 |
| 1.6 |
| (1.0) |
| (25.1) |
| (1.4) |
| (1.5) |
| (3.6) |
| (4.5) |
| (0.2) |
| (0.8) |
| 0.6 |
| (4.1) |
| 0.9 |
| 26.9 |
| 0.3 |
| (1.9) |
| (0.4) |
| 0.7 |
| 2.1 |
| (5.0) |
| (4.7) |
| 2.1 |
| (2.7) |
| (3.5) |
| 1.4 |
| 1.6 |
| (1.0) |
| (25.1) |
| (1.4) |
| (1.5) |
| (3.6) |
| (4.5) |
| (0.2) |
| (0.8) |
| 0.6 |
| (4.1) |
| 0.9 |
| 26.9 |
| 0.3 |
| (1.9) |
| (0.4) |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.3) |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 4.1 |
| 2.1 |
| (5.0) |
| (4.7) |
| 2.1 |
| (2.7) |
| (3.5) |
| 1.4 |
| 1.5 |
| (1.0) |
| (25.1) |
| (1.5) |
| (1.5) |
| (3.6) |
| (4.5) |
| (0.2) |
| (0.8) |
| 0.5 |
| (4.1) |
| 0.9 |
| 26.9 |
| 0.8 |
| (0.2) |
| 0.3 |
| 1.2 |
| (0.09) |
| 0.04 |
| (0.06) |
| - |
| 0.03 |
| 0.03 |
| - |
| - |
| (0.04) |
| (0.04) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.00 |
| 0.02 |
| 52.3 |
| 51.7 |
| 48.8 |
| - |
| 44.7 |
| 39.4 |
| - |
| - |
| 35.9 |
| 35.6 |
| 35.4 |
| - |
| 35.0 |
| 35.0 |
| 34.8 |
| - |
| 35.9 |
| 35.3 |
| 34.5 |
| - |
| 34.9 |
| 34.8 |
| 52.3 |
| 57.1 |
| 48.8 |
| - |
| 53.6 |
| 47.3 |
| - |
| - |
| 35.9 |
| 35.6 |
| 35.4 |
| - |
| 35.0 |
| 35.0 |
| 38.1 |
| - |
| 39.5 |
| 39.9 |
| 40.2 |
| - |
| 40.6 |
| 40.0 |
| 2.3 |
| (2.5) |
| (3.3) |
| 1.7 |
| 2.2 |
| (0.4) |
| (2.1) |
| (1.5) |
| (1.2) |
| (3.4) |
| (4.7) |
| (1.2) |
| (0.5) |
| 1.4 |
| 0.6 |
| 1.3 |
| 1.5 |
| 1.2 |
| 0.1 |
| 0.6 |
| 1.6 |
| Revenues |
| 532.1 |
| 547.5 |
| 588.8 |
| 675.7 |
| 661.6 |
| 582.4 |
| 443.9 |
| 280.7 |
| 289.5 |
| 303.4 |
| 303.3 |
| 290.8 |
| 283.5 |
| 254.8 |
| 304.0 |
| 327.1 |
| 262.3 |
| 176.3 |
| Cost of Revenue | 357.2 | 368.2 | 392.1 | 446.3 | 430.7 | 385.2 | 288.5 | 196.4 | 210.7 | 213.7 | 211.3 | 207.7 | 205.1 | 180.6 | 212.4 | 220.1 | 172.7 | 112.4 |
| Gross Profit | 174.9 | 179.3 | 196.7 | 229.4 | 230.9 | 197.3 | 155.4 | 84.2 | 78.7 | 89.7 | 92.0 | 83.2 | 78.5 | 74.1 | 91.6 | 107.0 | 89.6 | 63.9 |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| General & Administrative | - | - | - | - | - | - | - | 17.7 | 20.0 | 17.6 | 17.6 | 16.3 | 16.7 | 17.6 | 19.9 | 32.0 | 28.6 | |
| Depreciation & Amortization | - | 20.6 | 19.0 | 16.7 | 13.6 | 9.9 | 7.7 | 6.3 | 5.8 | 6.4 | 7.5 | 7.5 | 8.9 | 12.2 | 15.2 | 12.7 | ||
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 1.2 | 3.7 | 2.8 | |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Total Operating Expenses | 211.7 | 228.2 | 237.4 | 239.3 | 230.2 | 206.4 | 155.1 | 92.5 | 83.7 | 85.0 | 87.8 | 82.0 | 84.4 | 88.9 | 127.4 | 123.0 | ||
| Operating Income | ||||||||||||||||||
| Operating Income | (36.8) | (48.9) | (40.6) | (9.9) | 0.7 | (9.1) | 0.3 | (8.3) | (5.0) | 4.6 | 4.3 | 1.1 | (5.9) | (14.8) | (35.8) | (16.0) | (1.4) | 4.2 |
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.9 | 1.7 | 1.2 | 1.4 | 1.4 | 1.1 | 1.7 | 1.9 | 1.6 | 1.7 | 1.2 | 1.2 | 1.1 | 1.0 | 0.8 | 1.0 | 0.5 | (0.2) |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Other Non-Operating Income | (1.5) | (1.2) | 0.3 | 1.8 | (1.0) | (0.9) | (1.5) | (1.9) | (0.2) | (1.6) | (1.2) | (1.2) | (1.0) | (0.8) | (1.1) | (0.7) | (0.3) | |
| Pre-Tax Income | (38.3) | (50.1) | (40.3) | (8.1) | (0.3) | (10.0) | (1.2) | (10.1) | (5.2) | 3.0 | 3.1 | (0.0) | (6.9) | (15.6) | (36.9) | (16.6) | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (1.2) | 0.4 | 0.3 | 0.1 | 0.6 | 0.4 | 0.3 | 21.4 | (0.3) | (21.5) | 0.1 | 0.1 | 0.1 | 0.0 | (0.9) | (1.5) | 12.2 | 3.1 |
| Net Income From Continuing Ops | (37.1) | (50.4) | (40.6) | (8.2) | (1.0) | (10.3) | (1.5) | (31.5) | (4.9) | 24.6 | 3.0 | (0.1) | (7.1) | (15.6) | (36.0) | (15.1) | (13.9) | |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Net Income | (37.1) | (50.4) | (40.6) | (8.2) | (1.0) | (10.3) | (1.5) | (31.5) | (4.9) | 24.0 | (0.6) | (2.4) | (7.1) | (15.6) | (36.0) | (15.1) | (13.9) | |
| Net Income Attributable To Parent | (37.1) | (50.4) | (40.6) | (8.2) | (1.0) | (10.3) | (1.5) | (31.5) | (4.9) | 24.0 | (0.6) | (2.4) | (6.9) | (15.6) | (36.0) | (15.1) | ||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | (1.3) | (1.1) | (0.2) | 0.0 | 0.0 | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | |
| Net Income To Common Shareholders | (37.1) | (50.4) | (40.6) | (8.2) | (1.0) | (10.3) | (1.6) | (31.7) | (5.1) | 24.4 | 2.7 | (0.4) | (7.1) | (15.8) | (36.0) | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.54) | (0.82) | (0.71) | (0.15) | (0.02) | (0.20) | (0.04) | (0.89) | - | - | 0.01 | (0.04) | (0.21) | - | - | (0.50) | (0.46) | 0.04 |
| EPS Diluted | (0.54) | (0.82) | (0.71) | (0.15) | (0.02) | (0.20) | (0.04) | (0.89) | - | - | 0.01 | (0.04) | (0.21) | - | - | (0.50) | (0.46) | 0.04 |
| Shares Basic | 68.6 | 61.2 | 57.0 | 56.6 | 54.1 | 51.4 | 42.3 | 35.7 | 34.9 | 35.2 | 34.8 | 33.9 | 33.5 | 32.7 | 30.8 | 30.5 | 30.3 | 29.9 |
| Shares Diluted | 68.6 | 61.2 | 57.0 | 56.6 | 54.1 | 51.4 | 42.3 | 35.7 | 34.9 | 39.6 | 36.2 | 33.9 | 33.5 | 32.7 | 30.8 | 30.5 | 30.3 | 30.8 |
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | (28.3) | (21.7) | 6.8 | 14.3 | 0.8 | 8.0 | (2.0) | 0.8 | 11.0 | 11.8 | 8.6 | 3.0 | (2.6) | (20.6) | (3.3) | 8.0 | 9.2 |
| EBIT | (36.8) | (48.9) | (40.6) | (9.9) | 0.7 | (9.1) | 0.3 | (8.3) | (5.0) | 4.6 | 4.3 | 1.1 | (5.9) | (14.8) | (35.8) | (16.0) | (1.4) | 4.2 |
| - |
| - |
| - |
| 19.6 |
| 9.5 |
| 4.9 |
| 0.7 |
| - |
| 91.0 |
| 59.6 |
| - |
| 0.2 |
| (1.7) |
| 4.4 |
| 1.3 |
| - |
| 1.3 |
| (13.9) |
| 1.3 |
| - |
| (15.1) |
| (13.9) |
| 1.3 |