| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 7.4 | 50.2 | 4.5 | 4.4 | (1.5) | (1.4) | (2.2) | (7.0) | (11.6) | (10.6) | (55.9) | (0.5) | (8.0) | (4.5) | (4.9) | 2.2 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 66.5 | (31.3) | (68.9) | (5.2) | 23.6 | 18.1 | 62.5 | 15.9 | (12.2) | (19.4) | (20.0) | (146.4) | (67.4) | 13.0 | 27.2 | 20.6 |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | 24.0 | 19.2 | 17.0 | 16.2 | 11.5 | 9.0 | 7.8 | 11.4 | 15.1 | 18.9 | 26.1 | 32.3 | 31.2 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | 5.3 | 3.1 | 2.8 | 2.0 | 2.0 | 2.0 | 0.6 | 1.2 | 1.9 | 3.3 | 5.5 | 1.3 | 2.3 | 5.4 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 5.1 | 3.3 | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | 0.1 | (0.0) | (0.1) | 0.0 | (0.0) | 0.0 | (0.1) | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | 6.7 | 8.8 | 25.8 | 48.6 | 45.6 | 36.0 | 26.4 | 17.4 | (0.8) | 2.8 | 12.9 | 50.6 | 45.5 | 72.8 | 35.8 |
| (5.6) |
| 3.1 |
| 3.4 |
| 5.0 |
| 0.5 |
| 14.7 |
| 1.5 |
| 13.9 |
| 1.5 |
| 1.1 |
| 3.4 |
| 0.9 |
| 52.8 |
| 5.3 |
| 5.4 |
| 7.1 |
| 1.9 |
| 1.4 |
| (1.4) |
| 0.6 |
| (7.9) |
| (3.6) |
| (3.3) |
| (3.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | 5.8 | - | - | 6.4 | - | - | - | 5.3 | - | - | - | 4.4 | - | - | - | 4.2 | - | - | - | 4.1 | - | - | - | 2.8 | - | - | - | 1.6 | - | - | - | 2.3 | - | - | - | 3.4 | 3.7 | 3.7 |
| Amortization Of Intangibles | 2.6 | 1.5 | 2.3 | 2.2 | 2.5 | 2.5 | 2.8 | 2.7 | 2.6 | 2.6 | 2.7 | 2.8 | 2.8 | 2.8 | 2.9 | 2.8 | 2.9 | |||||||||||||||||||||||
| Stock-Based Compensation | 8.5 | 9.6 | 9.2 | 7.1 | 9.1 | 8.4 | 5.6 | 6.7 | 6.1 | 5.3 | - | - | - | 5.3 | - | - | - | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | 0.0 | 0.0 | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | 14.8 | - | - | 63.6 | - | - | - | 0.2 | - | - | - | (5.8) | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | 12.5 | - | - | 12.3 | - | - | - | (3.6) | - | - | - | (1.9) | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | (0.7) | - | - | (0.4) | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | - | - | 19.6 | - | - | (13.7) | - | - | - | (5.0) | - | - | - | 5.7 | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | 1.2 | - | - | 0.4 | - | - | - | 1.6 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.4 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | (4.1) | - | - | (2.6) | - | - | - | (5.1) | - | - | - | (3.0) | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | 6.7 | - | - | 0.0 | - | - | - | 1.4 | - | - | - | 4.7 | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | (15.3) | - | - | (9.2) | - | - | - | (7.3) | - | - | - | (10.7) | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - |
| Net Change In Cash | - | - | 0.2 | - | - | (25.5) | - | - | - | (17.4) | - | - | - | (8.1) | - | - | - | (4.4) | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | 18.4 | - | - | (14.1) | - | - | - | (6.6) | - | - | - | 5.2 | - | - | - | 5.3 | - | - | - | 17.1 | - | - | - | 9.0 | - | - | - | 9.9 | - | - | - | 2.2 | - | - | - | 0.8 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 27.3 |
| 18.8 |
| Amortization Of Intangibles | 8.6 | 10.7 | 11.1 | 11.6 | 11.9 | 7.8 | 5.6 | 3.5 | 6.2 | 8.9 | 12.5 | 19.6 | 26.8 | 26.0 | 22.2 | 15.3 |
| Stock-Based Compensation | 34.3 | 23.7 | 18.8 | 18.5 | 19.6 | 16.7 | 14.1 | 10.2 | 8.9 | 11.0 | 9.9 | 10.4 | 12.0 | 13.0 | 14.0 | 13.4 |
| Deffered Income Tax | - | 0.5 | 47.1 | (0.9) | 5.3 | 3.5 | (52.2) | (0.1) | 0.0 | 0.0 | 1.9 | 45.1 | (30.9) | 0.0 | (3.6) | (7.0) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 95.6 | 92.4 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 44.9 | (10.9) | (5.5) | 20.1 | (11.4) | 8.3 | 25.0 | (2.9) | 1.8 | 4.4 | 3.5 | (15.3) | 2.0 | (3.9) | 14.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 10.5 | (4.8) | (2.9) | 6.6 | 0.1 | 4.5 | 7.4 | 5.4 | (0.5) | 2.0 | 0.5 | (4.6) | (0.4) | 6.4 | 3.4 |
| Change In Other Working Capital | - | 0.9 | (0.1) | 0.8 | 0.2 | (5.5) | (0.6) | (1.1) | (0.9) | 8.2 | 0.0 | (0.1) | (0.1) | (0.1) | (0.1) | (0.0) |
| Other Operating Activities | - | (0.3) | (0.1) | 0.5 | 0.7 | 0.3 | 0.6 | (1.1) | (0.1) | (0.1) | 0.2 | 0.3 | 0.1 | 0.6 | (0.1) | 1.6 |
| Cash From Operating Activities | - | 12.0 | 11.8 | 28.7 | 50.6 | 47.6 | 38.0 | 27.0 | 18.5 | 1.0 | 6.1 | 18.4 | 51.9 | 47.7 | 78.2 | 38.5 |
| 2.7 |
| Acquisitions | - | - | - | - | - | - | 32.7 | 14.2 | 0.0 | 0.0 | 0.5 | 0.9 | - | 60.1 | - | - |
| Divestitures | - | - | 0.0 | 0.0 | 20.0 | 15.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | 2.5 | 50.8 | 51.0 | 46.9 | 54.4 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | 49.8 | 49.9 | 45.0 | 19.2 | - |
| Other Investing Activities | - | 1.5 | 0.1 | (0.1) | 0.0 | (0.0) | (0.1) | (1.1) | 0.0 | (0.1) | (0.0) | 0.0 | (0.0) | (0.0) | 0.5 | (0.1) |
| Cash From Investing Activities | - | (22.7) | (15.1) | (9.2) | (36.5) | 8.9 | (37.0) | (15.8) | (3.4) | (5.2) | 33.3 | (10.7) | (7.5) | (66.6) | (134.8) | (72.2) |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | 77.5 | 12.5 | 7.5 | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2.3 | 5.6 | 15.3 | 0.0 | 0.0 | 0.0 | 0.6 | 2.5 | 0.0 | - | - | 6.2 | 43.9 | - | 0.7 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (12.5) | (19.5) | (33.3) | (11.3) | (11.6) | (4.1) | 3.9 | (18.5) | (2.5) | (63.1) | (13.5) | (21.6) | (43.4) | 33.1 | 164.3 |
| 0.0 |
| (0.0) |
| Net Change In Cash | - | (23.2) | (22.8) | (13.9) | 2.8 | 45.0 | (3.1) | 15.1 | (3.4) | (6.8) | (23.7) | (5.9) | 21.6 | (63.8) | (23.5) | 130.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | (74.7) | 0.4 | 43.1 | - | - | - |
| 3.0 |
| 3.1 |
| 2.8 |
| 2.9 |
| 3.1 |
| 2.1 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.6 |
| 1.5 |
| 0.7 |
| 0.8 |
| 0.9 |
| 0.7 |
| 1.1 |
| 1.2 |
| 1.4 |
| 1.7 |
| 1.9 |
| 2.1 |
| 2.1 |
| 4.9 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.6 |
| 3.4 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |