| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 26.6 | 20.4 | 15.0 | 11.8 | 4.8 | 0.2 | (11.8) | (13.1) | (13.8) | (18.1) | (23.2) | (23.6) | (0.5) | (32.4) | (27.8) | (25.2) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 73.9 | 52.0 | (38.5) | (65.4) | (109.0) | (112.7) | (137.6) | (70.9) | (35.4) | (26.2) | (36.4) | (25.1) | (19.6) | (17.9) | (8.8) |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | - | 53.4 | 68.8 | 71.7 | 61.7 | 54.8 | 51.8 | 28.5 | 16.8 | 14.9 | 12.2 | 6.8 | 4.1 | 3.0 | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | - | 6.8 | 6.7 | 5.7 | 11.1 | 19.8 | 23.7 | 13.9 | 13.3 | 12.3 | 14.3 | 7.1 | 5.0 | 11.1 | 1.8 |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.8) | 0.2 | (0.8) | (0.2) | 0.0 | - | - | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | - | 194.7 | 129.1 | 64.6 | 25.4 | 11.3 | (26.7) | (13.3) | (8.7) | (2.8) | (11.0) | (1.7) | (10.3) | (12.6) | (4.8) |
| (23.6) |
| (25.4) |
| (31.6) |
| (30.1) |
| (25.7) |
| (37.8) |
| (26.7) |
| (39.0) |
| (34.1) |
| (15.7) |
| (18.6) |
| (17.3) |
| (19.3) |
| (11.9) |
| (8.9) |
| (8.6) |
| (6.0) |
| (5.5) |
| (5.8) |
| (7.8) |
| (7.0) |
| (7.5) |
| (9.5) |
| (9.7) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 11.7 | - | - | - | 13.7 | - | - | - | 17.5 | - | - | - | 17.5 | - | - | - | 14.9 | - | - | - | 12.9 | - | - | - | 13.0 | - | - | - | 5.8 | - | - | - | 3.9 | - | - | - | 3.5 | - | - | - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 2.6 | 4.8 | 4.8 | 4.8 | 4.9 | 5.3 | 5.3 | 5.3 | 5.0 | 4.4 | 4.4 | 4.4 | |||||||||||||||||||||||
| Stock-Based Compensation | 20.3 | 20.2 | 23.3 | 22.5 | 21.0 | 19.8 | 24.3 | 24.3 | 20.8 | 19.4 | 21.1 | 20.6 | 18.1 | 16.0 | 16.8 | 17.5 | 14.9 | |||||||||||||||||||||||
| Deffered Income Tax | 0.3 | - | - | - | (2.0) | - | - | - | (0.3) | - | - | - | (0.5) | - | - | - | 0.9 | |||||||||||||||||||||||
| Asset Impairments | - | - | - | - | 0.0 | - | - | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 22.8 | - | - | - | 20.5 | - | - | - | 11.3 | - | - | - | (6.9) | - | - | - | (10.5) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | (7.9) | - | - | - | 5.4 | - | - | - | (6.4) | - | - | - | 2.2 | - | - | - | 3.2 | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | (0.1) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | (0.3) | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 56.3 | - | - | - | 43.5 | - | - | - | 13.4 | - | - | - | 3.9 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 6.6 | - | - | - | 0.8 | - | - | - | 1.4 | - | - | - | 1.0 | - | - | - | 3.9 | - | - | - | 6.1 | - | - | - | 4.6 | - | - | - | 5.5 | - | - | - | 5.4 | - | - | - | 5.4 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 28.5 | - | - | - | 20.2 | - | - | - | 31.0 | - | - | - | 127.9 | - | - | - | 18.1 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 16.4 | - | - | - | (19.5) | - | - | - | 23.5 | - | - | - | 78.0 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 97.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (97.2) | - | - | - | 0.5 | - | - | - | 8.4 | - | - | - | (160.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (24.9) | - | - | - | 24.7 | - | - | - | 45.1 | - | - | - | (78.4) | - | - | - | (97.3) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 49.7 | - | - | - | 42.7 | - | - | - | 12.0 | - | - | - | 2.9 | - | - | - | (8.4) | - | - | - | (11.6) | - | - | - | (20.4) | - | - | - | (16.4) | - | - | - | (12.5) | - | - | - | (16.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 1.7 |
| Amortization Of Intangibles | 0.0 | 0.1 | 17.0 | 20.7 | 18.2 | 17.9 | 17.9 | 6.3 | 1.8 | 1.5 | 1.5 | 0.6 | - | - | - |
| Stock-Based Compensation | 86.2 | 86.9 | 89.2 | 79.2 | 65.2 | 55.9 | 50.7 | 40.5 | 29.5 | 20.9 | 12.6 | 7.4 | 4.6 | 1.6 | 1.0 |
| Deffered Income Tax | - | 0.9 | 2.5 | 0.9 | 0.7 | 0.5 | 1.3 | (13.5) | (4.0) | (0.4) | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 9.9 | (0.9) | (4.1) | (0.3) | 10.1 | 14.6 | (0.4) | 4.7 | 1.0 | 3.2 | 3.3 | (4.0) | 3.3 | 2.0 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 8.6 | (9.8) | 9.4 | (0.5) | 1.8 | (2.3) | 1.1 | (0.3) | 3.4 | 0.4 | 1.3 | (0.8) | 1.3 | 1.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.7) | 0.5 | (0.3) | (0.3) | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 201.5 | 135.8 | 70.3 | 36.6 | 31.1 | (2.9) | 0.6 | 4.6 | 9.5 | 3.4 | 5.4 | (5.3) | (1.5) | (3.0) |
| Acquisitions | - | - | 0.0 | 0.0 | 5.0 | 64.7 | 0.0 | 505.6 | 130.7 | 3.8 | 0.1 | 27.5 | 0.0 | 0.0 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 118.2 | 103.7 | 220.8 | 162.5 | 149.2 | 31.8 | 64.0 | 48.4 | 27.9 | 41.1 | 20.9 | 2.2 | 0.0 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (4.0) | (21.1) | 113.3 | (165.6) | (65.1) | (124.2) | (483.3) | (171.3) | (16.9) | (16.5) | (58.4) | (26.7) | (11.3) | (2.6) |
| Debt Repaid |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 311.3 | 195.3 | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | 5.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (189.0) | 13.3 | (152.0) | 5.9 | (51.2) | 434.7 | 476.1 | 216.6 | 11.6 | 0.9 | 52.1 | 81.3 | 22.4 | (0.6) |
| - |
| Net Change In Cash | - | 8.5 | 127.2 | 31.7 | (123.9) | (85.4) | 307.6 | (6.6) | 49.9 | 4.1 | (12.2) | (0.9) | 49.3 | 9.6 | (6.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.5 |
| 4.6 |
| 4.4 |
| 4.4 |
| 4.5 |
| 4.5 |
| 4.5 |
| 3.3 |
| 0.9 |
| 0.9 |
| 1.2 |
| 0.9 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 14.7 |
| 14.1 |
| 13.6 |
| 13.5 |
| 13.4 |
| 11.6 |
| 10.8 |
| 14.9 |
| 11.7 |
| 10.1 |
| 9.6 |
| 9.2 |
| 8.9 |
| 7.5 |
| 7.0 |
| 6.1 |
| 6.3 |
| 5.4 |
| 5.0 |
| 4.2 |
| 3.8 |
| 3.4 |
| 2.9 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| (15.8) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| (10.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 24.9 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (92.8) |
| - |
| - |
| - |
| (33.5) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 207.2 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 197.5 |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |