| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | (34.5) | 89.1 | (12.1) | (11.1) | (26.2) | 6.4 | (13.4) | (16.8) | (30.4) | 7.1 | (13.5) | (21.5) | (38.3) | 20.5 | (18.4) | (30.2) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | 31.4 | 39.6 | (54.2) | (66.2) | (98.1) | (177.2) | 88.6 | (130.1) | (76.8) | - | - | - |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 17.7 | 16.7 | 13.5 | 14.1 | 15.3 | 17.0 | 17.2 | 11.9 | 11.2 | - | - | - |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 25.3 | 22.4 | 9.4 | 10.3 | 17.1 | 26.7 | 10.8 | 7.9 | 4.0 | 4.6 | 7.8 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | 342.3 | 0.0 | 0.0 | 74.6 | 478.5 | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 1.0 | (1.2) | (0.4) | (1.7) | (0.5) | 0.3 | 0.1 | (0.2) | 0.5 | - | - |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | 26.1 | 27.8 | 7.7 | (36.6) | 2.1 | 74.8 | 44.9 | (17.5) | 4.1 | 14.6 | 12.1 |
| Free Cash Flow To Equity | - | - | ||||||||||
| (70.0) |
| (96.3) |
| (59.4) |
| 23.2 |
| (44.7) |
| 123.8 |
| 6.3 |
| (8.3) |
| (33.2) |
| (150.4) |
| 1.7 |
| 49.5 |
| (30.8) |
| (1.8) |
| (10.2) |
| (19.9) |
| (44.9) |
| - |
| 3.5 |
| (12.3) |
| (10.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 4.5 | 4.5 | 4.4 | 4.3 | 3.5 | 3.4 | 3.4 | 3.4 | 3.4 | 3.5 | 3.5 | 3.5 | 3.5 | 3.6 | 3.9 | 3.9 | 3.9 | 4.3 | 4.2 | 4.2 | 4.2 | 4.4 | 4.5 | 4.8 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 10.2 | - | - | - | 11.5 | - | - | - | 13.3 | - | - | - | 14.7 | - | - | - | 15.5 | ||||||||||||||||||||
| Stock-Based Compensation | 6.0 | 4.8 | 5.8 | 4.5 | 4.3 | 4.0 | 4.0 | 3.5 | 4.5 | 4.9 | 5.0 | 6.1 | 5.8 | 5.2 | 4.8 | 4.4 | 4.3 | ||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | (27.2) | - | - | - | (29.5) | - | - | - | (55.4) | - | - | - | (19.7) | - | - | - | (60.5) | ||||||||||||||||||||
| Change In Inventory | 4.6 | - | - | - | 1.5 | - | - | - | 4.4 | - | - | - | 2.9 | - | - | - | 11.8 | - | |||||||||||||||||||
| Change In Accounts Payable | (3.4) | - | - | - | (2.2) | - | - | - | (17.8) | - | - | - | (10.4) | - | - | - | 0.5 | ||||||||||||||||||||
| Change In Other Working Capital | 2.8 | - | - | - | 5.6 | - | - | - | (7.9) | - | - | - | (15.0) | - | - | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | (22.0) | - | - | - | (3.5) | - | - | - | 13.1 | - | - | - | 11.1 | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 3.1 | - | - | - | 12.1 | - | - | - | 2.5 | - | - | - | 2.4 | - | - | - | 3.5 | - | - | - | 5.4 | - | - | - | 6.0 | - | - | - | 3.8 | - | - | - | 1.8 | - | - | - | 1.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (3.1) | - | - | - | (12.1) | - | - | - | (2.7) | - | - | - | (2.4) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 74.6 | - | - | - | 403.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | 0.8 | - | 3.5 | 2.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (3.1) | - | - | - | (1.8) | - | - | - | (5.8) | - | - | - | (30.1) | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.4) | - | - | - | 0.8 | - | - | - | (0.3) | - | - | - | 0.2 | - | - | - | (0.2) | - | - | - | (0.5) | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Net Change In Cash | (28.5) | - | - | - | (16.7) | - | - | - | 4.3 | - | - | - | (21.2) | - | - | - | (11.0) | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (25.1) | - | - | - | (15.7) | - | - | - | 10.6 | - | - | - | 8.7 | - | - | - | 11.6 | - | - | - | (11.6) | - | - | - | 33.9 | - | - | - | 15.8 | - | - | - | 1.6 | - | - | - | 2.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| - |
| 44.2 |
| 50.9 |
| 56.9 |
| 61.2 |
| 66.6 |
| 60.9 |
| 49.2 |
| 49.7 |
| 17.1 |
| 7.5 |
| 7.1 |
| Stock-Based Compensation | 21.1 | 19.4 | 16.1 | 21.8 | 18.7 | 19.4 | 13.9 | 12.6 | 11.1 | 25.7 | 19.8 | 21.7 |
| Deffered Income Tax | - | (85.6) | (16.9) | (9.2) | (18.3) | (45.5) | (4.6) | 5.3 | 0.5 | (20.3) | 1.1 | 0.8 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 116.0 | 0.0 | 164.3 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (20.0) | (12.4) | (5.7) | (14.3) | 47.3 | (9.6) | 3.9 | 13.0 | 30.8 | 0.9 | (11.4) |
| Change In Inventory | - | (0.2) | 3.6 | 10.7 | 32.1 | 9.0 | (11.8) | (7.8) | (1.0) | (5.8) | (4.9) | 1.0 |
| Change In Accounts Payable | - | (3.3) | (6.0) | (10.5) | (0.4) | 34.5 | (49.6) | (16.3) | (6.1) | 13.4 | (0.8) | (1.3) |
| Change In Other Working Capital | - | 0.6 | (30.5) | (34.8) | (2.1) | (10.0) | (44.3) | 17.8 | (4.8) | (0.3) | (0.5) | (4.9) |
| Other Operating Activities | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.6) | (1.3) | (0.8) |
| Cash From Operating Activities | - | 51.4 | 50.2 | 17.1 | (26.4) | 19.2 | 101.6 | 55.7 | (9.6) | 8.1 | 19.2 | 19.9 |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 346.9 |
| 0.0 |
| 46.4 |
| 43.0 |
| 20.7 |
| 10.9 |
| Divestitures | - | - | - | 0.0 | 1.4 | 2.9 | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | 0.0 | 0.0 | 28.7 | 78.5 | 54.8 |
| Sales Of Investments | - | - | - | - | - | 0.0 | 0.0 | 7.3 | 18.9 | 96.1 | 75.2 | 68.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (25.3) | (22.9) | (9.5) | (12.1) | (14.2) | (330.1) | (3.5) | (35.4) | 21.0 | (27.3) | (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 9.0 | - | - | - | 0.0 | 0.0 | 4.5 | 0.0 | 0.0 | 9.5 | 7.9 |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (19.4) | 37.7 | (47.9) | 0.9 | (33.7) | 319.3 | (51.3) | 31.8 | (4.5) | (9.9) | (6.2) |
| - |
| 7.7 |
| 63.8 |
| (40.6) |
| (39.2) |
| (29.2) |
| 91.1 |
| 0.9 |
| (13.4) |
| 25.2 |
| (18.2) |
| 9.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| 17.2 |
| 17.2 |
| 15.8 |
| 15.6 |
| 16.3 |
| 14.7 |
| 14.3 |
| 12.4 |
| 12.3 |
| 12.6 |
| 11.9 |
| 12.0 |
| 13.4 |
| 12.0 |
| 12.3 |
| 10.3 |
| 2.3 |
| 2.3 |
| 2.3 |
| 5.0 |
| 4.6 |
| 4.8 |
| 5.1 |
| 3.7 |
| 4.0 |
| 3.2 |
| 3.0 |
| 4.4 |
| 2.5 |
| 1.5 |
| 4.1 |
| 3.7 |
| 2.5 |
| 2.1 |
| 2.8 |
| 14.3 |
| 3.9 |
| 4.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.1) |
| - |
| - |
| - |
| (46.2) |
| - |
| - |
| - |
| (53.9) |
| - |
| - |
| - |
| (39.7) |
| - |
| - |
| - |
| (14.3) |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (27.0) |
| - |
| - |
| - |
| (7.0) |
| - |
| - |
| - |
| (9.0) |
| - |
| - |
| - |
| (0.7) |
| 0.4 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| 39.9 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 346.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| (309.4) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| (14.8) |
| - |
| - |
| - |
| 335.1 |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| (26.8) |
| - |
| - |
| - |
| 65.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 388.7 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |