| (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 | (8.1) | (2.6) | (4.2) | (2.7) | (4.8) | (2.2) | (7.0) | (12.8) | (13.2) | (12.4) | (4.4) | (2.8) | (11.1) | (13.2) | (5.2) | (2.4) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (17.5) | (14.1) | (35.3) | (30.7) | (36.2) | 31.9 | (65.2) | (26.4) | 14.0 | 30.9 | 9.7 | 23.1 | 25.3 | 9.0 | (0.9) | 10.0 | (12.7) | 6.1 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 13.1 | 13.2 | 15.8 | 18.4 | 20.9 | 22.7 | 22.3 | 22.7 | 22.3 | 16.9 | 15.7 | 14.6 | 15.5 | 15.2 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 1.3 | 5.5 | 4.5 | 9.4 | 15.6 | 18.5 | 45.7 | 63.5 | 65.9 | 49.2 | 53.1 | 14.9 | 20.1 | 8.2 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | 16.0 | 4.1 | - | 45.3 | 90.3 | 90.5 | 90.9 | 91.0 | 81.6 | 10.5 | 8.2 | 12.5 | 47.0 | 105.3 | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.1 | (0.8) | (0.4) | (1.2) | (4.1) | 4.3 | 0.3 | (1.5) | (0.4) | 0.7 | (1.4) | (2.6) | (2.1) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (2.9) | (9.4) | (14.2) | (35.7) | (29.1) | (48.7) | (21.1) | (30.9) | (42.1) | (19.0) | (24.5) | 13.4 | 5.1 | 17.3 | 18.8 | ||
| (15.4) |
| 0.3 |
| (10.1) |
| 22.7 |
| 19.0 |
| (17.4) |
| (19.2) |
| (22.7) |
| (5.9) |
| (27.5) |
| 0.9 |
| 2.3 |
| (2.1) |
| 4.6 |
| 1.3 |
| 5.0 |
| 3.1 |
| 7.2 |
| 1.6 |
| 19.0 |
| 3.0 |
| 0.6 |
| 3.9 |
| 3.0 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.2 | 3.2 | 3.2 | 3.4 | 3.4 | 3.6 | 3.9 | 4.0 | 4.2 | 4.5 | 4.6 | 4.7 | 4.6 | 5.1 | 5.0 | 5.2 | 5.5 | 5.7 | 5.6 | 5.8 | 5.7 | 6.2 | 5.6 | 5.3 | 5.3 | 5.9 | 5.7 | 5.6 | 5.6 | 5.6 | 5.8 | 5.6 | 5.3 | 4.8 | 4.1 | 4.1 | 3.9 | 3.9 | 4.1 | 3.8 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | (0.0) | 0.3 | 0.2 | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.4 | - | - | - | 0.6 | - | - | - | 0.7 | - | - | - | 0.4 | - | - | - | 0.4 | |||||||||||||||||||||||
| Deffered Income Tax | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.1 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (0.3) | - | - | - | (1.9) | - | - | - | (0.3) | - | - | - | (1.3) | - | - | - | (2.0) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | 6.2 | - | - | - | 2.9 | - | - | - | 5.8 | - | - | - | (1.7) | - | - | - | (0.4) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (2.5) | - | - | - | (7.7) | - | - | - | (2.8) | - | - | - | (11.6) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.5 | - | - | - | 0.3 | - | - | - | 1.9 | - | - | - | 1.5 | - | - | - | 1.7 | - | - | - | 1.7 | - | - | - | 9.8 | - | - | - | 11.5 | - | - | - | 23.2 | - | - | - | 8.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.5) | - | - | - | 17.9 | - | - | - | 7.6 | - | - | - | (1.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.3 | - | - | - | 84.6 | - | - | - | 22.3 | - | - | - | 26.0 | - | - | - | 16.1 | - | - | - |
| Debt Repaid | 2.2 | - | - | - | 16.8 | - | - | - | 11.1 | - | - | - | 1.1 | - | - | - | 1.5 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (2.3) | - | - | - | (16.9) | - | - | - | (11.2) | - | - | - | (1.4) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.3 | - | - | - | (0.1) | - | - | - | (0.8) | - | - | - | (0.1) | - | - | - | 0.7 | - | - | - | (0.3) | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - |
| Net Change In Cash | (5.0) | - | - | - | (6.7) | - | - | - | (7.1) | - | - | - | (14.6) | - | - | - | (16.8) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (3.0) | - | - | - | (8.0) | - | - | - | (4.7) | - | - | - | (13.1) | - | - | - | (15.8) | - | - | - | (5.4) | - | - | - | (18.5) | - | - | - | (15.3) | - | - | - | (20.8) | - | - | - | (8.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 16.0 |
| 16.6 |
| 15.6 |
| 15.2 |
| Amortization Of Intangibles | 0.1 | 0.1 | 0.2 | 0.3 | 0.6 | 0.7 | 0.9 | 0.7 | 1.9 | 1.7 | 1.9 | 1.7 | 2.0 | 2.2 | 2.2 | 2.4 | 2.6 | - |
| Stock-Based Compensation | - | 1.9 | 2.4 | 1.9 | 1.9 | 2.2 | 1.4 | 1.5 | 1.5 | 1.0 | 0.6 | 1.5 | 1.4 | 1.0 | 1.3 | 0.9 | 0.8 | 0.9 |
| Deffered Income Tax | - | (1.6) | (1.0) | 0.4 | 1.4 | 0.9 | (3.5) | 22.6 | (3.5) | 3.3 | (4.2) | 1.0 | (11.5) | 2.1 | 2.0 | (15.3) | - | - |
| Asset Impairments | - | 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 | 1.5 | 0.4 | 2.2 | 3.2 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 1.2 | (2.1) | 1.3 | (1.0) | 2.8 | (4.8) | (0.7) | (2.9) | 3.1 | (1.3) | (0.6) | 2.8 | (0.3) | 1.4 | 1.5 | (4.4) | 0.5 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 7.7 | 9.8 | 1.1 | 0.8 | 6.3 | 9.3 | 0.5 | 2.6 | (3.4) | 2.8 | 6.5 | 0.1 | 0.6 | 1.8 | 0.8 | 0.1 | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | (4.4) | 3.1 | 4.6 | (3.9) | - | - | - | - | - |
| Cash From Operating Activities | - | (1.6) | (3.8) | (9.7) | (26.4) | (13.5) | (30.2) | 24.6 | 32.6 | 23.9 | 30.2 | 28.6 | 28.3 | 25.2 | 25.5 | 24.3 | 22.8 | 18.0 |
| 5.5 |
| 14.1 |
| 5.7 |
| Acquisitions | - | - | - | - | - | - | - | 7.9 | - | - | - | - | - | - | 5.5 | 3.9 | 5.3 | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 11.5 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 0.1 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 37.1 | 4.0 | (2.7) | (9.5) | 129.6 | (18.8) | (53.3) | (64.9) | (6.8) | (42.9) | (29.7) | (9.9) | (6.1) | (6.1) | (3.8) | (21.0) | (12.9) |
| 23.5 |
| 1.5 |
| Debt Repaid | - | 36.8 | 15.3 | 9.7 | 16.0 | 88.4 | 29.9 | 52.4 | 54.4 | 106.4 | 63.7 | 35.2 | 7.1 | 28.1 | 62.6 | 126.8 | 15.5 | 14.9 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | 0.7 | 11.2 | 2.3 | 6.5 | 2.9 | 3.3 | 4.1 | - | - | 0.7 | 0.3 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (37.9) | 0.3 | (6.7) | (16.6) | (50.3) | 59.3 | 26.0 | 33.2 | (22.1) | 11.2 | (28.0) | (3.3) | (17.8) | (12.7) | (23.4) | 5.5 | (14.4) |
| 0.3 |
| (0.0) |
| 2.6 |
| 3.1 |
| Net Change In Cash | - | (2.2) | (0.4) | (19.5) | (53.6) | 61.7 | 14.7 | (2.3) | (0.5) | (5.3) | (0.7) | (30.5) | 12.6 | (0.8) | 6.9 | (3.0) | 10.0 | (6.3) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 8.7 |
| 12.3 |
| Free Cash Flow To Equity | - | - | (8.6) | (19.7) | - | (72.1) | 11.7 | 17.0 | 5.6 | (57.5) | (1.1) | (49.3) | 14.5 | (10.5) | 1.7 | (2.7) | 16.8 | (1.1) |
| 0.1 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.6 |
| 0.7 |
| 0.4 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.1 |
| 0.9 |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (3.2) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 63.9 |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (12.6) |
| - |
| - |
| - |
| (23.5) |
| - |
| - |
| - |
| (10.9) |
| - |
| - |
| - |
| - |
| - |
| 42.6 |
| - |
| - |
| - |
| 22.7 |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (45.7) |
| - |
| - |
| - |
| 60.9 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 42.8 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (45.7) |
| - |
| - |
| - |
| 43.4 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |