| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | (8.6) | (5.5) | (8.3) | (3.0) | (7.2) | (10.1) | (8.0) | (8.5) | (9.0) | (9.0) | (10.3) | (7.1) | (6.4) | (4.4) | (4.6) | (3.5) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (25.4) | (24.0) | (35.6) | (32.9) | (14.4) | (3.6) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 13.0 | 12.9 | 15.8 | 15.0 | 6.6 | 0.9 |
| Amortization Of Intangibles | - | 0.0 | 3.0 | 4.4 | 2.1 | 0.3 |
| Stock-Based Compensation | - | - | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.5 | (0.6) | 5.1 | 1.7 | 0.3 |
| Change In Other Working Capital | - | (1.5) | (0.5) | 2.8 | 1.0 | 0.2 |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (19.8) | (5.5) | (12.6) | (4.6) | (3.0) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | 164.2 | 4.8 | 50.0 | 30.6 | 14.4 |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (7.6) | (8.1) | 17.9 | 3.2 | 4.6 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (1.8) |
| (1.5) |
| (1.2) |
| (0.9) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 3.3 | 3.2 | 3.2 | 3.3 | 3.1 | 5.2 | 3.2 | 3.2 | 4.2 | 6.7 | 3.2 | 2.3 | 2.8 | 3.4 | 1.3 | 1.1 | 0.8 | - | 0.2 | 0.1 | - |
| Amortization Of Intangibles | - | - | - | - | 0.0 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 1.4 | 1.0 | 0.9 | 0.8 | 0.6 | 0.5 | 0.2 | ||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | 0.7 | - | - | - | 0.8 | - | - | - | (0.2) | - | - | - | (0.4) | - | - | - | 0.5 | ||||
| Change In Other Working Capital | 0.7 | - | - | - | 0.3 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 1.3 | - | - | - | (1.3) | - | - | - | (0.8) | - | - | - | (1.7) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 4.5 | - | - | - | (4.0) | - | - | - | (8.7) | - | - | - | (55.1) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 164.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | 7.2 | - | - | - | 10.6 | - | - | - | 11.0 | - | - | - | 52.3 | ||||
| Common Stock Repurchased | 0.2 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | 2.2 | - | - | - | 2.0 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 0.4 | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (6.1) | - | - | - | 4.6 | - | - | - | 4.4 | - | - | - | 56.6 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.4) | - | - | - | (0.7) | - | - | - | (5.6) | - | - | - | (0.8) | - | - | - | 7.0 | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (21.1) | (12.5) | (268.6) | (190.7) | (66.7) |
| - |
| 15.4 |
| 37.4 |
| 37.9 |
| 103.9 |
| 47.4 |
| Common Stock Repurchased | - | 4.1 | 1.9 | 0.4 | - | - |
| Dividends Paid | - | 8.6 | 7.6 | 6.2 | 3.7 | 0.5 |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 33.0 | 11.2 | 299.5 | 199.0 | 74.2 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (39.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |