| (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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (28.4) | (216.4) | (75.3) | (10.3) | (4.6) | (4.2) | (54.7) | (46.1) | (0.4) | (5.6) | 3.8 | (12.8) | (4.7) | 19.5 | 35.2 | 19.4 | (13.6) | (0.0) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 5.6 | - | - | - | 6.5 | - | - | - | 5.6 | - | - | - | 8.6 | - | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 1.8 | - | - | - | 3.1 | - | - | - | 1.2 | - | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.2 | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | (133.9) | - | - | - | 4.6 | - | - | - | (13.0) | - | - | - | (35.9) | - | - | - | ||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (330.3) | (306.5) | (105.4) | (19.3) | 60.5 | 38.7 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 23.2 | 23.3 | 30.5 | 45.7 | 47.5 |
| Amortization Of Intangibles | - | 0.0 | 0.5 | 0.5 | 1.0 | 1.8 |
| Stock-Based Compensation | - | - | - | - | - | - |
| Deffered Income Tax | - | 57.3 | (44.8) | (12.3) | (2.1) | (0.3) |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | 0.4 | 0.3 | (0.2) | 0.0 | (0.1) | 0.9 |
| Change In Accounts Receivable | - | (23.1) | (9.9) | 49.0 | 18.4 | 7.4 |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 23.6 | (3.7) | 46.6 | (13.5) | 26.5 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | (1.7) | (1.5) | 0.4 | (5.8) | 8.8 |
| Cash From Operating Activities | - | 16.6 | 1.9 | (10.3) | (66.2) | (90.6) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 3.8 | 7.4 | 10.8 | 4.8 | 18.8 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 0.1 | (0.2) | 0.2 | 1.3 | (0.7) |
| Net Change In Cash | - | (20.1) | 23.7 | (8.2) | (39.3) | (69.2) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 12.7 | (5.5) | (21.1) | (71.0) | (109.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| - |
| - |
| 11.7 |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deffered Income Tax | (0.0) | - | - | - | (1.5) | - | - | - | (0.6) | - | - | - | (0.5) | - | - | - | 0.1 | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | (0.2) | 0.0 | 0.1 | (0.1) | 0.0 | (0.0) | 0.1 | (0.0) | - | (0.1) | (0.3) | - | - |
| Change In Accounts Receivable | - | - | - | - | (8.6) | - | - | - | 32.1 | - | - | - | 49.3 | - | - | - | 19.4 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (104.1) | - | - | - | 10.4 | - | - | - | 40.1 | - | - | - | 33.7 | - | - | - | 0.0 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 0.5 | - | - | - | (0.1) | - | - | - | (0.5) | - | - | 24.0 | 1.8 | - | - | (0.8) | (0.6) | - |
| Cash From Operating Activities | (133.9) | - | - | - | 6.4 | - | - | - | (9.9) | - | - | - | (34.8) | - | - | - | (37.7) | (0.0) |
| - |
| 0.7 |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - |
| Other Investing Activities | (0.3) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | 1.3 | - | - | - | 1.1 | - | - | - | (0.4) | - | - | - | 0.0 | - | - | - | (0.8) | - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 1.2 | - | - | - | 2.1 | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | 17.1 | - | - | - | - | - |
| Cash From Financing Activities | 97.0 | - | - | - | (14.0) | - | - | - | (6.9) | - | - | - | 6.1 | - | - | - | 17.1 | 0.0 |
| - |
| - |
| (0.4) |
| - |
| Net Change In Cash | (35.5) | - | - | - | (6.4) | - | - | - | (17.3) | - | - | - | (28.4) | - | - | - | (21.8) | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (38.4) |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | 3.4 | 3.2 | 4.5 | 5.6 | (8.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (40.2) | 18.8 | (2.6) | 20.1 | 30.6 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |