| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | 40.2 | 69.3 | (30.5) | 12.9 | 26.0 | 53.2 | (44.5) | (31.0) | 8.6 | 19.4 | (31.1) | (47.8) | 9.3 | 22.5 | (42.5) | (104.7) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 91.9 | 47.6 | (34.1) | (58.5) | (297.5) | 124.9 | 79.5 | 72.6 | 34.9 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 17.9 | 20.5 | 25.0 | 27.9 | 24.7 | 16.1 | 8.0 | 4.7 | 3.5 |
| Amortization Of Intangibles | 1.9 | 4.0 | 3.3 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 2.2 | 3.4 | 1.4 | 24.8 | 14.9 | 9.4 | 3.9 | 5.4 |
| Acquisitions | - | 0.0 | 3.4 | 0.0 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (5.6) | (40.5) | (57.8) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (13.9) | 11.9 | (20.8) | (363.1) | (130.3) | (71.2) | (3.8) | (10.2) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (7.0) |
| (137.6) |
| (48.2) |
| (1.1) |
| 35.2 |
| 89.9 |
| 0.8 |
| 18.4 |
| 23.7 |
| 39.1 |
| (1.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 4.4 | 4.3 | 4.3 | 4.9 | 4.9 | 5.1 | 5.6 | 6.4 | 6.7 | 5.9 | 6.0 | 6.8 | 7.1 | 7.2 | 6.8 | 6.8 | 6.7 | 6.2 | 5.1 | 4.9 | 4.3 | 3.6 | 3.3 | 2.7 | 2.1 | 1.7 | 1.4 |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 1.1 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | ||||||||||
| Stock-Based Compensation | 3.7 | 3.5 | 4.3 | 4.9 | 5.0 | 4.7 | 3.8 | 3.3 | 3.5 | 3.8 | 3.2 | 2.8 | 2.9 | 2.9 | 2.6 | 1.1 | 2.0 | ||||||||||
| Deffered Income Tax | - | - | (9.2) | - | - | - | 9.5 | - | - | - | (13.0) | - | - | - | (13.9) | - | - | ||||||||||
| 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 | 0.0 | 0.0 | 44.6 | 0.0 | 0.0 | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | (46.9) | - | - | - | (50.5) | - | - | - | (38.7) | - | - | - | (34.8) | - | - | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | - | - | 11.4 | - | - | - | 12.8 | - | - | - | 5.3 | - | - | - | (10.5) | - | - | ||||||||||
| Change In Other Working Capital | - | - | (2.4) | - | - | - | 3.5 | - | - | - | 2.0 | - | - | - | (1.3) | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | - | - | (21.6) | - | - | - | (16.6) | - | - | - | (23.7) | - | - | - | (47.2) | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | - | - | 1.1 | - | - | - | 0.4 | - | - | - | 0.6 | - | - | - | 0.3 | - | - | - | 7.8 | - | - | - | 2.8 | - | - | - | 3.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | - | - | (4.0) | - | - | - | (2.6) | - | - | - | (2.1) | - | - | - | (2.4) | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | - | - | 4.2 | - | - | - | (13.1) | - | - | - | (8.9) | - | - | - | (20.4) | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | (21.4) | - | - | - | (32.2) | - | - | - | (34.7) | - | - | - | (69.9) | - | - | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | - | - | (22.7) | - | - | - | (17.1) | - | - | - | (24.3) | - | - | - | (47.5) | - | - | - | (94.9) | - | - | - | (12.1) | - | - | - | (14.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 5.4 |
| 6.6 |
| 4.6 |
| 0.5 |
| 0.1 |
| 0.1 |
| Stock-Based Compensation | 16.3 | 18.4 | 13.8 | 11.3 | 7.1 | 5.2 | 9.5 | 0.1 | 0.1 |
| Deffered Income Tax | - | 1.5 | 1.3 | (11.2) | (92.8) | 33.0 | 24.4 | 22.0 | 6.6 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 44.6 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 5.6 | (5.2) | 24.8 | 25.7 | 20.0 | 13.4 | 8.7 | 6.3 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 19.2 | 7.3 | (3.6) | (4.5) | 19.7 | 15.7 | 2.8 | 3.1 |
| Change In Other Working Capital | - | 6.3 | 2.0 | (0.2) | 10.9 | (4.8) | 3.4 | 3.0 | (0.4) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (11.7) | 15.2 | (19.4) | (338.3) | (115.4) | (61.8) | 0.1 | (4.8) |
| 6.9 |
| 41.0 |
| 35.8 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (11.3) | (14.8) | (9.1) | (42.6) | (64.0) | (51.4) | (8.6) | (6.0) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.4 |
| Dividends Paid | - | - | - | - | 0.0 | 0.0 | 275.0 | 2.0 | 1.9 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 17.4 | (40.9) | (29.3) | 235.4 | 97.0 | 481.4 | 8.1 | 11.5 |
| (145.5) |
| (82.4) |
| 368.3 |
| (0.4) |
| 0.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 1.7 |
| 2.2 |
| 1.8 |
| 1.3 |
| 1.2 |
| 0.9 |
| 0.2 |
| 0.0 |
| 9.2 |
| 0.0 |
| - |
| (16.8) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.4) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.2) |
| - |
| - |
| - |
| (14.4) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.9) |
| - |
| - |
| - |
| (8.7) |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.1) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (11.7) |
| 6.9 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.8) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (4.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (7.9) |
| - |
| - |
| - |
| 16.3 |
| (102.8) |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |