| (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 | 0.1 | (0.6) | 0.2 | 0.6 | (0.7) | 0.3 | (0.6) | (1.1) | (0.7) | (0.9) | (3.4) | (2.4) | (3.6) | 77.7 | (29.0) | 112.3 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 0.2 | (0.6) | (2.2) | (10.3) | 112.0 | (172.4) | (183.5) | (176.1) | (132.6) | (76.9) | (89.9) | (85.1) | (54.2) | (28.4) | (35.1) | (12.9) | (2.9) |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.4 | 0.5 | 0.9 | 1.2 | 0.7 | 4.1 | 1.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | 0.0 | 0.2 | 2.5 | 0.2 | 0.1 | 0.4 | 0.2 | 0.0 | 0.0 | 0.1 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 75.0 | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | (142.7) | (159.7) | (168.2) | (107.0) | (76.2) | (69.5) | (79.2) | (45.6) | (20.8) | (12.8) | (5.0) | |
| (49.0) |
| (43.0) |
| (47.4) |
| (42.7) |
| (39.4) |
| (42.1) |
| (32.6) |
| (52.0) |
| (56.8) |
| (49.4) |
| (32.0) |
| (55.2) |
| (39.5) |
| (39.4) |
| (35.6) |
| (33.2) |
| (24.4) |
| (21.4) |
| (14.7) |
| (19.7) |
| (21.2) |
| (22.8) |
| (25.0) |
| (21.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.8 | 0.0 | 0.1 | 0.0 | 0.5 | 0.2 | 0.2 | 0.3 | (0.7) | 0.2 | 0.2 | 1.0 | 2.5 | 0.3 | 0.3 | 1.0 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | - | - | 0.0 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.4 | 0.5 | 3.0 | 4.3 | 2.2 | 2.1 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | 1.3 | - | - | 1.3 | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.5) | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | (0.5) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | (0.5) | - | - | - | (0.6) | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | (0.1) | - | - | - | (0.0) | |||||||||||||||||||||||
| Cash From Operating Activities | 0.9 | - | - | - | 0.7 | - | - | - | (0.2) | - | - | - | (8.7) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.0 | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (17.9) | - | - | - | (38.4) | - | - | - | (39.1) | - | - | - | (38.4) | - | - | - | (19.7) | - | - | - | (20.6) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.1 |
| 0.1 |
| - |
| Amortization Of Intangibles | - | 0.2 | 1.3 | 0.5 | - | - | 0.3 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Stock-Based Compensation | - | 0.1 | 0.3 | 1.3 | 11.6 | 18.1 | 10.7 | 10.7 | 8.7 | 6.9 | 17.4 | 7.2 | 5.0 | 3.8 | 1.9 | 0.2 | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | 4.3 | 8.2 | 13.7 | 7.0 | (0.2) | 4.0 | 0.9 | 0.5 | 1.1 | 0.7 | 0.0 | - |
| Change In Inventory | - | - | - | - | - | 0.7 | 3.3 | 8.6 | 1.8 | 0.4 | 0.4 | (0.5) | 0.1 | (0.6) | 1.0 | (0.0) | - |
| Change In Accounts Payable | - | 0.1 | 0.2 | (2.1) | (1.2) | (1.1) | 1.9 | (3.6) | 18.6 | (3.3) | 4.2 | (3.2) | 4.2 | 0.5 | 1.3 | 0.2 | - |
| Change In Other Working Capital | - | (2.0) | (1.9) | 1.1 | - | - | (3.4) | 1.9 | 2.7 | 4.4 | - | 0.0 | 0.0 | 0.6 | - | - | - |
| Other Operating Activities | - | - | (0.2) | (0.1) | (0.0) | 0.7 | 1.5 | 1.1 | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 2.5 | 1.2 | (23.1) | 9.4 | (142.7) | (159.5) | (165.7) | (106.8) | (76.2) | (69.1) | (79.0) | (45.5) | (20.8) | (12.7) | (5.0) | - |
| 0.0 |
| - |
| Acquisitions | - | 140.0 | 140.0 | 140.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | - | - | (0.4) | (2.2) | (1.6) | (23.9) | (21.5) | (0.8) | (1.3) | (0.6) | (0.6) | (0.6) | (0.3) | (0.0) | - |
| - |
| Debt Repaid | - | - | - | - | 219.4 | 50.0 | - | 81.7 | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | 3.2 | 2.5 | 184.1 | 31.7 | 77.0 | 89.9 | 68.6 | 134.9 | 91.4 | 42.8 | 78.7 | 7.9 | 1.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | - | 3.2 | (235.2) | 129.6 | 80.7 | 188.8 | 162.8 | 72.6 | 137.2 | 93.0 | 43.3 | 74.0 | 14.4 | 4.7 | - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 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 |
| 5.4 |
| 7.3 |
| 2.5 |
| 3.0 |
| 2.2 |
| 3.1 |
| 3.0 |
| 2.4 |
| 3.7 |
| 2.2 |
| 2.2 |
| 2.6 |
| 2.6 |
| 2.1 |
| 2.2 |
| 1.8 |
| 2.1 |
| 1.9 |
| 1.5 |
| 1.4 |
| 4.9 |
| 4.0 |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.8) |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.9) |
| - |
| - |
| - |
| (38.4) |
| - |
| - |
| - |
| (39.1) |
| - |
| - |
| - |
| (38.2) |
| - |
| - |
| - |
| (19.6) |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 150.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| 95.9 |
| - |
| - |
| - |
| 48.8 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |