| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (2.1) | (3.6) | 2.7 | 12.1 | (4.8) | (28.3) | 4.3 | 0.6 | 4.4 | (4.7) | 1.0 | 29.5 | (0.4) | (11.0) | (5.2) | (15.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | 9.1 | 6.4 | (19.0) | 25.4 | (38.3) | (12.7) | (65.6) | 30.4 | (2.0) | 58.6 | (162.7) | 5.1 | 35.7 | (27.4) | (107.7) | (147.9) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | 2.8 | 2.9 | 4.0 | 4.9 | 8.3 | 6.5 | 6.9 | 9.6 | 11.3 | 10.1 | 8.7 | 8.4 | 5.3 | 2.8 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | 3.1 | 4.3 | 4.2 | 1.5 | 2.8 | 5.1 | 3.5 | 4.5 | 3.7 | 3.4 | 14.3 | 17.6 | 19.7 | 10.1 | 1.8 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | 35.0 | - | - | 27.5 | - | - | - | - | 175.0 | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | (1.3) | 17.8 | 0.2 | (22.0) | (5.3) | (28.6) | 12.3 | (1.1) | (43.8) | (44.0) | 34.0 | 60.6 | (30.8) | (27.9) | (39.7) |
| (7.2) |
| (2.7) |
| 2.2 |
| (0.6) |
| (11.6) |
| (7.4) |
| 5.0 |
| (15.1) |
| (48.2) |
| 51.7 |
| 6.0 |
| (19.5) |
| (7.7) |
| 0.7 |
| 6.8 |
| (3.8) |
| (5.6) |
| 74.5 |
| 3.5 |
| (10.1) |
| (9.3) |
| (162.1) |
| 3.4 |
| (2.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | - | - | - | 1.4 | - | - | - | 1.6 | - | - | - | 1.6 | - | - | - | 2.0 | - | - | - | 2.7 | - | - | - | 2.1 | - | - | - | 2.4 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | (0.8) | 0.7 | 0.2 | 0.2 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | 0.3 | 0.3 | (0.0) | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | (1.3) | - | - | - | (5.3) | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (12.0) | - | - | - | (9.9) | - | - | - | 1.5 | - | - | - | (3.2) | - | - | - | (4.8) | |||||||||||||||||||||||
| Change In Inventory | 4.5 | - | - | - | 3.1 | - | - | - | (2.1) | - | - | - | (10.0) | - | - | - | 4.8 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (10.7) | - | - | - | (11.6) | - | - | - | (0.9) | - | - | - | (1.7) | - | - | - | (2.2) | |||||||||||||||||||||||
| Change In Other Working Capital | 2.3 | - | - | - | 1.2 | - | - | - | 0.3 | - | - | - | 2.4 | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (8.9) | - | - | - | (11.8) | - | - | - | (3.9) | - | - | - | 5.3 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.2 | 0.1 | 0.6 | 2.1 | 1.4 | 1.5 | 1.3 | 0.7 | 0.7 | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 0.7 | - | - | - | 0.7 | - | - | - | 0.3 | - | - | - | 1.8 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (0.2) | - | - | - | (1.4) | - | - | - | (0.7) | - | - | - | 0.9 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.3 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 9.4 | - | - | - | 15.2 | - | - | - | 5.0 | - | - | - | (6.8) | - | - | |||||||||||||||||||||||||
| 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 | (9.1) | - | - | - | (13.2) | - | - | - | (4.6) | - | - | - | 5.2 | - | - | - | (5.0) | - | - | - | (3.3) | - | - | - | (9.5) | - | - | - | 2.7 | - | - | - | (0.8) | - | - | - | (21.5) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2.0 |
| 1.1 |
| Amortization Of Intangibles | - | - | 0.0 | 0.1 | 0.1 | 1.1 | 0.7 | 1.6 | 2.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 |
| Stock-Based Compensation | 0.4 | 0.4 | 1.6 | 1.5 | 2.1 | 2.1 | 1.3 | 2.0 | 1.3 | 1.1 | 1.3 | 1.3 | 1.9 | 0.3 | - | - |
| Deffered Income Tax | - | 0.0 | (4.3) | (4.0) | 2.9 | 4.4 | 1.7 | 0.1 | (0.1) | (0.4) | 93.4 | 2.7 | 22.9 | 7.2 | 1.1 | 3.0 |
| Asset Impairments | - | 0.0 | 32.0 | 0.0 | 0.0 | 0.0 | 9.5 | 2.1 | 0.0 | 0.0 | 22.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.7 | 11.7 | 0.0 | (8.8) | (2.2) | (6.6) | 2.6 | 9.9 | 10.3 | 0.9 | (24.4) | (6.4) | 6.3 | 7.5 | 12.2 |
| Change In Inventory | - | 7.0 | 0.4 | (31.2) | 11.5 | 10.3 | 1.8 | (5.3) | 10.9 | 10.4 | 2.0 | 15.4 | 7.2 | 18.8 | 8.4 | 2.6 |
| Change In Accounts Payable | - | (5.1) | 19.8 | (24.0) | 2.7 | 6.0 | (6.6) | 7.6 | 9.9 | (9.8) | (24.4) | 1.0 | 3.1 | 3.2 | 17.2 | 2.9 |
| Change In Other Working Capital | - | 0.0 | 0.2 | 8.2 | 2.1 | 5.4 | (4.2) | 3.2 | (0.3) | 0.7 | 0.0 | (1.1) | (0.7) | 0.2 | 0.1 | (0.3) |
| Other Operating Activities | - | - | - | - | - | - | - | 0.3 | (0.1) | (0.0) | (0.2) | (1.6) | (1.5) | - | - | - |
| Cash From Operating Activities | - | 3.0 | 22.1 | 1.6 | (19.3) | (0.2) | (25.1) | 16.8 | 2.6 | (40.4) | (29.7) | 51.6 | 80.3 | (20.7) | (26.0) | (38.3) |
| 1.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (4.3) | (4.2) | 75.5 | 1.5 | (5.1) | (3.5) | (4.5) | (3.7) | (3.4) | (14.3) | (17.6) | (19.7) | (16.0) | 17.5 | (69.6) |
| Debt Repaid | - | 0.0 | 15.0 | 29.4 | 5.6 | 24.8 | - | 2.8 | 33.0 | 12.0 | - | 20.0 | 105.0 | 5.0 | - | - |
| Common Stock Issuance | - | 2.0 | 0.0 | - | 0.8 | 0.2 | - | - | - | 29.0 | 63.8 | - | - | 186.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1.2 | (18.4) | (77.1) | 17.8 | 2.5 | 31.8 | (12.0) | (4.7) | 28.2 | 58.7 | (27.9) | (81.9) | 56.3 | 8.6 | 104.5 |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | (15.6) | 14.7 | 6.1 | (21.4) | 19.6 | 0.0 | (3.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | 5.0 | - | - | (6.6) | - | - | - | - | 139.2 | - | - |
| 0.6 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.6 |
| 2.1 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.3 |
| 0.4 |
| (0.2) |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.4 |
| 0.3 |
| 0.2 |
| (0.0) |
| 0.6 |
| 0.2 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 9.5 |
| - |
| - |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| (22.6) |
| - |
| - |
| - |
| (14.7) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (19.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 35.7 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |