| (in millions of USD) | Q1 FY 26 | 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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (26.8) | (65.1) | 39.6 | (132.3) | (28.3) | (28.8) | (25.7) | (5.1) | (2.9) | (0.6) | (2.5) | (11.5) | (0.8) | 1.0 | 3.4 | 0.7 | (1.1) | 0.4 | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 14.8 | 0.6 | 10.5 | 36.6 | 12.1 | 0.8 | 0.8 | 0.3 | 0.7 | 0.9 | 0.9 | - | - | - | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | 1.1 | - | 1.3 | - | - | - | 0.4 | - | - | - | 0.6 | - | - | - | - | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | 0.1 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | (6.1) | - | (45.0) | - | - | - | (4.0) | - | - | - | (5.4) | - | - | - | - | - | ||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (184.5) | - | (215.2) | (11.0) | (7.9) | (1.7) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 62.6 | - | 50.3 | 2.9 | 4.4 | - |
| Amortization Of Intangibles | 42.4 | - | 34.3 | 0.4 | 0.6 | - |
| Stock-Based Compensation | - | - | 1.6 | - | 0.0 | 0.1 |
| Deffered Income Tax | - | - | 0.9 | (0.4) | 0.9 | - |
| Asset Impairments | - | 320.3 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | (6.1) | (6.0) | 3.4 | - |
| Change In Inventory | - | - | (0.2) | 0.1 | 0.7 | - |
| Change In Accounts Payable | - | - | (0.4) | (2.4) | 3.8 | - |
| Change In Other Working Capital | - | - | - | - | - | (0.3) |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | - | 23.3 | (1.5) | 9.9 | - |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | 6.3 | 2.3 | 6.4 | - |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | (3.5) | 3.9 | 2.4 | - |
| Net Change In Cash | - | - | 10.6 | (0.6) | 4.6 | - |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | 17.0 | (3.9) | 3.5 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Amortization Of Intangibles | 9.5 | 0.1 | 6.8 | 26.0 | 7.9 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 0.5 | - | 0.1 | 0.7 | 0.7 | 0.2 | 0.0 | - | - | - | - | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Deffered Income Tax | (4.2) | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (0.6) | - | 26.4 | - | - | - | 1.2 | - | - | - | (2.1) | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | (0.3) | - | - | - | 0.1 | - | - | - | (0.3) | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 9.1 | - | 0.4 | - | - | - | 1.5 | - | - | - | (2.5) | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (5.0) | - | (43.7) | - | - | - | (3.6) | - | - | - | (4.7) | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 250.0 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | (0.1) | - | (0.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (1.6) | - | (1.8) | - | - | - | (0.4) | - | - | - | (0.6) | - | - | - | 24.4 | - | - | - | (250.0) | - |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (8.5) | - | 38.3 | - | - | - | 0.7 | - | - | - | 0.3 | - | - | - | (24.4) | - | - | - | 250.0 | 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | (15.6) | - | (7.1) | - | - | - | (3.4) | - | - | - | (5.2) | - | - | - | - | - | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | 225.0 | 250.0 |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | (3.0) | - | - | - |
| Cash From Investing Activities | - | - | (6.5) | (2.7) | (6.4) | (250.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | (2.8) | (0.3) | (1.3) | 250.0 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |