| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | 7.3 | 7.2 | 7.1 | 17.6 | 4.6 | (18.3) | (5.1) | 0.8 | (1.3) | (6.2) | 0.9 | 6.8 | 8.1 | 7.6 | 10.0 | 4.7 | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 39.2 | 36.5 | (24.0) | 9.5 | 31.7 | 15.8 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 17.8 | 18.6 | 7.9 | 3.4 | 0.0 | - |
| Amortization Of Intangibles | 16.5 | 17.3 | 7.7 | 3.4 | 0.0 | - |
| Stock-Based Compensation | - | 15.5 | 43.4 | 10.8 | 0.0 | 0.0 |
| Deffered Income Tax | - | 0.8 | 6.0 | 0.6 | 0.9 | - |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.8 | 13.2 | 2.1 | 0.0 | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | 0.0 | (0.0) | 0.0 | - |
| Change In Other Working Capital | - | (0.1) | 0.5 | 0.5 | 1.9 | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (25.7) | (208.8) | (64.0) | 10.7 | (1.2) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.9 | 0.8 | 0.2 | 0.0 | - |
| Acquisitions | - | 1.6 | 2.4 | 0.0 | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 50.0 | 125.0 | - | - | - |
| Debt Repaid | - | - | - | 26.3 | 0.0 | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (93.8) | 106.4 | (4.5) | 30.0 | 0.3 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (26.6) | (209.6) | (64.2) | 10.7 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 9.4 |
| 1.5 |
| 10.8 |
| (7.2) |
| 10.8 |
| 5.0 |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 3.9 | 4.3 | 4.4 | 5.2 | 4.8 | 2.7 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 3.8 | 4.0 | 4.0 | 4.7 | 4.6 | 2.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | - | 0.0 | - | - | ||||||
| Stock-Based Compensation | 6.3 | - | - | - | 2.4 | - | - | - | 6.1 | - | 4.6 | - | 0.0 | - | - | - | - | ||||||
| Deffered Income Tax | (2.7) | - | - | - | 1.4 | - | - | - | 0.5 | - | - | - | (0.7) | - | - | - | - | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (5.8) | - | - | - | (9.5) | - | - | - | 0.4 | - | - | - | (0.0) | - | - | - | - | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 15.0 | - | - | - | - | ||||||
| Change In Other Working Capital | 0.0 | - | - | - | (0.3) | - | - | - | 0.5 | - | - | - | 0.0 | - | - | - | |||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | 91.7 | - | - | - | (61.6) | - | - | - | 2.5 | - | - | - | (17.4) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (0.9) | - | - | - | (3.7) | - | - | - | (0.3) | - | - | - | (1.0) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | 0.7 | - | - | - | 16.2 | - | - | - | 42.9 | - | - | - | 8.0 | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 38.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 14.5 | - | - | - | 0.0 | - | - | - | 7.5 | - | - | - | 0.0 | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (91.7) | - | - | - | (22.9) | - | - | - | 37.5 | - | - | - | 8.0 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.9) | - | - | - | (88.2) | - | - | - | 39.8 | - | - | - | (10.3) | - | - | - | (0.2) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | 91.6 | - | - | - | (61.8) | - | - | - | 2.4 | - | - | - | (17.4) | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (84.0) | - | - | - | 45.3 | - | - | - | - | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (23.3) | (5.0) | 2.2 | (3.7) | - |
| - |
| 0.0 |
| 181.7 |
| 0.0 |
| - |
| - |
| Common Stock Repurchased | - | 43.8 | 10.7 | 1.3 | 0.0 | - |
| Dividends Paid | - | 19.6 | 0.0 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (44.9) | 320.1 | 57.3 | 23.0 | 1.5 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |