| (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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | 23.0 | (33.1) | 16.9 | 20.3 | 13.3 | (0.1) | 5.2 | 6.2 | 6.4 | (14.8) | 9.2 | 9.1 | 8.2 | 10.9 | 9.6 | 9.3 | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 27.1 | 17.4 | 17.8 | 11.7 | 40.0 | 52.7 | 44.7 | 29.5 | 25.9 | 15.0 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 14.8 | 15.3 | 9.8 | 8.5 | 8.5 | 8.9 | 9.0 | 8.8 | 8.7 | 9.9 |
| Amortization Of Intangibles | 9.8 | 10.5 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 8.7 | 12.4 | 3.1 | 1.8 | 1.7 | 3.8 | 2.9 | 3.8 | 2.9 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | 0.0 | 0.0 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 6.0 | (68.7) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 58.8 | 9.4 | 23.7 | 101.2 | 148.1 | (26.1) | 16.3 | 49.8 | 44.9 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 10.2 |
| 12.7 |
| 13.1 |
| 11.7 |
| 15.2 |
| 10.2 |
| 17.7 |
| 11.5 |
| 5.4 |
| 7.7 |
| 7.1 |
| 8.3 |
| 6.4 |
| 7.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.3 | 9.3 | 1.1 | 1.1 | 3.8 | 6.3 | 0.7 | 0.7 | 2.1 | 5.2 | 0.6 | 0.6 | 2.1 | - | - | - | 2.1 | - | - | - | 2.3 | - | - | - | 2.2 | - | - | - | 2.1 | - |
| Amortization Of Intangibles | 2.0 | 2.4 | 2.7 | 2.7 | 2.7 | 2.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | |||||||||||||
| Stock-Based Compensation | 0.8 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.2 | 0.5 | 0.4 | 0.7 | 0.4 | |||||||||||||
| Deffered Income Tax | 3.0 | - | - | - | 4.3 | - | - | - | 0.0 | - | - | - | 1.5 | - | - | - | 0.9 | - | ||||||||||||
| Asset Impairments | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Other Working Capital | (5.1) | - | - | - | 4.9 | - | - | - | 1.1 | - | - | - | (2.1) | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 27.8 | - | - | - | 7.7 | - | - | - | 11.7 | - | - | - | (2.4) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 2.0 | - | - | - | 2.1 | - | - | - | 0.9 | - | - | - | 0.9 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.7 | - | - | - | 1.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | 15.9 | - | - | - | 24.6 | - | - | - | 10.8 | - | - | - | 16.1 | - | - | - | 31.7 | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (1.6) | - | - | - | (48.7) | - | - | - | (22.1) | - | - | - | (17.3) | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | 6.5 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.6 | |||||||||||||
| Dividends Paid | 5.1 | - | - | - | 5.1 | - | - | - | 3.8 | - | - | - | 3.6 | - | - | - | 2.8 | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 35.5 | - | - | - | 62.7 | - | - | - | 426.3 | - | - | - | 106.6 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 61.6 | - | - | - | 21.7 | - | - | - | 415.9 | - | - | - | 86.9 | - | - | - | (109.5) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | 25.8 | - | - | - | 5.7 | - | - | - | 10.8 | - | - | - | (3.3) | - | - | - | 35.2 | - | - | - | 54.6 | - | - | - | (21.9) | - | - | - | (2.8) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 6.8 |
| 5.3 |
| 4.8 |
| 4.4 |
| 4.0 |
| 4.1 |
| 4.6 |
| 5.6 |
| Stock-Based Compensation | - | 2.7 | 1.7 | 1.6 | 1.9 | 3.1 | 1.9 | 1.8 | 1.8 | 0.9 |
| Deffered Income Tax | - | 5.9 | (4.0) | 0.9 | 0.9 | 2.8 | (4.4) | 0.3 | (0.0) | 9.7 |
| Asset Impairments | - | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | (68.4) | 0.0 | (24.6) | 0.0 | 0.1 | 2.7 | 0.4 | 0.1 | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 11.3 | (1.3) | 5.7 | (5.3) | 7.3 | 2.7 | (4.4) | (4.5) | 1.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 67.5 | 21.7 | 26.8 | 103.0 | 149.8 | (22.3) | 19.2 | 53.6 | 47.9 |
| - |
| (101.5) |
| - |
| 9.3 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 82.6 | 54.7 | 67.3 | 105.6 | 125.6 | 69.7 | 37.1 | 35.1 | 42.3 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 76.6 | (322.8) | (49.9) | (292.6) | (417.7) | (538.4) | (65.6) | (154.7) | (205.1) |
| 0.2 |
| 49.9 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 0.7 | 0.3 | 6.6 | 0.7 | 0.7 | 0.5 | 1.9 | 0.4 | 0.3 |
| Dividends Paid | - | 20.8 | 15.4 | 14.8 | 12.8 | 10.8 | 10.4 | 8.9 | 7.5 | 6.7 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (138.1) | 232.4 | 94.8 | 5.6 | 337.2 | 589.6 | 149.7 | 19.8 | 71.8 |
| 71.7 |
| (184.1) |
| 69.3 |
| 29.0 |
| 103.4 |
| (81.3) |
| (85.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.3 |
| 0.5 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.7 |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| 54.8 |
| - |
| - |
| - |
| (21.2) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (113.0) |
| - |
| - |
| - |
| (180.4) |
| - |
| - |
| - |
| (71.6) |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.7) |
| - |
| - |
| - |
| 142.8 |
| - |
| - |
| - |
| 147.2 |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| 54.5 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |