| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||
| Net Income | 48.4 | 48.0 | 54.8 | 59.9 | 44.7 | 40.1 | 43.8 | 56.2 | 45.5 | 34.8 | 37.6 | 46.2 | 52.7 | 50.4 | 49.2 |
| Cash From Operating Activities | |||||||||||||||
| Depreciation & Amortization | 11.8 | - | - | - | 7.2 | - | - | - | 5.4 | - | - | - | 5.4 | - | |
| Cash From Investing Activities | |||||||||||||||
| Capital Expenditures | 12.6 | - | - | - | 12.4 | - | - | - | 10.6 | - | - | - | 6.4 | - | - |
| Cash From Financing Activities | |||||||||||||||
| Debt Issued | 995.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||||||||||
| Effects Of Exchange Rate Changes | 0.4 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | |
| Free Cash Flow | |||||||||||||||
| Free Cash Flow | 25.5 | - | - | - | 16.3 | - | - | - | (18.8) | - | - | - | 36.4 | - | - |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 211.1 | 207.4 | 185.6 | 171.3 | 170.4 | 170.1 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 30.0 | 24.8 | 21.5 | 21.6 | 21.6 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | - | 12.4 | 11.9 | 7.2 | 0.0 | 0.0 |
| Deffered Income Tax | - | 18.7 | (7.7) | (10.0) | (12.7) | (2.7) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 55.2 | 16.8 | 10.1 | 18.3 | (0.2) |
| Change In Inventory | - | 7.1 | 25.4 | 4.3 | 9.7 | 43.5 |
| Change In Accounts Payable | - | (2.3) | (39.3) | 4.4 | 18.5 | 20.5 |
| Change In Other Working Capital | - | 2.7 | 5.0 | 0.3 | (8.4) | 1.0 |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 202.7 | 105.4 | 189.0 | 165.7 | 209.9 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 53.9 | 48.6 | 45.8 | 37.5 | 33.4 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 0.0 | 0.0 | 650.0 | 0.0 | 0.0 |
| Debt Repaid | - | 22.5 | 7.5 | 50.0 | 0.0 | 0.0 |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 5.0 | (4.7) | 0.0 | 0.0 | - |
| Net Change In Cash | - | 52.1 | 16.3 | 168.0 | 0.0 | 0.0 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 148.8 | 56.8 | 143.2 | 128.2 | 176.5 |
| Free Cash Flow To Equity | - | 126.3 | 49.3 | 743.2 | 128.2 | 176.5 |
| - |
| Amortization Of Intangibles | 2.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 3.4 | - | - | - | 2.3 | - | - | - | 2.0 | - | - | - | - | - | - |
| Deffered Income Tax | 1.5 | - | - | - | (0.1) | - | - | - | 0.1 | - | - | - | 3.5 | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 16.9 | - | - | - | 24.9 | - | - | - | 18.2 | - | - | - | 4.6 | - | - |
| Change In Inventory | 4.3 | - | - | - | 1.1 | - | - | - | 9.6 | - | - | - | 9.7 | - | - |
| Change In Accounts Payable | 6.8 | - | - | - | 22.5 | - | - | - | 0.3 | - | - | - | 3.9 | - | - |
| Change In Other Working Capital | (10.6) | - | - | - | 1.1 | - | - | - | 7.3 | - | - | - | 2.3 | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 38.1 | - | - | - | 28.7 | - | - | - | (8.2) | - | - | - | 42.8 | - | - |
| Acquisitions | 455.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (467.9) | - | - | - | (12.4) | - | - | - | (10.6) | - | - | - | (6.4) | - | - |
| Debt Repaid |
| 570.0 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | 7.3 | - | - | - | 10.0 | - | - | - | 0.0 | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | (0.3) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 402.6 | - | - | - | (17.9) | - | - | - | 0.0 | - | - | - | (36.4) | - | - |
| - |
| Net Change In Cash | (26.8) | - | - | - | (1.0) | - | - | - | (18.8) | - | - | - | 0.0 | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity |
| 451.1 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (53.9) | (48.6) | (45.8) | (37.5) | (33.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | 60.7 | 20.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | (1.2) | 0.0 | 4.3 | 0.0 | 0.0 |
| Cash From Financing Activities | - | (101.7) | (35.8) | 24.8 | (128.2) | (176.5) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |