| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (5.7) | (2.5) | (18.9) | (1.2) | (0.3) | 9.8 | 1.1 | 0.9 | 0.8 | 1.7 | 1.9 | 1.4 | 0.7 | 1.3 | (1.4) | (0.3) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (28.3) | (22.9) | 12.6 | 5.7 | (0.3) | 24.6 | 12.7 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 2.2 | 2.5 | 2.2 | 1.7 | 1.3 | 1.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | 0.1 | 0.4 | 0.6 | 0.8 | 0.5 | 0.4 |
| Deffered Income Tax | - | (7.2) | (0.2) | 2.1 | 0.4 | 3.4 | (3.7) |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 1.2 | 7.9 | (0.1) | 1.8 | 7.2 | 13.2 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 285.3 | 390.5 | 454.8 | 440.3 | 495.4 | (107.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.3 | 1.7 | 7.6 | 8.1 | 13.1 | 3.0 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 129.2 | 19.4 | (7.7) | (43.7) | 54.3 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 285.0 | 388.8 | 447.2 | 432.2 | 482.3 | (110.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| 0.0 |
| 2.8 |
| 1.3 |
| 13.0 |
| 7.5 |
| 5.3 |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.6 | - | - | - | 0.6 | 0.5 | 0.6 | 0.6 | 0.5 | 0.3 | 0.5 | 0.5 | 0.4 | 0.1 | 0.4 | 0.4 | 0.4 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 0.1 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | |||||
| Deffered Income Tax | (7.2) | - | - | - | (0.2) | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Other Working Capital | (2.9) | - | - | - | 0.4 | - | - | - | 2.3 | - | - | - | 0.6 | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (3.2) | - | - | - | 74.2 | - | - | - | 123.5 | - | - | - | 65.2 | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 1.0 | - | - | - | 2.9 | - | - | - | 1.8 | - | - | - | 0.6 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | 0.7 | - | - | - | 0.7 | - | - | - | 1.2 | - | - | - | 0.6 | - | - | - | 0.6 | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | 28.9 | - | - | - | (92.7) | - | - | - | (150.7) | - | - | - | (136.9) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.0 | |||||
| Common Stock Repurchased | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | |||||
| Dividends Paid | 0.0 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (98.2) | - | - | - | 3.9 | - | - | - | 26.3 | - | - | - | 137.3 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (72.5) | - | - | - | (14.6) | - | - | - | (0.9) | - | - | - | 65.6 | - | - | - | 12.4 | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | (3.2) | - | - | - | 74.1 | - | - | - | 122.5 | - | - | - | 62.3 | - | - | - | 103.9 | - | - | - | 1.6 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 2.9 | 7.7 | 3.7 | 2.8 | 1.6 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (194.9) | (515.9) | (641.3) | (510.6) | 207.6 | (933.4) |
| Common Stock Issuance | - | 0.1 | (0.0) | 0.3 | 0.5 | 1.9 | 0.9 |
| Common Stock Repurchased | - | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Dividends Paid | - | 0.7 | 1.3 | 1.3 | 1.3 | 1.1 | 0.9 |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 38.8 | 144.8 | 178.8 | 26.7 | (648.7) | 986.0 |
| (55.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.7 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (71.5) |
| - |
| - |
| - |
| (161.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.9) |
| - |
| - |
| - |
| 165.2 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |