| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 27.3 | 30.2 | 30.0 | 29.9 | 27.2 | 19.8 | 27.6 | (16.9) | 5.2 | 5.1 | 4.1 | 6.0 | 7.5 | 13.4 | 11.1 | 10.4 | 9.1 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 1.9 | - | - | - | 1.7 | - | - | - | 0.8 | - | - | - | 0.7 | - | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 1.9 | - | - | - | 1.8 | - | - | - | 1.5 | - | - | - | 2.7 | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | 24.6 | - | - | - | 35.9 | - | - | - | 5.6 | - | - | - | 8.3 | - | - | - | |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 117.5 | 117.3 | 35.7 | 22.7 | 44.0 | 36.2 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 6.9 | 5.9 | 2.9 | 3.1 | 3.2 |
| Amortization Of Intangibles | 14.9 | 15.6 | 11.5 | 0.0 | 0.0 | - |
| Stock-Based Compensation | 4.6 | 4.8 | 2.9 | 2.5 | 2.0 | 0.3 |
| Deffered Income Tax | - | 13.3 | (1.5) | (1.5) | 1.4 | (1.7) |
| Asset Impairments | 0.0 | 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 | - | 58.0 | 32.5 | (3.9) | (0.5) | (2.6) |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 107.9 | 85.8 | 42.5 | 61.1 | 55.0 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 11.7 | 4.6 | 14.2 | 23.1 | 1.1 |
| Acquisitions | - | 0.0 | (52.6) | 0.0 | 0.0 | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | 153.8 | 90.8 | (5.8) | (27.1) | (151.3) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 96.2 | 81.2 | 28.3 | 38.0 | 53.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| - |
| - |
| 0.8 |
| Amortization Of Intangibles | 3.7 | 3.7 | 3.7 | 3.9 | 4.3 | 4.3 | 4.3 | 2.9 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - |
| Stock-Based Compensation | 1.1 | 0.9 | 1.1 | 1.5 | 1.3 | 0.7 | 0.6 | 0.9 | 0.6 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 |
| Deffered Income Tax | 2.0 | - | - | - | (1.5) | - | - | - | 0.7 | - | - | - | (1.2) | - | - | - | (0.2) |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 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 | (5.9) | - | - | - | 24.8 | - | - | - | (1.0) | - | - | - | 1.2 | - | - | - | (4.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 26.5 | - | - | - | 37.6 | - | - | - | 7.1 | - | - | - | 10.9 | - | - | - | 14.2 |
| - |
| 0.1 |
| Acquisitions | 1.3 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | 30.4 | - | - | - | 50.4 | - | - | - | 35.0 | - | - | - | 28.9 | - | - | - | 66.4 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (241.0) | - | - | - | 22.6 | - | - | - | (70.6) | - | - | - | (31.0) | - | - | - | (18.2) |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | 0.0 | - | - | - | 0.1 | - | - | - | 0.8 | - | - | - | 0.0 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 8.5 | - | - | - | 8.5 | - | - | - | 3.9 | - | - | - | 3.9 | - | - | - | 3.9 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (5.1) | - | - | - | (46.7) | - | - | - | 73.1 | - | - | - | 86.7 | - | - | - | (13.7) |
| - |
| - |
| - |
| Net Change In Cash | (219.5) | - | - | - | 13.5 | - | - | - | 9.6 | - | - | - | 66.6 | - | - | - | (17.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 14.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | 209.6 | 257.9 | 112.0 | 213.6 | 194.6 |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | 136.7 | 123.6 | (43.2) | (127.4) | (384.1) |
| - |
| 0.0 |
| 3.2 |
| 0.0 |
| 0.0 |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | 33.9 | 28.6 | 15.7 | 15.7 | 14.9 |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (90.8) | (118.5) | (5.1) | 39.3 | 177.8 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |