| (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 | 2.3 | 2.0 | 8.2 | 3.2 | 13.7 | 3.7 | 10.7 | (7.1) | (4.2) | 7.7 | 7.5 | (5.1) | (6.8) | 0.4 | 0.0 | (2.6) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 15.6 | 27.0 | 3.2 | 3.3 | (1.0) | 11.1 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 3.7 | 3.6 | 3.0 | 2.2 | 1.4 |
| Amortization Of Intangibles | 1.2 | 1.2 | 1.2 | - | - | - |
| Stock-Based Compensation | - | 8.9 | 8.7 | 9.1 | 82.2 | - |
| Deffered Income Tax | - | 4.0 | (2.9) | 0.7 | (0.7) | - |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | 0.1 |
| Change In Accounts Receivable | - | 1.0 | 2.3 | 0.5 | 1.6 | 0.8 |
| Change In Inventory | - | 6.2 | (3.7) | 6.1 | 1.7 | 5.8 |
| Change In Accounts Payable | - | 1.0 | 1.5 | (0.2) | 0.4 | 1.6 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 35.2 | 45.2 | 26.9 | (9.2) | 33.7 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 5.0 | 6.4 | 0.4 | 0.3 | 1.4 |
| Acquisitions | - | - | 11.8 | - | - | - |
| 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 | - | (15.2) | (49.7) | 9.8 | 52.5 | 9.6 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 30.2 | 38.8 | 26.5 | (9.5) | 32.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.2 |
| (1.2) |
| 3.0 |
| 13.2 |
| (3.9) |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 1.0 | - | - | - | 0.9 | 2.4 | 0.2 | 0.2 | 0.8 | 2.0 | 0.2 | 0.3 | 0.5 | 1.1 | 0.3 | 0.3 | 0.5 | - | 0.2 | 0.2 | - | - |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 1.8 | - | - | - | 2.1 | - | - | - | 1.8 | - | - | - | 2.2 | - | 0.7 | 79.3 | - | |||||
| Deffered Income Tax | (0.2) | - | - | - | 0.5 | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | 0.1 | - | - | - | 0.9 | - | - | - | 1.3 | - | - | - | 0.7 | - | - | - | 1.3 | |||||
| Change In Inventory | (0.3) | - | - | - | (1.0) | - | - | - | (0.1) | - | - | - | (1.6) | - | - | - | (0.4) | |||||
| Change In Accounts Payable | 1.4 | - | - | - | (2.5) | - | - | - | (0.1) | - | - | - | 0.9 | - | - | - | 2.1 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | 3.9 | - | - | - | 6.5 | - | - | - | 7.4 | - | - | - | 13.0 | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 1.6 | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 11.1 | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (1.2) | - | - | - | (1.8) | - | - | - | (12.2) | - | - | - | (0.4) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | 1.1 | - | - | - | - | - | - | - | 4.1 | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | 0.4 | - | - | - | 0.7 | - | - | - | 0.1 | - | - | - | 3.1 | - | - | - | 2.7 | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (21.5) | - | - | - | (2.3) | - | - | - | (5.4) | - | - | - | (4.2) | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (18.8) | - | - | - | 2.4 | - | - | - | (10.2) | - | - | - | 8.4 | - | - | - | 0.9 | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | 3.5 | - | - | - | 4.8 | - | - | - | 6.7 | - | - | - | 12.9 | - | - | - | 6.7 | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (6.9) | (18.8) | (2.7) | (1.8) | (3.8) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Common Stock Repurchased | - | 3.4 | 5.6 | - | - | - |
| Dividends Paid | - | 1.7 | 4.7 | 8.7 | 12.9 | 11.4 |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (43.6) | (76.1) | (14.4) | 63.5 | (20.3) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| (0.6) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (317.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 319.0 |
| 0.0 |
| - |
| - |
| 0.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |