| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (3.7) | 2.0 | 6.6 | 6.0 | (1.7) | 5.9 | 0.8 | (2.1) | (1.6) | (7.7) | 1.2 | (0.6) | 0.5 | 0.5 | 3.4 | (0.3) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 10.9 | 12.8 | 3.0 | (6.6) | 5.0 | 0.3 | 1.0 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 18.4 | 17.2 | 14.5 | 9.7 | 8.4 | 6.0 | 2.0 |
| Amortization Of Intangibles | 11.0 | 10.3 | 14.0 | 9.0 | 3.9 | 0.4 | 0.2 |
| Stock-Based Compensation | - | 18.8 | 25.7 | 24.7 | 15.1 | 8.2 | 5.1 |
| Deffered Income Tax | - | 36.4 | (19.7) | (25.5) | (17.8) | (2.2) | 0.3 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 23.1 | 9.3 | 13.6 | 13.8 | 8.8 | (1.5) |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (33.7) | 7.6 | 27.7 | 15.8 | 3.3 | (0.5) |
| Change In Other Working Capital | - | - | - | - | 0.1 | 0.0 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 35.8 | 24.3 | 11.7 | 9.2 | 4.7 | 10.8 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 2.4 | 0.6 | 2.1 | 0.9 | 0.9 | 0.9 |
| Acquisitions | - | 35.2 | 24.5 | 25.7 | 18.0 | 20.3 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 4.4 | (14.0) | 7.4 | (7.3) | 20.2 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 33.4 | 23.7 | 9.6 | 8.3 | 3.8 | 9.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| 1.5 |
| (0.6) |
| 0.4 |
| (0.4) |
| 1.0 |
| 0.2 |
| (1.2) |
| 1.6 |
| 0.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 5.1 | (0.1) | 6.9 | 6.5 | 3.9 | (2.8) | 7.4 | 7.2 | 2.7 | (1.7) | 4.5 | 4.7 | 2.2 | 0.5 | 3.1 | 2.8 | 1.9 | 1.5 | 1.6 | 1.5 | 1.4 | 1.2 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | 3.3 | 2.8 | 2.4 | 2.5 | 2.6 | 3.1 | 3.7 | 3.8 | 3.3 | 3.4 | 1.9 | 2.3 | 1.4 | 1.9 | 0.7 | 0.8 | 0.5 | ||||||||
| Stock-Based Compensation | 4.2 | - | - | - | 6.6 | - | - | - | 7.8 | - | - | - | 4.4 | - | - | - | 3.2 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 3.6 | - | - | - | 1.9 | - | - | - | 7.9 | - | - | - | 2.9 | - | - | - | 6.9 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 7.7 | - | - | - | 14.9 | - | - | - | 10.6 | - | - | - | 7.7 | - | - | - | 3.0 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 11.6 | - | - | - | 12.0 | - | - | - | 2.5 | - | - | - | 6.3 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.9 | - | - | - | 1.0 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.2 |
| Acquisitions | 0.0 | - | - | - | 1.5 | - | - | - | 3.0 | - | - | - | 0.0 | - | - | - | 0.6 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (1.9) | - | - | - | (1.7) | - | - | - | (2.7) | - | - | - | (0.4) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.3 | ||||||||
| Common Stock Repurchased | 9.2 | - | - | - | 4.1 | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 1.0 | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (8.7) | - | - | - | (6.3) | - | - | - | (8.8) | - | - | - | (4.8) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.0 | - | - | - | 4.0 | - | - | - | (9.0) | - | - | - | 1.0 | - | - | - | 14.3 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 9.6 | - | - | - | 11.0 | - | - | - | 2.3 | - | - | - | 5.7 | - | - | - | 2.2 | - | - | - | (0.4) | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.4 |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (35.8) | (27.5) | (27.2) | (18.8) | (21.5) | (2.4) |
| Common Stock Issuance | - | 1.8 | 1.9 | 1.6 | 1.5 | 0.6 | 0.1 |
| Common Stock Repurchased | - | 18.8 | 23.3 | 0.7 | 0.0 | 0.6 | 1.3 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 4.3 | (10.8) | 22.8 | 2.2 | 37.1 | (8.5) |
| (0.1) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (0.0) |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |