| (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 | 85.8 | 8.5 | 5.4 | 8.5 | 9.0 | 8.3 | 5.6 | 4.8 | 5.8 | (1.9) | 3.6 | 5.7 | 15.9 | 15.6 | 14.4 | 10.8 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 108.2 | 31.4 | 24.5 | 23.4 | 50.1 | 31.6 | (45.9) | 26.6 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 7.9 | 7.1 | 6.2 | 6.1 | 6.2 | 6.1 | 5.3 |
| Amortization Of Intangibles | - | 0.2 | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 8.1 | 8.1 | 9.8 | 5.9 | 8.5 | 10.1 | 8.5 |
| Acquisitions | - | (53.6) | 0.0 | 0.0 | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (26.0) | 76.6 | 7.7 | (230.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 31.8 | 28.8 | 36.9 | 64.9 | 69.1 | (2.4) | 29.8 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 9.3 |
| 5.6 |
| 11.2 |
| 5.4 |
| 9.4 |
| 2.9 |
| (57.7) |
| 4.5 |
| 4.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 2.1 | - | - | - | 1.9 | - | - | - | 1.7 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.6 | - | - | - | 1.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 0.5 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.4 | ||||||||
| Deffered Income Tax | 6.2 | - | - | - | 1.1 | - | - | - | 0.2 | - | - | - | 0.5 | - | - | - | 1.2 | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | (2.5) | - | - | - | (1.9) | - | - | - | (2.1) | - | - | - | (2.4) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 303.9 | - | - | - | 6.4 | - | - | - | 17.6 | - | - | - | 22.4 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.5 | - | - | - | 1.5 | - | - | - | 1.3 | - | - | - | 1.9 | - | - | - | 0.8 | - | - | - | 1.6 | - | - | - | 4.5 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 16.0 | - | - | - | 16.2 | - | - | - | 11.2 | - | - | - | 12.7 | - | - | - | 26.4 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (26.6) | - | - | - | (81.1) | - | - | - | 10.2 | - | - | - | (125.5) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.3 | - | - | - | 23.4 | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (154.1) | - | - | - | 32.5 | - | - | - | 25.7 | - | - | - | 137.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 123.2 | - | - | - | (42.2) | - | - | - | 53.6 | - | - | - | 34.5 | - | - | - | (169.8) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 302.4 | - | - | - | 4.9 | - | - | - | 16.3 | - | - | - | 20.5 | - | - | - | 11.7 | - | - | - | (1.3) | - | - | - | (9.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 2.1 | 1.8 | 1.6 | 1.3 | 1.0 | 1.0 | 0.4 |
| Deffered Income Tax | - | 2.2 | 2.7 | 0.4 | 3.6 | 3.1 | (1.6) | (0.1) |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 62.2 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (1.9) | (1.6) | 3.8 | 2.9 | (8.6) | 18.7 | (10.1) |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 39.9 | 36.9 | 46.7 | 70.8 | 77.5 | 7.7 | 38.3 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 96.9 | 63.5 | 48.9 | 84.7 | 110.2 | 78.9 | 198.2 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (155.9) | (68.4) | (307.0) | (382.1) | (106.4) | (93.3) | (129.4) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 20.0 | 0.0 | 16.4 | 42.9 | 0.2 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | 0.0 | 0.0 | 3.7 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 90.0 | 108.1 | 267.9 | 80.4 | 64.7 | 201.7 | (76.9) |
| 35.9 |
| 116.1 |
| (168.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.6) |
| 0.0 |
| - |
| - |
| - |
| 62.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.4 |
| - |
| - |
| - |
| 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (181.7) |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| (47.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| (62.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |