| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 6.7 | 6.7 | 7.1 | 7.7 | 5.4 | 6.0 | 5.4 | 5.0 | 3.4 | 5.1 | 5.8 | 6.3 | 6.4 | 10.3 | 6.5 | 6.7 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 28.2 | 26.8 | 19.8 | 23.6 | 29.2 | 28.7 | 22.1 | 18.9 | 18.0 | 6.6 | 13.5 | 12.5 | 12.3 | 14.4 | 16.4 | 13.0 | 8.1 | 5.5 |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | 3.9 | 3.9 | 3.9 | 3.9 | 4.4 | 4.7 | 4.2 | 3.9 | 3.7 | 3.4 | 2.7 | 2.5 | 2.7 | 2.4 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 2.3 | 3.5 | 1.5 | 3.4 | 4.8 | 10.2 | 2.7 | 3.4 | 4.2 | 2.7 | 1.8 | 1.8 | 3.7 | 0.9 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | 40.0 | 40.0 | - | - | - | 19.9 | 7.0 | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 22.2 | 33.3 | 37.4 | 87.2 | 152.6 | (90.6) | (17.3) | 44.2 | 21.6 | 24.3 | 13.5 | 32.4 | 60.0 | 28.8 | 26.2 | ||
| 5.6 |
| 5.9 |
| 7.7 |
| 8.0 |
| 7.1 |
| 8.0 |
| 6.8 |
| 3.7 |
| 3.6 |
| 4.4 |
| 4.9 |
| 5.8 |
| 3.8 |
| 4.0 |
| 5.1 |
| 5.1 |
| 3.9 |
| (3.3) |
| 3.0 |
| 4.1 |
| 2.7 |
| 3.1 |
| 3.2 |
| 4.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 1.0 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.0 | 1.0 | 1.0 | 1.1 | 0.8 | 1.0 | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | (0.6) | - | - | - | (1.7) | - | - | - | (2.3) | - | - | - | (2.3) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | 0.0 | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | 0.1 | |||||||||||||||||||||||
| Cash From Operating Activities | (7.6) | - | - | - | 3.2 | - | - | - | 0.9 | - | - | - | 0.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 1.2 | - | - | - | 2.1 | - | - | - | 1.5 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 14.6 | 15.1 | 19.2 | 14.2 | 17.2 | 11.4 | 16.3 | 35.6 | 37.3 | 25.3 | 30.7 | 25.1 | 19.7 | 11.6 | 12.7 | 16.4 | 14.6 | |||||||||||||||||||||||
| Other Investing Activities | (1.6) | - | - | - | 0.1 | - | - | - | 0.6 | - | - | - | 4.7 | - | - | - | 0.2 | |||||||||||||||||||||||
| Cash From Investing Activities | (35.6) | - | - | - | (33.5) | - | - | - | (49.6) | - | - | - | (39.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 40.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | 0.6 | - | - | - | 0.4 | - | - | - | 1.0 | - | - | - | 2.5 | - | - | - | 0.7 | |||||||||||||||||||||||
| Dividends Paid | 1.6 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.4 | - | ||||||||||||||||||||||
| Other Financing Activities | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | |||||||||||||||||||||||
| Cash From Financing Activities | 41.5 | - | - | - | 40.7 | - | - | - | 28.8 | - | - | - | 96.9 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (7.9) | - | - | - | 2.9 | - | - | - | 0.4 | - | - | - | (0.4) | - | - | - | 40.0 | - | - | - | 39.0 | - | - | - | (23.3) | - | - | - | 13.4 | - | - | - | 21.5 | - | - | - | 16.0 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 2.3 |
| 2.1 |
| - |
| - |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 0.3 | - | - | - | - |
| Stock-Based Compensation | - | 1.8 | 1.9 | 2.0 | 2.0 | 1.7 | 1.4 | 1.5 | 1.3 | 1.5 | 1.2 | 1.2 | 1.1 | 0.7 | 0.6 | 0.4 | 0.4 | 0.3 |
| Deffered Income Tax | - | 0.2 | 0.5 | 0.6 | 0.7 | (0.1) | (0.8) | 0.4 | 0.6 | 9.4 | (0.0) | 1.4 | 2.2 | 2.3 | (0.8) | (1.3) | (2.3) | (3.5) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (2.3) | (7.7) | 1.6 | 2.7 | (1.3) | (6.9) | (0.1) | (3.9) | 3.8 | 1.6 | 2.4 | 1.3 | (0.4) | 1.2 | (0.1) | 1.2 | 4.6 |
| Other Operating Activities | - | 0.3 | 0.1 | 0.0 | 3.2 | 0.6 | (0.6) | 0.0 | 0.2 | (0.1) | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 24.5 | 36.8 | 38.8 | 90.6 | 157.4 | (80.4) | (14.6) | 47.6 | 25.8 | 27.0 | 15.3 | 34.2 | 63.6 | 29.7 | 28.0 | (13.4) | 31.8 |
| 1.8 |
| 1.1 |
| 0.4 |
| Acquisitions | - | - | - | - | - | - | (19.1) | - | - | - | - | - | - | (55.6) | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | 63.0 | 65.6 | 100.6 | 100.8 | 55.3 | 114.0 | 123.7 | 75.6 | 51.1 | 41.5 | 56.4 | 36.5 | 38.7 | 79.4 | 34.1 | 31.1 | 28.7 | - |
| Other Investing Activities | - | 0.1 | (0.1) | 1.8 | (1.4) | (1.3) | (1.9) | 0.8 | (0.3) | (0.2) | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (169.4) | (146.9) | (56.3) | (411.3) | (138.7) | (183.3) | (35.9) | (47.5) | (59.9) | (106.3) | (83.7) | (24.4) | 90.8 | (44.8) | (31.2) | (23.1) | (27.1) |
| - |
| - |
| Debt Repaid | - | 20.0 | - | 4.0 | - | - | 121.7 | 7.0 | 2.5 | - | 7.5 | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 0.9 | 8.8 | 7.8 | 5.4 | 8.2 | 1.1 | 4.9 | 1.5 | 0.6 | 0.4 | 1.7 | 0.2 | - | - | - | - | - |
| Dividends Paid | - | 6.0 | 5.8 | 6.0 | 5.8 | 5.7 | 5.5 | 5.1 | 4.9 | 4.6 | 4.5 | 4.1 | 4.1 | 3.8 | 3.7 | 4.0 | 4.1 | 4.1 |
| Other Financing Activities | - | (0.6) | (0.4) | (0.1) | (0.3) | (0.7) | (0.2) | (0.0) | (0.1) | 0.2 | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 158.4 | 100.6 | 66.0 | 79.6 | 162.4 | 184.9 | 101.0 | (4.4) | 50.4 | 29.6 | 53.7 | 9.7 | (31.9) | 29.2 | 5.0 | 8.1 | 23.4 |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | 19.5 | 122.5 | 14.1 | 1.8 | (28.4) | 28.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (14.5) |
| 31.4 |
| Free Cash Flow To Equity | - | 42.2 | - | - | - | - | (192.4) | (17.3) | - | - | - | - | - | - | - | - | - | - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| - |
| - |
| - |
| 41.1 |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| 14.2 |
| - |
| - |
| - |
| 22.1 |
| - |
| - |
| - |
| 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.7 |
| 29.8 |
| 21.8 |
| 33.7 |
| 22.7 |
| 30.3 |
| 31.7 |
| 39.1 |
| 20.0 |
| 22.0 |
| 18.0 |
| 15.7 |
| 15.8 |
| 12.9 |
| 9.7 |
| 12.7 |
| 7.6 |
| 12.5 |
| 10.1 |
| 11.4 |
| 9.1 |
| 16.8 |
| 18.3 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (90.5) |
| - |
| - |
| - |
| (61.8) |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| (11.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.5 |
| - |
| - |
| - |
| 81.4 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |