| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 13 | Q3 FY 13 | Q2 FY 13 | Q1 FY 13 | Q4 FY 12 | Q3 FY 12 | Q2 FY 12 | Q1 FY 12 | Q4 FY 11 | Q3 FY 11 | Q2 FY 11 | Q1 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||
| Net Income | 27.5 | 32.9 | 25.6 | 27.0 | 17.6 | 16.3 | 22.7 | 14.0 | 13.5 | 23.5 | 22.6 | 23.8 | 18.2 | 2.9 | 9.5 | 2.5 | ||||||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 113.0 | 70.5 | 83.4 | 33.1 | 42.8 | 50.9 | - | - | - | - |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 7.0 | 5.9 | 4.3 | 2.8 | 2.2 | 2.0 | - | - | - | - |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | 0.3 | 1.7 | 0.0 | 0.3 | 2.0 | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (15.4) | 12.6 | 10.7 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | (193.8) | (218.9) | (188.5) | (227.4) | (184.7) | (68.3) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 19.7 |
| 12.6 |
| (4.6) |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 1.7 | - | - | - | 1.3 | - | - | - | 0.8 | - | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Stock-Based Compensation | 1.3 | 1.3 | 1.3 | 1.1 | 2.7 | 1.5 | 1.5 | 1.2 | 1.1 | 1.2 | 1.2 | 1.0 | 0.8 | 1.0 | 1.1 | 0.8 | - | |||||||||||||||
| Deffered Income Tax | - | - | - | (3.9) | - | - | - | 1.9 | - | - | - | (0.3) | - | - | - | 1.2 | - | - | ||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Other Working Capital | - | - | - | (0.3) | - | - | - | (0.5) | - | - | - | (0.3) | - | - | - | 0.3 | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Operating Activities | - | - | - | 30.5 | - | - | - | 31.1 | - | - | - | (55.6) | - | - | - | |||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Investing Activities | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | |||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Issuance | - | - | - | 41.2 | - | - | - | 37.8 | - | - | - | 44.9 | - | - | - | 46.1 | - | |||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Dividends Paid | - | - | - | 35.3 | - | - | - | 29.5 | - | - | - | 22.9 | - | - | - | 16.6 | - | - | ||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash From Financing Activities | - | - | - | (26.7) | - | - | - | (30.1) | - | - | - | 55.3 | - | - | - | |||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | 3.7 | - | - | - | 1.0 | - | - | - | (0.3) | - | - | - | 7.3 | - | - | ||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 30.4 | - | - | - | 31.1 | - | - | - | (55.6) | - | - | - | (70.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 5.0 | 7.0 | 4.5 | 3.7 | 3.6 | 2.9 | - | 1.1 | 1.0 | 0.7 |
| Deffered Income Tax | (4.3) | 4.8 | (0.1) | 6.4 | 2.4 | 3.8 | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | 104.8 | 89.2 | 51.9 | 71.5 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | (0.3) | 1.4 | 0.7 | 0.1 | 3.1 | (0.1) | (0.0) | 0.1 | 0.0 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | (193.5) | (217.3) | (188.5) | (227.1) | (182.7) | (68.3) | 94.3 | 23.5 | 68.2 | (6.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (0.3) | (1.7) | (0.0) | (0.3) | (2.0) | 0.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | 157.8 | 178.5 | 181.5 | 203.0 | 98.1 | 50.4 | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | 147.2 | 125.3 | 102.9 | 71.1 | 58.6 | 39.9 | 77.3 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 178.4 | 231.5 | 199.2 | 237.5 | 164.5 | 86.1 | (77.5) | (4.2) | (26.8) | (3.8) |
| 10.2 |
| (20.2) |
| 17.9 |
| 16.9 |
| 19.4 |
| 41.4 |
| (10.6) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.2 |
| 22.9 |
| 50.3 |
| (11.6) |
| 79.0 |
| 46.4 |
| (25.7) |
| (10.5) |
| 26.7 |
| (7.0) |
| 23.9 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.0) |
| 0.0 |
| (0.0) |
| 0.1 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69.8) |
| - |
| - |
| - |
| - |
| 25.0 |
| 9.2 |
| (6.0) |
| 66.2 |
| 2.9 |
| 11.4 |
| 18.6 |
| (9.3) |
| (3.5) |
| (2.7) |
| (1.0) |
| 75.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.3) |
| (0.0) |
| 0.6 |
| - |
| (14.5) |
| (0.2) |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 10.5 |
| 0.0 |
| 0.0 |
| 66.8 |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.3 |
| - |
| - |
| - |
| - |
| (10.9) |
| (1.3) |
| 0.0 |
| (65.3) |
| (1.2) |
| (1.5) |
| 0.1 |
| (1.5) |
| (24.6) |
| (0.8) |
| 0.1 |
| (1.5) |
| - |
| - |
| 14.1 |
| 7.9 |
| (6.0) |
| 0.8 |
| 1.7 |
| 9.9 |
| 18.6 |
| (10.8) |
| (28.0) |
| (3.5) |
| (0.9) |
| 73.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |