| (in millions of USD) | Q1 FY 27 | 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 | Q3 FY 21 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | 4.2 | 9.0 | 2.9 | 12.6 | (1.6) | 98.7 | 10.5 | 1.8 | 10.6 | 21.1 | 17.0 | 10.5 | 2.8 | (0.7) | (5.9) | (23.9) | |||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 28.7 | 22.9 | 121.6 | 51.4 | (55.7) | (111.5) | (38.0) | (39.8) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 19.1 | 18.7 | 15.5 | 12.1 | 8.1 | 5.7 | 4.4 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 1.4 | 5.8 | 8.5 | 6.1 | 6.1 | 2.7 | 2.6 |
| Acquisitions | - | - | - | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 3.1 | (2.5) | (0.9) | (1.2) | (1.2) | (0.1) | (0.2) |
| Net Change In Cash | - | 18.0 | (18.9) | (16.0) | (133.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 157.8 | 71.8 | 62.9 | 20.6 | (39.1) | 4.6 | 16.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (25.3) |
| (36.9) |
| (27.7) |
| (32.4) |
| (14.5) |
| (19.0) |
| 3.0 |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 4.3 | - | - | - | 4.7 | - | - | - | 4.5 | - | - | - | 3.5 | - | - | - | 2.5 | - | - | - | 1.6 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 20.0 | 21.5 | 20.4 | 21.3 | 21.3 | 15.3 | 15.2 | 15.1 | 13.9 | 13.7 | 13.9 | 14.9 | 13.3 | 15.6 | 11.2 | 16.2 | 12.5 | ||||||
| Deffered Income Tax | 6.2 | - | - | - | 2.8 | - | - | - | (0.3) | - | - | - | (3.3) | - | - | - | 0.0 | - | |||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | (81.6) | - | - | - | (81.2) | - | - | - | (78.6) | - | - | - | (28.1) | - | - | - | (27.4) | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | (1.9) | - | - | - | (0.8) | - | - | - | (15.1) | - | - | - | (8.2) | - | - | - | 5.2 | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | 0.0 | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | 0.5 | ||||||
| Cash From Operating Activities | 70.4 | - | - | - | 83.8 | - | - | - | 41.7 | - | - | - | 18.6 | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.3 | - | - | - | 2.5 | - | - | - | 1.6 | - | - | - | 0.6 | - | - | - | 1.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 77.8 | - | - | - | 3.4 | ||||||
| Other Investing Activities | 0.0 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | 55.3 | - | - | - | (108.0) | - | - | - | 13.4 | - | - | - | (28.6) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 125.0 | - | - | - | 0.0 | - | - | - | 100.0 | - | - | - | 0.0 | - | - | - | - | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (124.9) | - | - | - | 2.8 | - | - | - | (90.3) | - | - | - | 12.7 | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 3.0 | - | - | - | (1.2) | - | - | - | (0.2) | - | - | - | (1.1) | - | - | - | (0.1) | - | - |
| Net Change In Cash | 0.4 | - | - | - | (18.4) | - | - | - | (36.5) | - | - | - | 2.5 | - | - | - | (189.6) | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | 70.0 | - | - | - | 83.5 | - | - | - | 39.2 | - | - | - | 16.9 | - | - | - | (3.5) | - | - | - | (11.6) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 83.2 | 84.4 | 59.5 | 55.8 | 55.5 | 50.1 | 43.9 | 10.2 |
| Deffered Income Tax | - | 20.2 | (88.0) | (2.9) | 0.2 | (0.1) | (0.1) | (0.0) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (5.7) | 30.0 | 68.7 | 44.8 | 47.1 | 9.8 | 11.6 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 5.9 | (7.0) | 3.3 | 14.5 | (1.1) | 6.1 | (10.2) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.0) | (0.2) | (0.1) | 0.0 | (0.0) | 0.7 | 0.4 |
| Cash From Operating Activities | - | 159.2 | 77.6 | 71.5 | 26.7 | (32.9) | 7.3 | 19.0 |
| 3.6 |
| 0.0 |
| 6.5 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 514.4 | 639.7 | 268.2 | 0.0 | 0.0 |
| Other Investing Activities | - | 0.3 | 0.0 | 0.0 | - | - | - | - |
| Cash From Investing Activities | - | (12.5) | 154.1 | (110.6) | (193.5) | (15.7) | (219.5) | (11.7) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 152.3 | 273.9 | 26.7 | 0.0 | 0.0 | 5.9 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (131.8) | (248.2) | 24.1 | 35.0 | 303.1 | 269.8 | (7.5) |
| 253.4 |
| 57.6 |
| (0.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| 12.4 |
| 16.6 |
| 8.9 |
| 23.3 |
| 5.8 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (10.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (192.1) |
| - |
| - |
| - |
| 18.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 8.0 |
| - |
| - |
| - |
| - |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |