| (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 | 13.3 | 58.7 | 47.0 | 56.6 | 54.9 | 129.3 | 70.7 | 80.9 | 54.5 | 102.0 | 76.1 | 68.8 | 49.1 | 86.3 | 69.6 | 62.6 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 175.6 | 217.2 | 335.3 | 295.9 | 262.3 | 121.1 | 79.1 | 39.2 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 15.1 | 10.2 | 10.7 | 11.3 | 6.1 | 4.0 | 3.0 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 25.8 | 25.3 | 4.8 | 5.5 | 2.8 | 2.9 | 2.9 |
| Acquisitions | - | 184.5 | 178.1 | 0.0 | 0.3 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (55.4) | (208.6) | 153.3 | 113.8 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (126.4) | (282.0) | 369.5 | (33.2) | 62.2 | 94.0 | 27.5 |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| 43.7 |
| 57.3 |
| 19.1 |
| 28.6 |
| 16.1 |
| 38.2 |
| 22.6 |
| 11.7 |
| 6.6 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 5.2 | - | - | - | 3.3 | - | - | - | 2.2 | - | - | - | 2.6 | - | - | - | 2.1 | - | - | - | 1.0 | - | - | - | 0.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 5.2 | - | - | - | 9.5 | - | - | - | 3.5 | - | - | - | 2.4 | - | - | - | 1.4 | ||||||||
| Deffered Income Tax | 0.5 | - | - | - | (1.7) | - | - | - | (1.7) | - | - | - | (0.1) | - | - | - | 16.9 | ||||||||
| Asset Impairments | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (6.3) | - | - | - | (2.7) | - | - | - | (2.7) | - | - | - | (9.9) | - | - | - | 0.1 | ||||||||
| Change In Inventory | 114.0 | - | - | - | 60.1 | - | - | - | 172.2 | - | - | - | 55.5 | - | - | - | 165.4 | ||||||||
| Change In Accounts Payable | (44.6) | - | - | - | (78.8) | - | - | - | (117.7) | - | - | - | (80.0) | - | - | - | (10.6) | ||||||||
| Change In Other Working Capital | 10.0 | - | - | - | 18.1 | - | - | - | (13.3) | - | - | - | 7.1 | - | - | - | |||||||||
| Other Operating Activities | 1.2 | - | - | - | (0.3) | - | - | - | 2.4 | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (49.5) | - | - | - | (44.7) | - | - | - | (247.5) | - | - | - | (35.6) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 5.3 | - | - | - | 3.2 | - | - | - | 2.1 | - | - | - | 1.4 | - | - | - | 1.0 | - | - | - | 0.7 | - | - | - | 1.1 |
| Acquisitions | 0.0 | - | - | - | 111.6 | - | - | - | 184.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 32.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (11.0) | - | - | - | (115.6) | - | - | - | (186.0) | - | - | - | (1.4) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Common Stock Repurchased | 18.5 | - | - | - | 7.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Cash From Financing Activities | 255.1 | - | - | - | 168.6 | - | - | - | 152.9 | - | - | - | (60.7) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 194.6 | - | - | - | 8.3 | - | - | - | (280.6) | - | - | - | (97.7) | - | - | - | (120.3) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (54.8) | - | - | - | (47.9) | - | - | - | (249.6) | - | - | - | (37.0) | - | - | - | (123.4) | - | - | - | (23.1) | - | - | - | (22.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 24.9 | 18.8 | 14.1 | 6.8 | 5.2 | 0.9 | 0.9 |
| Deffered Income Tax | - | 35.5 | 46.2 | (22.3) | (0.3) | (0.9) | 0.0 | 0.0 |
| Asset Impairments | - | 11.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.9 | 2.6 | (12.6) | 11.9 | 16.7 | 12.2 | - |
| Change In Inventory | - | 210.2 | 149.5 | 64.9 | 311.5 | 80.2 | (23.5) | 30.9 |
| Change In Accounts Payable | - | (115.1) | (23.1) | 19.2 | 65.7 | 63.4 | 6.2 | 19.4 |
| Change In Other Working Capital | - | 21.5 | 28.1 | 3.4 | 2.9 | 1.7 | 10.6 | - |
| Other Operating Activities | - | (1.7) | 2.8 | 1.3 | (2.0) | - | - | - |
| Cash From Operating Activities | - | (100.6) | (256.6) | 374.2 | (27.6) | 65.0 | 96.9 | 30.4 |
| 519.5 |
| 16.8 |
| 13.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 11.9 | 0.0 | 0.0 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (225.8) | (221.7) | (4.5) | (5.5) | (523.0) | (13.0) | (17.8) |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 143.6 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 41.7 | 7.8 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | 0.0 | (11.1) | 0.0 | (25.5) | (13.0) | 0.0 |
| Cash From Financing Activities | - | 271.0 | 269.7 | (216.4) | 147.0 | 646.0 | (65.8) | 26.1 |
| 187.9 |
| 18.1 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| (21.2) |
| 14.0 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (122.5) |
| - |
| - |
| - |
| (22.4) |
| - |
| - |
| - |
| (21.3) |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (22.9) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| (6.0) |
| - |
| 3.1 |
| - |
| - |
| - |
| 76.9 |
| - |
| - |
| - |
| (15.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |