| (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 | (0.5) | 8.3 | 1.0 | 0.3 | (1.2) | 1.7 | 1.5 | 0.1 | (0.9) | 0.6 | (0.5) | (1.1) | (2.5) | (2.2) | (3.1) | (3.4) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 9.1 | 8.4 | 2.4 | (3.4) | (11.9) | (7.7) | 20.6 | 9.9 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 19.9 | 18.7 | 16.5 | 14.7 | 13.1 | 11.1 | 10.1 | 10.2 |
| Amortization Of Intangibles | 0.7 | 0.7 | 0.2 | 0.5 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.9 | 2.5 | 1.2 | 0.8 | 0.4 | 0.4 | 0.4 |
| Acquisitions | - | 0.5 | 10.0 | 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 | - | (13.9) | (11.4) | 9.9 | (31.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 51.7 | 49.3 | 36.6 | (4.3) | 28.2 | 18.4 | 12.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (3.2) |
| 1.6 |
| (2.5) |
| (3.7) |
| (3.1) |
| 12.9 |
| 7.5 |
| (0.0) |
| 0.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 5.5 | 5.4 | 4.6 | 4.4 | 4.3 | 4.2 | 4.0 | 4.1 | 4.1 | 4.2 | 3.7 | 3.4 | 3.4 | 3.9 | 3.1 | 2.9 | 3.2 | 3.7 | 2.7 | 2.3 | 2.4 | 3.1 | 2.2 | 2.2 | 2.6 |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||
| Stock-Based Compensation | 6.6 | 6.4 | 6.4 | 6.3 | 5.6 | 5.7 | 5.3 | 5.5 | 4.4 | 7.6 | 8.7 | 8.5 | 7.5 | 7.0 | 7.7 | 7.8 | 6.4 | ||||||||
| Deffered Income Tax | (0.5) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (30.7) | - | - | - | (15.3) | - | - | - | (4.1) | - | - | - | (20.6) | - | - | - | (30.8) | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (29.8) | - | - | - | (11.6) | - | - | - | 4.3 | - | - | - | (16.3) | - | - | - | (8.2) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 2.9 | - | - | - | (4.5) | - | - | - | 3.8 | - | - | - | (0.6) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.0 |
| Acquisitions | 0.0 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (3.9) | - | - | - | (4.0) | - | - | - | (4.1) | - | - | - | (2.7) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (4.5) | - | - | - | (22.7) | - | - | - | (10.2) | - | - | - | (1.6) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (5.5) | - | - | - | (31.2) | - | - | - | (10.4) | - | - | - | (4.8) | - | - | - | 9.5 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 2.6 | - | - | - | (4.6) | - | - | - | 3.3 | - | - | - | (0.9) | - | - | - | 11.2 | - | - | - | 14.6 | - | - | - | 3.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 1.1 |
| 1.2 |
| 1.2 |
| 1.2 |
| Stock-Based Compensation | 25.8 | 24.8 | 21.0 | 32.3 | 28.9 | 68.8 | 0.0 | 1.1 |
| Deffered Income Tax | - | (14.7) | 0.0 | 0.0 | 0.0 | 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 | - | 30.8 | 30.2 | 16.1 | (7.8) | 20.9 | 21.1 | 20.2 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 12.2 | 23.8 | 10.0 | 4.2 | 3.4 | 9.0 | 2.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 52.6 | 51.8 | 37.8 | (3.5) | 28.7 | 18.9 | 13.0 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 3.5 | 0.0 | 0.0 | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (22.3) | (27.7) | (13.5) | (8.8) | (7.4) | (7.8) | (7.8) |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 232.5 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | 0.0 | 0.0 | 5.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (44.2) | (35.4) | (14.4) | (19.6) | 207.6 | (6.2) | (3.1) |
| 228.9 |
| 4.8 |
| 2.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 6.6 |
| 15.4 |
| 29.7 |
| 17.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.7) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 14.8 |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 232.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 224.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 237.0 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |