| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | 3.1 | 2.6 | 2.4 | 1.4 | 1.3 | 1.4 | 1.1 | 0.8 | 0.6 | 0.8 | 1.3 | 1.4 | 0.9 | 1.0 | (1.0) | 1.4 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 9.6 | 7.8 | 4.0 | 4.5 | 2.7 | 4.0 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 1.2 | 1.2 | 1.3 | 0.5 | 0.6 | 0.0 |
| Deffered Income Tax | - | (0.2) | (0.3) | (0.1) | (1.5) | (1.1) |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.6 | 3.4 | 1.2 | 0.8 | 0.4 |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 9.2 | 6.2 | 6.4 | 7.8 | 6.4 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.2 | 0.1 | 0.3 | 0.2 | 0.1 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (70.7) | 38.6 | 57.0 | 9.1 | 9.6 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 9.0 | 6.2 | 6.1 | 7.6 | 6.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.4 |
| (0.0) |
| 1.3 |
| 1.4 |
| 1.3 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.3 | 0.3 | 0.1 | 0.3 | 0.0 | 0.0 | 0.1 | - | 0.0 | - | 0.0 | ||||
| Deffered Income Tax | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.1 | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | (0.2) | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 1.2 | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 2.8 | - | - | - | (0.6) | - | - | - | (0.4) | - | - | - | 1.4 | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (21.1) | - | - | - | (46.3) | - | - | - | (29.0) | - | - | - | (86.4) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | 0.4 | - | - | - | 0.7 | - | - | - | 0.6 | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 42.7 | - | - | - | 37.4 | - | - | - | 22.8 | - | - | - | 90.3 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 24.4 | - | - | - | (9.5) | - | - | - | (6.7) | - | - | - | 5.3 | - | - | - | (1.2) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 2.8 | - | - | - | (0.6) | - | - | - | (0.4) | - | - | - | 1.4 | - | - | - | 0.8 | - | - | - | 2.0 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (259.9) | (95.3) | (157.3) | (389.3) | (68.2) |
| - |
| - |
| - |
| - |
| 79.2 |
| 0.0 |
| Common Stock Repurchased | - | 4.6 | 2.7 | 2.2 | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 180.0 | 127.6 | 207.8 | 390.6 | 71.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.1) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| 41.9 |
| - |
| - |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |