| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | 58.3 | 55.3 | 57.0 | 52.8 | 36.7 | 34.5 | 41.8 | 39.0 | 28.2 | 36.5 | 36.0 | 38.6 | 26.1 |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 8.1 | - | - | - | 6.8 | - | - | - | 5.5 | - | - | - | - |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | 15.5 | - | - | - | 18.5 | - | - | - | 9.2 | - | - | - | - |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 3.8 | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | 128.2 | - | - | - | (11.4) | - | - | - | 12.6 | - | - | - | - |
| Free Cash Flow To Equity | - | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Net Income | |||||
| Net Income | 223.4 | 201.8 | 143.4 | 137.2 | 124.8 |
| Cash From Operating Activities | |||||
| Depreciation & Amortization | - | 28.7 | 23.4 | 21.1 | 19.2 |
| Amortization Of Intangibles | - | 0.1 | 1.9 | 2.1 | 2.2 |
| Stock-Based Compensation | 6.6 | 6.3 | 1.6 | 0.8 | 1.1 |
| Deffered Income Tax | - | 6.3 | 1.6 | (3.1) | 1.1 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - |
| Change In Inventory | - | 1.5 | 1.0 | 5.9 | 15.8 |
| Change In Accounts Payable | - | 88.4 | 14.3 | (21.8) | 66.5 |
| Change In Other Working Capital | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - |
| Cash From Operating Activities | - | 156.8 | 163.4 | 171.3 | (25.5) |
| Cash From Investing Activities | |||||
| Capital Expenditures | - | 66.8 | 48.3 | 35.6 | 35.8 |
| Acquisitions | - | - | - | - | - |
| Divestitures | - | - | |||
| Cash From Financing Activities | |||||
| Debt Issued | - | 0.0 | 300.0 | 0.0 | - |
| Debt Repaid | - | - | - | - | - |
| Common Stock Issuance | - | - | |||
| Change In Cash & Equivalents | |||||
| Effects Of Exchange Rate Changes | - | - | - | - | - |
| Net Change In Cash | - | 84.5 | 84.4 | (0.5) | 1.4 |
| Cash Beginning Of Period | - | ||||
| Free Cash Flow | |||||
| Free Cash Flow | - | 90.0 | 115.1 | 135.7 | (61.3) |
| Free Cash Flow To Equity | - | - | - | - | - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| - |
| - |
| Stock-Based Compensation | 2.0 | 1.5 | 1.9 | 1.2 | 1.7 | 0.5 | 0.3 | 0.4 | 0.3 | - | - | - | - |
| Deffered Income Tax | 0.0 | - | - | - | 1.0 | - | - | - | 0.2 | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | 2.7 | - | - | - | 3.7 | - | - | - | 0.9 | - | - | - | - |
| Change In Accounts Payable | 33.5 | - | - | - | 43.6 | - | - | - | 2.3 | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 143.7 | - | - | - | 7.1 | - | - | - | 21.9 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (14.3) | - | - | - | (14.8) | - | - | - | (6.4) | - | - | - | - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (6.5) | - | - | - | (4.3) | - | - | - | (16.5) | - | - | - | - |
| 122.9 |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - |
| Cash From Investing Activities | - | (56.8) | (37.1) | (20.0) | (24.6) |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - |
| Cash From Financing Activities | - | (15.6) | (41.9) | (151.9) | 51.5 |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - |