| (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 | 2.7 | 3.9 | 4.9 | 4.1 | 3.2 | 2.8 | 3.5 | 3.2 | 3.3 | 4.2 | 4.8 | 4.6 | 3.9 | 6.5 | 3.7 | 5.5 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 15.6 | 16.1 | 12.7 | 17.5 | 25.1 | 31.6 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 0.9 | 1.1 | 2.3 | 2.1 | 1.0 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 3.6 | 3.6 | 2.0 | 2.0 | 0.8 | 2.1 |
| Deffered Income Tax | - | (3.2) | 0.1 | - | - | - |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - |
| Change In Other Working Capital | - | 6.0 | 1.7 | 6.4 | 0.3 | 1.7 |
| Other Operating Activities | - | 2.0 | 0.3 | - | - | - |
| Cash From Operating Activities | - | (28.4) | (15.0) | 12.3 | 61.2 | (9.2) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.2 | 1.1 | 7.5 | 7.2 | 2.3 |
| 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 | - | 54.2 | (7.8) | 16.4 | - | - |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (28.6) | (16.1) | 4.8 | 53.9 | (11.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 9.4 |
| 10.1 |
| 8.4 |
| 7.7 |
| 5.3 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 1.1 | - | - | - | 1.4 | - | - | - | 1.1 | 0.8 | 0.4 | 0.5 | 0.6 | - | - | 0.1 | 0.3 | - | - | - | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.7 | 1.1 | 1.1 | 0.8 | 0.6 | 0.7 | 0.8 | 0.4 | 0.2 | 0.5 | 0.5 | 0.6 | 0.4 | 0.3 | 0.3 | 0.1 | 0.0 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | 4.8 | - | - | - | (5.3) | - | - | - | (3.7) | - | - | - | (0.8) | - | - | - | |||||
| Other Operating Activities | 0.3 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 19.7 | - | - | - | (21.6) | - | - | - | 1.8 | - | - | - | 3.3 | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 1.2 | - | - | - | 0.2 | - | - | - | 1.3 | - | - | - | 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (6.5) | - | - | - | (28.1) | - | - | - | (22.0) | - | - | - | (38.3) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.0 | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (79.7) | - | - | - | 60.8 | - | - | - | 19.1 | - | - | - | 40.0 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (66.5) | - | - | - | 11.1 | - | - | - | (1.2) | - | - | - | - | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 19.7 | - | - | - | (21.7) | - | - | - | 0.6 | - | - | - | 3.1 | - | - | - | (5.7) | - | - | - | (9.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | 2.5 | 0.0 | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (126.9) | (132.4) | (152.9) | (35.8) | 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | 0.0 | 0.5 | 4.7 | 1.1 | 0.0 |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 209.6 | 139.6 | 157.0 | (10.5) | 23.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.2 |
| 0.3 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 32.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |