| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | 6.4 | 5.6 | 5.6 | 5.7 | 5.2 | 4.9 | 4.7 | 4.2 | 1.3 | (5.1) | 4.0 | 4.2 | 0.6 | 4.9 | 7.0 | 6.4 | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 23.3 | 22.1 | 15.1 | 3.8 | 25.0 | 21.9 | 15.5 | 15.8 | 10.9 | 7.7 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 0.2 | 0.3 | 0.4 | 0.4 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 |
| Amortization Of Intangibles | 0.1 | 0.1 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.0 | 0.1 | 0.2 | 0.2 | 0.5 | 0.4 | 0.3 | 0.7 | 0.5 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (2.5) | 0.1 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 23.8 | 18.1 | 16.1 | 22.2 | 19.0 | 14.5 | 19.1 | 12.6 | 10.0 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 6.6 |
| 6.5 |
| 4.7 |
| 5.2 |
| 5.6 |
| 5.0 |
| 3.9 |
| 2.9 |
| 3.7 |
| 3.7 |
| 4.1 |
| 4.1 |
| 3.9 |
| 1.4 |
| 3.4 |
| 3.1 |
| 3.0 |
| 2.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 | |||||||||||||||||
| Stock-Based Compensation | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.3 | - | - | - | 0.2 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | 0.2 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | (0.8) | - | - | - | 0.9 | |||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Other Working Capital | (0.8) | - | - | - | (1.5) | - | - | - | (1.3) | - | - | - | (1.7) | - | - | - | ||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Operating Activities | 7.6 | - | - | - | 5.4 | - | - | - | 7.2 | - | - | - | 2.6 | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.2 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 35.8 | - | - | - | 0.0 | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | (39.2) | - | - | - | (36.8) | - | - | - | 7.4 | - | - | - | (0.7) | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | 0.3 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 1.2 | - | - | - | 1.4 | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.2 | - | - | - | 0.0 | |||||||||||||||||
| Dividends Paid | 1.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 35.4 | - | - | - | 36.2 | - | - | - | (15.7) | - | - | - | 4.2 | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 3.8 | - | - | - | 4.8 | - | - | - | (1.1) | - | - | - | 6.0 | - | - | - | (7.7) | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | 7.6 | - | - | - | 5.4 | - | - | - | 7.1 | - | - | - | 2.5 | - | - | - | 3.5 | - | - | - | 5.8 | - | - | - | 6.4 | - | - | - | 4.5 | - | - | - | 3.1 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.1 |
| 0.0 |
| Stock-Based Compensation | - | 0.9 | 0.8 | 1.1 | 1.2 | 1.0 | 0.7 | 0.7 | 0.7 | 0.6 |
| Deffered Income Tax | - | (0.0) | 1.3 | 0.9 | 0.4 | 1.0 | (1.2) | 0.2 | (0.9) | 1.3 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.7 | - | - | - |
| Gains & Losses On Investments | - | 1.2 | 0.4 | (1.1) | (0.0) | 1.5 | 0.0 | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (1.4) | (2.5) | 0.0 | 9.1 | (9.5) | 10.1 | 2.0 | 4.5 | (0.1) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 23.9 | 18.2 | 16.3 | 22.4 | 19.4 | 14.9 | 19.4 | 13.3 | 10.5 |
| - |
| - |
| - |
| - |
| - |
| (5.2) |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 3.0 | 1.0 | 86.9 | 0.0 | 7.0 | 4.3 | 1.3 | 16.9 | 15.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (94.7) | (8.9) | 149.2 | (225.8) | (344.3) | (268.3) | (163.6) | (114.3) | (143.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.5 | 1.7 | 1.7 | 1.7 | 1.2 | 0.4 | 1.2 | 34.6 | 10.3 |
| Common Stock Repurchased | - | 6.7 | 0.0 | 1.5 | 0.7 | 0.0 | 7.3 | - | - | - |
| Dividends Paid | - | 2.2 | 0.0 | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 68.3 | (9.2) | (164.7) | 186.1 | 328.7 | 259.4 | 149.7 | 102.9 | 135.4 |
| 0.8 |
| (17.4) |
| 3.8 |
| 5.9 |
| 5.5 |
| 2.0 |
| 2.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 5.8 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.7 |
| - |
| - |
| - |
| (73.0) |
| - |
| - |
| - |
| (49.5) |
| - |
| - |
| - |
| (51.3) |
| - |
| - |
| - |
| (26.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.0) |
| - |
| - |
| - |
| 63.0 |
| - |
| - |
| - |
| 51.3 |
| - |
| - |
| - |
| 50.6 |
| - |
| - |
| - |
| 23.6 |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |