| (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 | 38.1 | 38.5 | 37.2 | 34.6 | 27.1 | 31.0 | 40.7 | 27.0 | 27.2 | 35.6 | 24.2 | 18.4 | 15.9 |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | 2.2 | - | - | - | 2.0 | - | - | - | 2.1 | - | - | - | 0.4 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | 4.5 | - | - | - | 2.4 | - | - | - | 4.0 | - | - | - | 0.1 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | (26.2) | - | - | - | 7.0 | - | - | - | 11.3 | - | - | - | 20.2 |
| Free Cash Flow To Equity | - | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 148.4 | 137.4 | 125.8 | 94.1 | 24.0 | 29.3 | 37.5 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 8.3 | 8.5 | 2.9 | 1.4 | 0.8 | 0.2 |
| Amortization Of Intangibles | - | 1.2 | 2.2 | 0.3 | 0.0 | - | - |
| Stock-Based Compensation | - | 5.0 | 16.8 | 2.5 | 9.2 | 9.7 | 0.0 |
| Deffered Income Tax | - | (3.1) | (11.4) | 0.4 | 0.2 | 0.1 | 0.6 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | 3.3 | 0.5 | 0.5 | 0.1 |
| Change In Accounts Receivable | - | 5.8 | 0.2 | 5.1 | 9.2 | (5.9) | 10.1 |
| Change In Inventory | - | 11.5 | 46.9 | 16.5 | (2.8) | 47.1 | 13.9 |
| Change In Accounts Payable | - | - | - | 26.0 | 6.6 | 6.3 | 4.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | 1.8 | 1.7 | 3.2 | 2.5 | - | - |
| Cash From Operating Activities | - | 190.7 | 158.1 | 133.5 | 49.7 | 8.6 | 33.3 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 7.9 | 15.5 | 4.4 | 0.7 | 1.8 | 0.7 |
| Acquisitions | - | 0.0 | 0.0 | 86.6 | 0.0 | 0.0 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | (1.4) | 0.2 | 0.4 | - | - |
| Net Change In Cash | - | 120.1 | 76.3 | 39.1 | 81.2 | 1.7 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 182.8 | 142.5 | 129.1 | 48.9 | 6.7 | 32.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 0.3 | - | - | - | 1.2 | - | - | - | 0.3 | - | - | - | 0.2 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | (2.0) | - | - | - | (0.1) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | 2.8 | 2.6 | - | - | 2.2 | 1.6 | - | - | 0.5 | 0.6 |
| Change In Accounts Receivable | 10.2 | - | - | - | 9.0 | - | - | - | 0.6 | - | - | - | 2.7 |
| Change In Inventory | 43.5 | - | - | - | 30.8 | - | - | - | 56.0 | - | - | - | 2.3 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | 16.9 | - | - | - | 1.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | 1.7 | - | - | - | 0.4 | - | - | - | 1.5 | - | - | - | 0.0 |
| Cash From Operating Activities | (21.7) | - | - | - | 9.4 | - | - | - | 15.3 | - | - | - | 20.3 |
| 13.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | 24.8 | - | - | - | 25.0 | - | - | - | 10.0 | - | - | - | 0.0 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (14.8) | - | - | - | 4.6 | - | - | - | (12.5) | - | - | - | (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (12.4) | - | - | - | (22.8) | - | - | - | (0.6) | - | - | - | (0.9) |
| (49.5) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 19.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 94.7 | 73.8 | 0.0 | 0.0 | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (5.1) | (55.4) | (90.5) | (0.7) | (1.8) | (0.6) |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (67.8) | (25.0) | (4.0) | 31.9 | (3.0) | 23.3 |
| 56.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |