| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 2.8 | 4.0 | 6.7 | 2.8 | 10.4 | 7.6 | 10.2 | 9.6 | 8.1 | 8.2 | 14.5 | 15.2 | 14.4 | 16.7 | 18.8 | 34.5 | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | 16.3 | 24.0 | 35.5 | 52.2 | 87.8 | 29.2 | 13.2 | 4.2 | 22.8 | (7.0) | (24.5) | (7.5) | (26.5) | (5.9) | (3.3) | 1.6 | 14.6 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 1.1 | 1.0 | 0.9 | 0.5 | 0.4 | 0.4 | 3.0 | 3.6 | 2.1 | 2.1 | 0.6 | 0.4 | 0.1 | 0.1 | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.6 | 3.3 | 0.6 | 0.3 | 1.4 | 0.3 | 0.1 | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | 0.0 | 7.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (0.0) | (0.3) | 0.0 | (0.0) | 0.2 | 0.1 | 0.0 | (0.6) | 0.4 | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 18.8 | 6.1 | 15.0 | (3.4) | (20.5) | 0.9 | (1.1) | 5.3 | |
| 17.9 |
| 28.1 |
| (2.3) |
| 5.4 |
| (2.0) |
| (1.4) |
| 6.7 |
| 2.0 |
| 5.8 |
| 0.3 |
| 5.2 |
| (7.5) |
| 6.1 |
| 12.6 |
| 5.9 |
| (1.9) |
| 6.2 |
| 0.2 |
| 0.8 |
| (12.6) |
| 4.6 |
| (0.8) |
| (32.1) |
| 2.8 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | - | - | 0.2 | 0.1 | (1.1) | 0.9 | 0.3 | 0.4 | 0.7 | 0.7 | 0.7 | 0.8 | - | - | - | 0.9 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - |
| Amortization Of Intangibles | 0.1 | 0.0 | 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 | 0.1 | 0.1 | |||||||||||||||||||||||
| Stock-Based Compensation | 0.7 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.6 | 0.5 | 0.7 | 0.5 | 0.6 | 0.8 | 0.9 | 0.7 | 0.7 | 0.7 | 0.8 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | ||||||||||||||||||||||
| Asset Impairments | - | - | 0.0 | 0.0 | - | - | 0.1 | 0.1 | - | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | 0.4 | 0.5 | - | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | (3.9) | - | - | - | 2.7 | - | - | - | (1.1) | - | - | - | 10.6 | - | - | - | 2.4 | |||||||||||||||||||||||
| Change In Inventory | (1.1) | - | - | - | 1.5 | - | - | - | 2.2 | - | - | - | 3.6 | - | - | - | 1.1 | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | 1.0 | - | - | - | (5.7) | - | - | - | (2.1) | - | - | - | 2.6 | |||||||||||||||||||||||
| Change In Other Working Capital | 0.2 | - | - | - | 0.2 | - | - | - | (0.5) | - | - | - | (1.1) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | (6.5) | - | - | - | 15.3 | - | - | - | 12.9 | - | - | - | 11.2 | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 1.8 | - | - | - | 1.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 5.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 4.6 | - | - | - | 0.2 | |||||||||||||||||||||||
| Sales Of Investments | 0.0 | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (5.9) | - | - | - | (2.1) | - | - | - | (5.8) | - | - | - | (4.2) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 1.9 | - | - | - | 4.1 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | 2.0 | - | - | - | 2.0 | - | - | - | 2.1 | - | - | - | 2.1 | - | - | - | 2.3 | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | (4.4) | - | - | - | (4.4) | - | - | - | (7.7) | - | - | - | (3.3) | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.3 | - | - | - |
| Net Change In Cash | (16.9) | - | - | - | 8.8 | - | - | - | (0.6) | - | - | - | 3.8 | - | - | - | (7.5) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | 13.6 | - | - | - | 11.7 | - | - | - | 11.1 | - | - | - | 18.3 | - | - | - | (10.0) | - | - | - | (2.7) | - | - | - | 6.7 | - | - | - | 8.3 | - | - | - | 3.4 | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.1 |
| 0.0 |
| 0.1 |
| Amortization Of Intangibles | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 2.5 | 2.5 | 1.3 | 1.3 | 0.2 | - | - | - | - | - | - |
| Stock-Based Compensation | 2.5 | 2.5 | 2.4 | 2.8 | 3.0 | 2.8 | 1.1 | 1.1 | 4.5 | 5.2 | 4.8 | 5.2 | 10.8 | 4.2 | 3.4 | 0.8 | 0.3 |
| Deffered Income Tax | - | 3.3 | (1.2) | 1.4 | (0.6) | (0.1) | 7.1 | 3.5 | (13.5) | (0.4) | 0.1 | 0.2 | (0.6) | (0.2) | 4.2 | (0.7) | 0.7 |
| Asset Impairments | - | 1.6 | 0.2 | 0.0 | 2.1 | 0.4 | 1.4 | 0.4 | 2.7 | - | - | - | 3.6 | - | - | - | - |
| Gains & Losses On Investments | - | 1.4 | 2.0 | 3.1 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 10.2 | 2.2 | 9.1 | 16.3 | 0.4 | 2.3 | 12.0 | (7.8) | 8.0 | 6.0 | (4.2) | (11.2) | 2.7 | 14.7 | (1.0) | 7.9 |
| Change In Inventory | - | (3.0) | (0.9) | 8.7 | (2.0) | 0.8 | 0.3 | 6.7 | 4.8 | (2.0) | (5.7) | 0.3 | 7.8 | 0.7 | (1.4) | 0.1 | (1.4) |
| Change In Accounts Payable | - | - | 3.1 | 23.0 | 11.6 | (3.5) | (0.4) | 5.5 | (7.8) | 15.1 | (9.6) | 4.3 | (5.7) | 6.9 | 6.3 | 4.0 | 6.2 |
| Change In Other Working Capital | - | 0.4 | 1.8 | (0.4) | 5.6 | 0.7 | 4.0 | (1.1) | (2.7) | 3.7 | (2.9) | 2.3 | 2.7 | 0.2 | 0.8 | (0.2) | (0.8) |
| Other Operating Activities | - | - | 0.8 | 0.0 | (0.4) | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 46.3 | 70.7 | 62.5 | 80.7 | 68.4 | 23.1 | 15.8 | 19.4 | 9.4 | 15.6 | (3.1) | (19.1) | 1.2 | (1.0) | 5.5 | 16.9 |
| 0.2 |
| 0.1 |
| Acquisitions | - | - | 1.3 | 7.7 | - | - | - | 2.0 | 0.3 | 4.2 | 8.7 | - | 1.1 | 0.8 | - | - | - |
| Divestitures | - | - | 0.6 | 10.0 | - | 4.6 | 1.0 | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 6.2 | 6.1 | 11.0 | 2.7 | 1.0 | 5.0 | - | - | - | - | - | - | 0.0 | 11.5 | - | - |
| Sales Of Investments | - | 1.2 | 0.6 | 10.0 | - | - | - | - | - | - | - | - | - | 10.4 | 1.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (15.3) | (16.0) | 13.6 | (49.3) | 2.7 | (3.0) | (5.8) | (2.9) | (16.5) | (9.5) | (31.6) | (1.8) | 3.8 | (17.7) | (3.8) | 6.9 |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 24.6 | - | - | - | - |
| Common Stock Repurchased | - | - | 10.4 | 0.0 | 4.4 | 3.8 | 1.7 | 5.6 | 0.9 | 0.8 | 0.0 | 0.0 | 1.1 | 0.3 | 0.2 | - | - |
| Dividends Paid | - | 8.0 | 8.2 | 8.9 | 9.2 | 1.5 | 10.1 | 9.6 | - | - | - | - | - | - | 4.2 | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (19.1) | (15.8) | (15.2) | (25.5) | (5.7) | (15.2) | (15.6) | (4.2) | (8.1) | (9.7) | 1.6 | 19.5 | (0.9) | (14.4) | 9.0 | (15.6) |
| 0.4 |
| - |
| - |
| Net Change In Cash | - | 11.8 | 39.0 | 60.9 | 5.9 | 65.4 | 4.6 | (5.6) | 12.3 | (15.1) | (3.6) | (33.1) | (2.0) | 4.5 | (32.8) | 10.7 | 8.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 16.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.9) |
| 0.9 |
| 0.3 |
| 0.1 |
| 1.8 |
| 0.3 |
| 0.4 |
| 0.0 |
| 1.8 |
| 0.0 |
| 0.7 |
| 0.0 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.5 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.5) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| (12.0) |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |