| (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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||
| Net Income | 3.5 | 18.5 | 1.7 | 4.5 | 1.8 | 24.0 | 1.9 | 6.0 | (1.2) | 19.6 | 10.3 | 0.1 | (4.8) | 7.1 | 5.9 | 5.1 | ||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | 28.2 | 26.5 | 30.8 | 25.2 | 25.3 | 21.3 | 46.3 | (13.5) | 17.7 | 15.9 | 26.2 | 19.7 |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | - | 5.9 | 4.8 | 4.4 | 4.9 | 4.9 | 3.9 | 4.0 | 4.3 | 4.1 | 6.2 | 6.3 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 2.8 | 3.2 | 3.4 | 2.3 | 11.8 | 3.3 | 4.1 | 7.8 | 6.2 | 6.0 | 6.2 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | 0.5 | (0.4) | 1.1 | (0.1) | (0.0) | 0.0 | (0.8) | - | - | - | - |
| Net Change In Cash | ||||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | 11.0 | 62.2 | 85.2 | (5.7) | 6.0 | (31.2) | (3.9) | 4.1 | 27.2 | 56.6 | 20.3 |
| Free Cash Flow To Equity | - | - | ||||||||||
| 7.2 |
| 12.6 |
| 5.7 |
| 0.1 |
| 2.9 |
| 19.0 |
| (2.0) |
| 7.8 |
| 21.5 |
| (7.3) |
| (2.2) |
| (0.6) |
| (3.4) |
| 10.9 |
| 8.0 |
| (0.9) |
| (0.4) |
| 11.7 |
| 4.3 |
| 1.2 |
| (1.4) |
| 8.7 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.6 | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | 1.0 | - | - | - | 1.2 | - | - | - | 0.9 | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | 1.2 | - | - | - | 1.3 | - |
| Amortization Of Intangibles | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||
| Stock-Based Compensation | 1.2 | - | - | - | 1.2 | - | - | - | 1.9 | - | - | - | 0.8 | - | - | - | 0.8 | |||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.6) | - | ||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Change In Accounts Receivable | (21.4) | - | - | - | (34.9) | - | - | - | (46.2) | - | - | - | (25.3) | - | - | - | (15.5) | |||||||||||||||||||||
| Change In Inventory | (3.1) | - | - | - | 40.6 | - | - | - | 9.6 | - | - | - | (25.0) | - | - | - | 12.1 | |||||||||||||||||||||
| Change In Accounts Payable | (18.1) | - | - | - | 22.0 | - | - | - | (3.1) | - | - | - | (10.4) | - | - | - | (28.3) | |||||||||||||||||||||
| Change In Other Working Capital | (0.8) | - | - | - | (7.2) | - | - | - | 3.1 | - | - | - | (1.1) | - | - | - | ||||||||||||||||||||||
| Other Operating Activities | (0.2) | - | - | - | 0.9 | - | - | - | (1.3) | - | - | - | 0.2 | - | - | - | (0.1) | |||||||||||||||||||||
| Cash From Operating Activities | 3.3 | - | - | - | 6.6 | - | - | - | 19.7 | - | - | - | 34.9 | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.5 | - | - | - | 0.9 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 1.7 | - | - | - | 0.6 | - | - | - | 0.9 | - | - | - | 2.4 | - | - | - | 1.2 | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 7.4 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | |||||||||||||||||||||
| Cash From Investing Activities | (0.3) | - | - | - | (0.5) | - | - | - | (6.7) | - | - | - | (0.6) | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Common Stock Repurchased | 1.2 | - | - | - | 3.4 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||
| Dividends Paid | 1.6 | - | - | - | 1.6 | - | - | - | 1.5 | - | - | - | 1.5 | - | - | - | 1.4 | - | ||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||||||||||||||
| Cash From Financing Activities | (2.8) | - | - | - | (5.0) | - | - | - | (2.1) | - | - | - | (33.0) | - | - | |||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.6 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.1 | - | - | - | 1.8 | - | - | - | 10.9 | - | - | - | 1.3 | - | - | - | (0.1) | - | ||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 3.0 | - | - | - | 6.1 | - | - | - | 18.8 | - | - | - | 34.4 | - | - | - | (21.2) | - | - | - | (3.6) | - | - | - | (10.7) | - | - | - | (51.0) | - | - | - | (41.5) | - | - | - | (23.4) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.4 |
| Stock-Based Compensation | - | 4.1 | 6.3 | 5.4 | 3.4 | 3.2 | 4.0 | 2.8 | 3.6 | 0.3 | 0.0 | - |
| Deffered Income Tax | - | 3.8 | (7.3) | (0.9) | 0.4 | 2.1 | (1.4) | 1.5 | 5.5 | 3.5 | 1.8 | (1.7) |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (9.3) | (13.8) | 18.8 | (4.5) | (27.6) | 41.3 | 22.8 | (18.5) | 8.1 | 1.7 | (7.8) |
| Change In Inventory | - | 6.7 | 4.1 | (30.8) | (26.4) | 9.1 | 65.8 | (13.7) | 12.3 | 16.6 | 1.8 | (14.4) |
| Change In Accounts Payable | - | (18.1) | 4.7 | 37.5 | (69.9) | (20.0) | 40.2 | (7.0) | (7.7) | 25.0 | 26.9 | (23.9) |
| Change In Other Working Capital | - | (9.6) | (0.7) | (10.9) | (6.3) | 4.7 | 0.6 | (1.1) | 4.6 | 1.3 | 0.7 | (0.7) |
| Other Operating Activities | - | (0.1) | (6.4) | 0.4 | 0.1 | (1.0) | (2.1) | (0.6) | (0.8) | 1.2 | 0.7 | 0.2 |
| Cash From Operating Activities | - | 13.8 | 65.4 | 88.6 | (3.4) | 17.9 | (27.9) | 0.2 | 11.8 | 33.4 | 62.6 | 26.5 |
| 0.0 |
| 7.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.3 | 0.0 | 0.2 | 0.0 | 0.0 | 0.5 | 0.0 | 0.0 | (0.0) | - | - |
| Cash From Investing Activities | - | 1.9 | (13.9) | (5.2) | (2.3) | (11.8) | (3.8) | (4.1) | (8.1) | (7.4) | (5.9) | (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 9.0 | 14.1 | 3.1 | 3.0 | 0.0 | 0.0 | 6.0 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | 6.4 | 6.3 | 6.1 | 5.8 | 5.5 | 5.1 | 4.9 | 4.7 | 38.0 | 42.0 | 15.0 |
| Other Financing Activities | - | - | - | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | - | - | - | - |
| Cash From Financing Activities | - | (15.4) | (20.9) | (70.1) | 5.6 | (7.3) | 34.2 | 1.1 | (9.3) | (26.6) | (61.8) | (10.1) |
| - |
| 0.8 |
| 30.1 |
| 14.5 |
| (0.2) |
| (1.3) |
| - |
| - |
| (4.6) |
| (0.4) |
| (5.5) |
| 9.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (36.9) |
| - |
| - |
| - |
| (34.8) |
| - |
| - |
| - |
| (19.9) |
| - |
| - |
| - |
| (25.5) |
| - |
| - |
| - |
| (42.8) |
| - |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (17.0) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 22.9 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| (49.2) |
| - |
| - |
| - |
| (49.6) |
| - |
| - |
| - |
| (45.6) |
| - |
| - |
| - |
| (34.8) |
| - |
| - |
| - |
| (42.1) |
| - |
| 8.9 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| (20.8) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (10.0) |
| - |
| - |
| - |
| (50.1) |
| - |
| - |
| - |
| (39.1) |
| - |
| - |
| - |
| (22.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 9.9 |
| - |
| - |
| - |
| 46.4 |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| 17.3 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |