| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 10.9 | 8.2 | 8.6 | 14.7 | 10.3 | 14.5 | 15.8 | 16.2 | 15.1 | 7.1 | 16.1 | 15.0 | 16.3 | 19.7 | 14.7 | 17.3 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 42.5 | 41.8 | 61.6 | 54.5 | 67.8 | 49.9 | 38.0 | 28.8 | 21.5 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 2.1 | 1.9 | 1.9 | 1.7 | 1.9 | 1.6 | 1.2 | 1.0 | 0.8 |
| Amortization Of Intangibles | - | 0.2 | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 9.0 | 9.2 | 7.7 | 3.8 | 6.0 | 2.8 | 4.2 | 6.1 |
| Acquisitions | - | 19.0 | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 7.3 | 0.4 | (2.1) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 28.2 | 26.8 | (21.2) | (5.5) | 54.3 | (4.7) | (8.4) | (3.3) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 16.1 |
| 13.5 |
| 13.0 |
| 12.6 |
| 10.7 |
| 10.5 |
| 8.4 |
| 10.0 |
| 9.0 |
| 6.9 |
| 6.1 |
| 8.6 |
| 7.2 |
| 2.8 |
| 6.5 |
| 6.9 |
| 5.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.4 | 0.3 | 0.4 | 0.9 | 0.3 | 0.3 | 0.4 | 0.6 | 0.4 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 |
| Amortization Of Intangibles | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 0.0 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 4.0 | ||||||||||||||||
| Deffered Income Tax | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | (5.6) | - | - | - | 1.2 | - | - | - | (0.2) | - | - | - | (0.9) | - | - | - | 1.8 | ||||||||||||||||
| Change In Inventory | 10.5 | - | - | - | 3.9 | - | - | - | 2.1 | - | - | - | 0.7 | - | - | - | 7.5 | - | |||||||||||||||
| Change In Accounts Payable | (8.0) | - | - | - | (0.5) | - | - | - | 0.8 | - | - | - | 0.1 | - | - | - | 3.0 | ||||||||||||||||
| Change In Other Working Capital | 1.8 | - | - | - | 1.2 | - | - | - | 0.7 | - | - | - | 0.5 | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | 7.0 | - | - | - | 4.9 | - | - | - | 10.8 | - | - | - | (2.7) | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.5 | - | - | - | 1.3 | - | - | - | 0.9 | - | - | - | 0.8 | - | - | - | 0.9 | - | - | - | 1.7 | - | - | - | 0.4 | - | - | - | 0.8 | - | - | - | 0.4 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (0.7) | - | - | - | (2.0) | - | - | - | 2.7 | - | - | - | (2.2) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 0.6 | - | - | 5.8 | 0.7 | 0.0 | 0.0 | 3.5 | 1.9 | - | - | - | - | - | - | - | - | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | (0.7) | - | - | - | (0.7) | - | - | - | (13.7) | - | - | - | 5.3 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 5.6 | - | - | - | 2.3 | - | - | - | (0.1) | - | - | - | 0.4 | - | - | - | 1.5 | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 5.4 | - | - | - | 3.6 | - | - | - | 9.9 | - | - | - | (3.5) | - | - | - | (1.9) | - | - | - | (3.2) | - | - | - | (4.9) | - | - | - | 2.6 | - | - | - | 4.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 0.5 | 0.8 | 0.8 | 4.9 | 0.2 | 0.2 | 0.6 | - |
| Deffered Income Tax | - | 1.8 | (0.1) | (0.5) | 0.1 | 1.0 | 0.2 | (0.1) | 1.8 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | 0.0 | - | - | - | - | - |
| Change In Accounts Receivable | - | 8.0 | (0.7) | 0.2 | (0.3) | 5.3 | 1.5 | (0.8) | (0.8) |
| Change In Inventory | - | 1.0 | (3.2) | 2.0 | (5.7) | 7.8 | (2.7) | (10.3) | 2.5 |
| Change In Accounts Payable | - | 11.3 | (3.5) | (0.0) | (3.4) | (6.0) | 5.0 | 2.3 | (3.5) |
| Change In Other Working Capital | - | 7.7 | 0.2 | 1.2 | 1.4 | 1.7 | 5.2 | 1.7 | 0.4 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 37.2 | 36.0 | (13.5) | (1.7) | 60.3 | (1.8) | (4.2) | 2.8 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (22.1) | (6.7) | (9.8) | 9.1 | (31.9) | (2.7) | (15.1) | (4.5) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 7.6 | 5.4 | - | - | - | 1.4 | 3.1 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (7.7) | (28.9) | 21.2 | (5.6) | (28.1) | 3.6 | 18.4 | 3.8 |
| 1.8 |
| 0.3 |
| (1.0) |
| (0.9) |
| 2.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (2.2) |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| (0.1) |
| 4.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 9.2 |
| - |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |