| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 10.0 | 10.8 | 11.9 | 11.2 | 10.6 | 10.2 | 12.7 | 12.8 | 11.4 | 12.1 | 11.8 | 11.1 | 11.2 | 8.3 | 7.5 | 5.4 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 43.8 | 44.4 | 47.1 | 46.3 | 24.8 | 11.9 | 12.3 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - | - | - |
| Deffered Income Tax | - | 0.3 | (0.5) | (0.4) | (1.3) | 0.1 | (0.0) |
| Asset Impairments | - | - | - | - | 0.5 | 0.0 | 0.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 3.1 | 0.1 | (1.2) | 1.8 | 0.9 | 0.1 |
| Change In Other Working Capital | - | 0.3 | 2.5 | (0.1) | (1.3) | (0.8) | (1.8) |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 52.6 | 48.7 | 42.8 | 27.5 | 21.6 | 15.7 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 1.7 | 0.5 | 0.6 | 3.3 | 6.5 | 1.3 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | 50.0 | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 2.9 | 9.6 | (26.6) | (57.0) | 83.1 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 50.8 | 48.2 | 42.2 | 24.2 | 15.1 | 14.4 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| 3.6 |
| 4.2 |
| 0.7 |
| 3.7 |
| 3.2 |
| 3.5 |
| 3.1 |
| 2.5 |
| 3.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deffered Income Tax | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (3.1) | - | - | - | (2.2) | - | - | - | (2.5) | - | - | - | (0.6) | - | - | - | (2.2) | ||||||||
| Change In Other Working Capital | (2.3) | - | - | - | (0.6) | - | - | - | (4.0) | - | - | - | (3.5) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 10.4 | - | - | - | 10.9 | - | - | - | 12.9 | - | - | - | 10.9 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 1.9 | - | - | - | 0.5 | - | - | - | 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 1.0 | - | - | - | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 31.0 | - | - | - | 86.0 | - | - | - | (67.3) | - | - | - | (98.5) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 3.6 | - | - | - | - | - | - | - | 1.3 | - | - | - | 10.5 | - | - | - | - | ||||||||
| Dividends Paid | 2.8 | - | - | - | 2.1 | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | 1.0 | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (46.4) | - | - | - | (85.8) | - | - | - | 93.2 | - | - | - | 69.3 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (5.0) | - | - | - | 11.2 | - | - | - | 38.8 | - | - | - | (18.3) | - | - | - | 22.4 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 10.3 | - | - | - | 10.6 | - | - | - | 12.8 | - | - | - | 10.9 | - | - | - | (1.1) | - | - | - | 4.1 | - | - | - | 3.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 4.0 | 4.0 | 0.8 | - | 10.0 | - |
| Sales Of Investments | - | - | - | 0.0 | - | 0.0 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (52.0) | (234.0) | (357.8) | (256.6) | (178.9) | (72.1) |
| Common Stock Issuance | - | - | - | - | - | 95.4 | - |
| Common Stock Repurchased | - | 1.6 | 3.2 | 28.7 | 9.3 | - | - |
| Dividends Paid | - | 13.3 | 7.9 | 3.7 | 6.9 | 2.3 | 1.0 |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2.4 | 194.9 | 288.4 | 172.1 | 240.4 | (2.0) |
| (58.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.6) |
| (1.3) |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (35.6) |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| (40.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.2 |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (48.1) |
| - |
| - |
| (13.3) |
| - |
| - |
| - |
| (84.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |