| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | 20.4 | 14.0 | 26.3 | 8.2 | 0.2 | 38.6 | 0.1 | (9.4) | 1.1 | (2.3) | (0.5) | (10.7) | 1.7 | 8.9 | 0.7 | (9.3) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 68.9 | 48.7 | 30.4 | (11.8) | (10.2) | (42.5) | 5.3 | 24.2 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 46.4 | 48.4 | 48.2 | 37.0 | 27.1 | 15.1 | 9.4 |
| Amortization Of Intangibles | - | 13.9 | 13.7 | 17.3 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 1.3 | 0.6 | 0.7 | 4.6 | 2.3 | 1.3 | 0.7 |
| Acquisitions | - | 13.1 | 0.3 | 0.0 | 68.1 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | (0.2) | 0.3 | 0.1 | (0.2) | 0.0 | 0.1 | 0.0 |
| Net Change In Cash | - | 32.0 | (34.1) | 16.5 | (83.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 130.3 | 71.2 | 71.4 | 20.4 | 4.9 | 14.1 | 30.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (10.5) |
| (7.9) |
| (7.8) |
| (13.9) |
| (12.9) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 9.7 | - | - | 12.7 | 12.6 | - | - | 12.2 | 11.9 | - | - | - | 11.7 | - | - | - | 7.2 | - | - | - | 6.2 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.6 | - | - | ||||
| Stock-Based Compensation | 7.0 | 7.0 | 6.7 | 8.2 | 6.7 | 8.5 | 10.2 | 10.3 | 8.7 | 9.5 | 9.4 | 11.3 | 8.6 | 9.1 | 9.1 | 9.7 | 6.5 | ||||
| Deffered Income Tax | 5.4 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.7) | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | 1.6 | - | - | - | 18.7 | - | - | - | 18.5 | - | - | - | 11.8 | - | - | - | 15.2 | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (2.1) | - | - | - | 15.3 | - | - | - | 13.4 | - | - | - | 8.6 | - | - | - | 1.3 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | (0.2) | - | - | - | (0.7) | - | - | - | (0.2) | - | - | - | (1.4) | - | - | - | (0.2) | ||||
| Cash From Operating Activities | 35.7 | - | - | - | 26.7 | - | - | - | 22.7 | - | - | - | 16.4 | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 1.9 | - | - | - | 0.2 |
| Acquisitions | 15.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 2.0 | - | - | - | 0.0 | - | - | - | 8.1 | - | - | - | 0.0 | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (19.7) | - | - | - | (4.6) | - | - | - | (13.5) | - | - | - | (7.6) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | 66.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (57.9) | - | - | - | 3.8 | - | - | - | 1.3 | - | - | - | 8.1 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (42.0) | - | - | - | 25.9 | - | - | - | 10.5 | - | - | - | 16.9 | - | - | - | (6.2) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 35.3 | - | - | - | 26.5 | - | - | - | 22.7 | - | - | - | 16.1 | - | - | - | (0.3) | - | - | - | (3.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 13.0 |
| 8.0 |
| 1.6 |
| 0.0 |
| Stock-Based Compensation | 28.9 | 28.6 | 37.7 | 38.8 | 34.4 | 17.9 | 6.4 | 5.0 |
| Deffered Income Tax | - | 16.0 | (46.1) | (0.5) | (13.8) | 4.1 | (4.6) | 2.0 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 9.4 | 27.0 | (10.7) | 18.7 | 20.2 | (1.0) | 12.9 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (3.6) | 6.6 | (1.8) | (5.6) | (2.2) | 3.6 | (0.3) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (1.8) | (8.6) | (2.9) | (1.3) | 2.1 | 0.1 | - |
| Cash From Operating Activities | - | 131.6 | 71.8 | 72.1 | 25.0 | 7.2 | 15.4 | 31.4 |
| 0.0 |
| 36.7 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 2.0 | 8.1 | 0.0 | 0.0 | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (33.3) | (29.7) | (29.5) | (100.3) | (23.0) | (55.4) | (14.8) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 54.3 | 0.0 |
| Common Stock Repurchased | - | 70.2 | 80.1 | 20.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (66.1) | (76.5) | (26.2) | (8.4) | 100.2 | 55.7 | (1.4) |
| 84.4 |
| 15.8 |
| 15.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| 7.1 |
| 4.3 |
| 4.2 |
| 2.3 |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| 1.6 |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (13.8) |
| - |
| - |
| (22.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |