| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 5.7 | 1.4 | 0.6 | 3.3 | 1.7 | (5.5) | (5.3) | (2.3) | 1.0 | 2.0 | 4.2 | (0.8) | 1.5 | 2.9 | 1.4 | 2.0 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 10.9 | 6.9 | (12.0) | 6.9 | 8.2 | 3.2 | 0.2 | (8.1) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 86.4 | 76.9 | 63.7 | 50.1 | 30.8 | 15.5 | 10.4 |
| Amortization Of Intangibles | - | - | 21.3 | 19.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 0.1 | (15.6) | (40.6) | 62.9 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 1.9 |
| 2.1 |
| 2.8 |
| (2.5) |
| 0.7 |
| 3.8 |
| (2.1) |
| (0.4) |
| (1.1) |
| - |
| (2.7) |
| 1.3 |
| (3.1) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 24.5 | - | - | - | 20.9 | - | - | - | 17.5 | - | - | - | 14.9 | 13.9 | 13.4 | 11.8 | 11.0 | 9.7 | 8.1 | 7.1 | 5.9 | 5.3 | 4.7 | 3.1 | 2.3 | - | 2.7 | - | - |
| Amortization Of Intangibles | - | - | - | - | 5.6 | - | - | - | 4.9 | 5.1 | 4.6 | 4.8 | 4.7 | 4.4 | 4.3 | 3.8 | 3.6 | ||||||||||||
| Stock-Based Compensation | 1.7 | 1.5 | 1.5 | 1.5 | 1.4 | 1.0 | 1.4 | 1.5 | 1.8 | 1.2 | 1.3 | 1.3 | 1.0 | 1.1 | 1.3 | 1.3 | 1.0 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | 2.1 | 3.7 | 5.5 | 4.4 | 3.6 | 12.6 | 9.8 | 3.8 | 3.7 | 2.7 | 1.5 | 2.8 | 0.0 | 0.0 | 0.0 | 1.1 | 0.0 | 0.0 | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | 1.3 | - | - | - | 0.1 | - | - | - | (6.8) | - | - | - | (0.4) | - | - | - | (2.7) | ||||||||||||
| Change In Other Working Capital | 8.3 | - | - | - | 3.8 | - | - | - | 4.0 | - | - | - | 1.8 | - | - | - | |||||||||||||
| Other Operating Activities | 2.2 | - | - | - | 1.0 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 0.8 | ||||||||||||
| Cash From Operating Activities | 26.3 | - | - | - | 22.1 | - | - | - | 11.7 | - | - | - | 14.8 | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (211.7) | - | - | - | (48.3) | - | - | - | (97.2) | - | - | - | (102.4) | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | 67.8 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 52.9 | - | - | - | 75.5 | ||||||||||||
| Common Stock Repurchased | 1.7 | - | - | - | 0.6 | - | - | - | 1.1 | - | - | - | 0.4 | - | - | - | 0.4 | ||||||||||||
| Dividends Paid | 21.4 | - | - | - | 17.2 | - | - | - | 15.0 | - | - | - | 11.7 | - | - | - | 8.9 | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 182.0 | - | - | - | 26.1 | - | - | - | 78.0 | - | - | - | 23.7 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (3.4) | - | - | - | (0.1) | - | - | - | (7.6) | - | - | - | (63.9) | - | - | - | (2.9) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| 16.2 |
| 9.7 |
| 4.7 |
| 2.0 |
| Stock-Based Compensation | 6.2 | 5.9 | 5.7 | 4.8 | 4.8 | 3.7 | 2.5 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | 15.7 | 17.3 | 30.0 | 7.1 | 1.1 | 3.5 | 2.7 | 7.2 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.5 | (0.9) | 3.7 | 1.2 | 1.7 | 3.4 | (0.6) |
| Change In Other Working Capital | - | 0.1 | 1.2 | 1.2 | 6.2 | 1.1 | 1.5 | (0.1) |
| Other Operating Activities | - | 5.1 | 3.7 | 1.6 | 2.5 | 1.8 | 2.2 | (1.6) |
| Cash From Operating Activities | - | 109.5 | 90.2 | 80.2 | 50.6 | 31.5 | 12.7 | 6.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (448.8) | (432.9) | (452.0) | (468.4) | (430.1) | (362.1) | 75.9 |
| - |
| - |
| Common Stock Issuance | - | 188.3 | 135.5 | 271.4 | 277.7 | 283.1 | 227.3 | 0.0 |
| Common Stock Repurchased | - | 0.8 | 1.5 | 0.7 | 1.5 | 0.5 | 0.1 | 0.0 |
| Dividends Paid | - | 70.2 | 63.5 | 51.7 | 39.5 | 30.2 | 8.1 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 339.5 | 327.1 | 331.2 | 480.7 | 313.6 | 272.7 | (82.3) |
| (85.0) |
| (76.7) |
| (0.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 3.2 |
| 2.5 |
| 2.2 |
| 1.8 |
| 1.6 |
| 1.4 |
| 0.9 |
| 0.7 |
| - |
| 0.5 |
| - |
| - |
| 1.1 |
| 1.0 |
| 1.0 |
| 0.6 |
| 0.7 |
| 1.8 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 3.5 |
| 0.1 |
| 0.9 |
| 0.4 |
| 1.4 |
| 0.0 |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (133.7) |
| - |
| - |
| - |
| (90.0) |
| - |
| - |
| - |
| (74.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 121.8 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 54.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.9) |
| - |
| - |
| - |
| (19.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |