| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | 28.4 | 16.8 | 41.6 | (20.8) | (11.4) | (5.6) | 4.3 | 3.1 | 5.5 | (5.6) | 2.2 | 2.1 | 0.3 | 3.1 | (0.6) | 3.5 | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 66.1 | 26.3 | 7.3 | (1.0) | 7.1 | 25.6 | 77.5 | 33.0 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 4.0 | 5.2 | 9.6 | 12.7 | 13.6 | 10.3 | 6.7 | 4.3 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 19.1 | 13.0 | 9.0 | 13.3 | 14.4 | 10.7 | 6.6 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 382.2 | 310.8 | 287.2 | 230.0 | 153.0 | 181.4 | 142.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 1.1 |
| 30.8 |
| 14.1 |
| (16.3) |
| (3.1) |
| (0.0) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | 0.8 | 1.1 | 1.5 | 1.8 | 2.1 | 2.3 | 2.5 | 2.7 | 2.9 | 3.1 | 3.3 | 3.4 | 3.5 | 3.5 | 3.4 | 3.2 | 3.0 | 2.7 | 2.4 | 2.2 | 1.8 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 1.7 | - | - | - | 1.3 | - | - | - | 1.0 | - | - | - | 1.1 | - | - | - | 0.6 | |||||
| Deffered Income Tax | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.1 | - | - | - | 0.5 | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | (0.9) | - | - | - | 1.1 | - | - | - | (0.5) | - | - | - | (2.6) | - | - | - | 0.7 | |||||
| Change In Other Working Capital | 0.4 | - | - | - | 2.5 | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | 90.8 | - | - | - | 83.7 | - | - | - | 74.4 | - | - | - | 65.6 | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 5.1 | - | - | - | 4.4 | - | - | - | 2.1 | - | - | - | 2.1 | - | - | - | 3.8 | - | - | - | 3.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (21.4) | - | - | - | (34.2) | - | - | - | (18.0) | - | - | - | (28.3) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | 9.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.0 | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (62.7) | - | - | - | (47.0) | - | - | - | (41.6) | - | - | - | (15.6) | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | 85.6 | - | - | - | 79.4 | - | - | - | 72.3 | - | - | - | 63.5 | - | - | - | 40.9 | - | - | - | 42.4 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 10.0 | 5.3 | 4.1 | 3.4 | 3.0 | 0.1 | 0.1 |
| Deffered Income Tax | - | 4.8 | 3.5 | 1.8 | (0.6) | (0.5) | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.9 | (3.6) | (1.9) | 0.2 | 3.4 | (3.4) | 1.1 |
| Change In Other Working Capital | - | 3.2 | (0.6) | (3.5) | (2.5) | 5.0 | (0.3) | 1.8 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 401.3 | 323.8 | 296.1 | 243.3 | 167.3 | 192.1 | 148.9 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (307.8) | (243.4) | (244.3) | (317.2) | (199.5) | (98.3) | (214.2) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 15.5 | 3.6 | 0.0 | 2.5 | 0.0 | 0.0 | - |
| Dividends Paid | - | 6.4 | 2.4 | 0.0 | 0.0 | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (88.5) | (66.0) | (27.6) | 61.3 | 48.8 | (84.1) | 78.0 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| 0.3 |
| (0.4) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.7 |
| - |
| - |
| - |
| 45.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (52.2) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 9.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |