| (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 | 20.9 | 20.7 | 17.7 | 14.7 | 13.8 | 13.1 | 14.4 | 9.4 | 7.2 | 9.4 | 6.4 | 5.8 | 0.7 | 1.0 | (0.7) | (2.5) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 74.0 | 66.9 | 44.2 | 22.3 | (0.5) | 9.3 | 13.7 | 13.7 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 40.2 | 41.1 | 36.5 | 30.6 | 24.1 | 13.3 | 8.1 | 6.0 |
| Amortization Of Intangibles | 5.8 | 7.1 | 8.1 | 8.4 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.4 | 0.5 | 0.6 | 1.3 | 1.0 | 0.5 | 1.0 |
| Acquisitions | - | - | 0.0 | 0.0 | 3.3 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (0.0) | 0.1 | 0.0 |
| Net Change In Cash | - | 115.1 | 26.2 | 33.5 | (52.1) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 161.8 | 63.2 | 68.2 | 18.6 | 18.5 | 35.2 | 16.5 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 1.7 |
| 4.7 |
| 0.4 |
| 0.6 |
| 3.6 |
| 3.6 |
| 2.6 |
| 4.7 |
| 2.8 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 9.9 | 29.9 | 0.2 | 0.2 | 10.7 | 27.5 | 0.2 | 0.2 | 8.5 | 23.1 | 0.2 | 0.1 | 7.2 | 18.0 | 0.3 | 0.3 | 5.5 | 10.3 | 0.3 | 0.3 | 2.4 | - | 0.3 | 0.3 | - |
| Amortization Of Intangibles | 0.8 | 1.1 | 1.8 | 2.1 | 2.1 | 2.1 | 2.0 | 2.0 | 2.0 | 2.1 | 2.1 | 2.0 | 2.2 | 2.1 | 2.0 | 2.1 | 2.1 | ||||||||
| Stock-Based Compensation | 5.7 | 4.6 | 5.7 | 5.3 | 3.0 | 2.0 | 3.2 | 3.3 | 2.5 | 2.5 | 2.5 | 2.3 | 2.2 | 2.1 | 2.0 | 1.3 | 1.3 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 9.5 | - | - | - | 5.7 | - | - | - | 5.8 | - | - | - | 3.3 | - | - | - | 4.9 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 30.5 | - | - | - | 50.4 | - | - | - | 11.0 | - | - | - | 4.8 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (9.4) | - | - | - | (8.3) | - | - | - | (9.5) | - | - | - | (8.3) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (1.0) | - | - | - | (0.9) | ||||||||
| Cash From Financing Activities | (3.3) | - | - | - | (1.9) | - | - | - | (0.4) | - | - | - | (1.1) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | 17.6 | - | - | - | 40.2 | - | - | - | 1.0 | - | - | - | (4.7) | - | - | - | (1.7) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 30.4 | - | - | - | 50.4 | - | - | - | 10.8 | - | - | - | 4.7 | - | - | - | 2.7 | - | - | - | 7.0 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 8.3 |
| 2.9 |
| 0.6 |
| 1.4 |
| Stock-Based Compensation | 21.3 | 18.6 | 11.0 | 9.4 | 6.7 | 3.1 | 2.0 | 1.6 |
| Deffered Income Tax | - | 0.1 | (1.3) | 0.4 | (3.0) | (0.7) | 1.6 | 1.3 |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 14.0 | 13.8 | 6.0 | 4.8 | 7.4 | 14.6 | (0.6) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 162.1 | 63.6 | 68.8 | 19.9 | 19.5 | 35.6 | 17.5 |
| 57.4 |
| (0.3) |
| 1.4 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (36.5) | (36.8) | (34.3) | (34.6) | (77.8) | (15.1) | (13.9) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | 0.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | 0.0 | (1.7) | (5.1) | (4.6) | (1.0) | (0.7) |
| Cash From Financing Activities | - | (10.6) | (0.2) | (1.2) | (37.3) | 213.5 | (1.4) | (0.9) |
| 155.2 |
| 19.2 |
| 2.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 1.7 |
| 1.0 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.1 |
| - |
| 1.3 |
| 0.8 |
| 0.6 |
| 0.6 |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |