| (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 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 5.3 | 3.7 | 4.3 | 6.5 | 5.8 | 0.3 | 6.3 | 4.7 | 3.2 | 3.4 | 6.0 | 6.2 | 5.2 | 0.3 | 6.3 | 1.4 | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 19.8 | 20.3 | 15.3 | 21.9 | 10.3 | 1.1 | 5.2 | 7.3 | 11.5 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 1.9 | 2.1 | 2.3 | 2.4 | 2.5 | 2.5 | 2.5 | 2.4 |
| Amortization Of Intangibles | - | 0.5 | 0.5 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | 0.8 | 0.5 | 0.8 | 0.6 | 1.7 | 2.3 | 8.0 |
| Acquisitions | - | 0.5 | 2.0 | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 37.2 | 14.7 | (225.6) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | 23.0 | 25.8 | 49.2 | 32.1 | 0.3 | 3.8 | 15.0 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 1.3 |
| 1.9 |
| 1.4 |
| 0.8 |
| 3.9 |
| (1.0) |
| 4.8 |
| 4.8 |
| 4.4 |
| 3.4 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 0.6 | - | - | - | 0.6 | - | 0.6 | 0.6 | - | 0.7 | - | - | 0.7 | - | - | 0.7 | - | - | 0.7 | - | - | 0.7 | - | - | 0.7 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 0.4 | - | - | - | 0.4 | - | 0.3 | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deffered Income Tax | (1.5) | - | - | - | (0.4) | - | 0.8 | (0.6) | - | 0.0 | - | - | 0.2 | - | - | 0.4 | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Other Working Capital | 0.3 | - | - | - | (0.7) | - | 1.1 | 0.2 | - | 0.2 | - | - | 1.7 | - | - | (2.6) | ||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | (0.2) | - | - | - | (3.5) | - | 1.9 | 3.3 | - | 12.4 | - | - | 8.0 | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 0.2 | - | - | 0.0 | - | - | 0.5 | - | - | 0.6 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | 2.0 | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | 26.1 | - | - | - | 61.6 | - | 34.7 | 28.2 | - | 45.1 | - | - | 39.3 | - | - | 22.3 | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (37.9) | - | - | - | (45.7) | - | (59.3) | (21.0) | - | (39.0) | - | - | (77.0) | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | 1.6 | - | 1.2 | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | 61.4 | - | - | - | 92.3 | - | 117.2 | 124.6 | - | 92.6 | - | - | 95.8 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 23.3 | - | - | - | 43.1 | - | 59.8 | 106.9 | - | 66.1 | - | - | 26.8 | - | - | 153.6 | - | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | 7.9 | - | - | 5.7 | - | - | (2.1) | - | - | (1.5) | - | - | 6.6 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 269.0 |
| Stock-Based Compensation | - | 1.3 | 0.2 | - | - | - | - | - | - |
| Deffered Income Tax | - | (2.2) | (0.2) | 0.9 | 0.7 | (1.2) | (3.5) | (0.1) | 2.1 |
| Asset Impairments | - | 2.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 2.3 | (2.0) | (3.8) | (21.6) | (20.6) | 24.1 | 18.3 | (1.8) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 11.1 | 23.8 | 26.3 | 50.0 | 32.7 | 2.0 | 6.1 | 23.0 |
| 1.7 |
| - |
| - |
| - |
| 4.7 |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 212.7 | 143.6 | 187.7 | 103.8 | 56.5 | 80.9 | 61.5 | 66.3 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (125.8) | (18.0) | (114.9) | (148.0) | (125.1) | (109.5) | (78.0) | (78.7) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | 109.1 | - | - |
| Common Stock Repurchased | - | 11.3 | 1.1 | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 151.8 | 8.9 | (137.0) | 149.2 | 260.5 | 34.2 | 181.7 | 135.7 |
| 51.1 |
| 168.1 |
| (73.2) |
| 109.8 |
| 80.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| (0.4) |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| 7.4 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| (2.0) |
| - |
| - |
| (0.9) |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.0 |
| - |
| - |
| 16.0 |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| (0.4) |
| - |
| - |
| (16.0) |
| - |
| - |
| (62.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 170.0 |
| - |
| - |
| 107.6 |
| - |
| - |
| (24.4) |
| - |
| - |
| 83.5 |
| - |
| 105.3 |
| - |
| - |
| (41.3) |
| - |
| - |
| 28.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |