| (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 | 8.6 | 10.1 | 6.5 | 6.1 | 6.0 | 2.9 | 2.4 | 3.2 | 2.4 | 0.5 | 2.6 | (0.1) | 0.3 | (9.2) | (14.7) | 0.8 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 31.4 | 28.7 | 11.0 | 3.4 | (30.0) | 25.4 | 3.9 | (5.1) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 4.8 | 4.7 | 4.5 | 4.3 | 2.5 | 2.5 | 2.2 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 1.0 | 2.7 | 0.4 | 0.5 | 4.2 | 1.9 | 3.8 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (13.7) | 0.6 | 84.8 | (99.5) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 54.6 | 4.5 | 6.1 | 9.3 | 14.4 | (29.4) | 1.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (6.8) |
| 15.0 |
| 2.1 |
| 5.9 |
| 2.5 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 1.2 | - | - | - | 1.2 | - | - | - | 0.7 | - | - | - | 0.7 | 2.9 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 0.6 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | ||||
| Deffered Income Tax | (0.3) | - | - | - | (0.0) | - | - | - | 0.7 | - | - | - | 0.4 | - | - | - | (2.1) | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Other Working Capital | 2.0 | - | - | - | (8.4) | - | - | - | (3.6) | - | - | - | 0.8 | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 13.9 | - | - | - | 13.1 | - | - | - | 1.5 | - | - | - | 6.1 | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.2 | - | - | - | 1.8 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 3.7 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | 14.7 | - | - | - | 13.6 | - | - | - | 11.4 | - | - | - | 21.1 | - | - | - | 4.8 | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (84.9) | - | - | - | (67.8) | - | - | - | (80.1) | - | - | - | (91.3) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 62.1 | - | - | - | 44.8 | - | - | - | 74.2 | - | - | - | 215.5 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (8.9) | - | - | - | (9.9) | - | - | - | (4.5) | - | - | - | 130.3 | - | - | - | (84.6) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 13.8 | - | - | - | 12.9 | - | - | - | (0.3) | - | - | - | 5.9 | - | - | - | 11.8 | - | - | - | 18.9 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 1.9 | 2.1 | 1.9 | 1.6 | 1.4 | 1.4 | 1.3 |
| Deffered Income Tax | - | (0.6) | 2.2 | 1.3 | (7.9) | 1.3 | (0.9) | (2.1) |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (7.6) | (0.0) | 10.7 | 11.8 | 10.6 | 10.0 | (1.5) |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 55.6 | 7.2 | 6.5 | 9.8 | 18.6 | (27.5) | 5.0 |
| - |
| 1.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 113.5 | 109.5 | 61.0 | 40.3 | 9.3 | 17.8 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (219.7) | (294.9) | (332.9) | (777.1) | (211.1) | (204.6) | (38.7) |
| - |
| - |
| Common Stock Issuance | - | 0.1 | - | - | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | - | 11.0 | - | 1.6 | 4.7 | 15.8 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 150.4 | 288.3 | 411.2 | 667.7 | 274.4 | 276.5 | (8.5) |
| 81.8 |
| 44.4 |
| (42.1) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.6) |
| - |
| - |
| - |
| (5.5) |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (44.8) |
| - |
| - |
| - |
| (86.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.8) |
| - |
| - |
| - |
| 81.5 |
| - |
| - |
| 18.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |