| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 42.9 | 56.2 | 51.5 | 46.5 | 42.9 | 35.0 | 30.5 | 25.7 | 26.4 | 25.9 | 18.4 | 17.6 | 17.3 | 18.8 | 4.3 | 14.6 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 197.1 | 197.1 | 117.6 | 79.2 | 52.2 | 45.8 | 6.3 | 10.6 | 18.2 | 3.8 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 8.9 | 5.1 | 4.5 | 4.1 | 3.5 | 1.3 | 0.2 | 0.2 | 0.2 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.1 | 0.2 | 0.0 | 0.3 | 0.0 | 0.1 | 0.1 | 0.3 | 0.1 |
| Acquisitions | - | 58.6 | 0.0 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 26.4 | 28.7 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 409.0 | 260.9 | 116.1 | 169.3 | 87.8 | 57.4 | 44.4 | 22.5 | 20.2 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 14.5 |
| 16.6 |
| 0.2 |
| 12.3 |
| 16.6 |
| (1.8) |
| (15.7) |
| 12.0 |
| 11.8 |
| 10.9 |
| 7.5 |
| 6.7 |
| (14.4) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 8.8 | 5.5 | 5.4 | 5.3 | 4.7 | 4.8 | 4.1 | 4.0 | 3.8 | 4.2 | 3.6 | 3.7 | 3.5 | 3.1 | 3.1 | 2.7 | 2.8 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | (1.9) | 2.4 | 3.5 | 8.3 | (2.3) | (1.2) | 2.7 | 0.0 | 3.0 | 3.0 | (1.4) | 1.1 | 0.1 | 0.8 | (2.4) | (4.7) | (1.3) | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | 47.0 | - | - | - | 87.2 | - | - | - | 33.1 | - | - | - | 17.4 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 |
| Acquisitions | 246.3 | - | - | - | 24.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | 11.0 | - | - | - | 6.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | 10.0 | ||||||||||||||||
| Sales Of Investments | 0.0 | - | - | - | 8.4 | - | - | - | 9.0 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (373.4) | - | - | - | (51.9) | - | - | - | (16.3) | - | - | - | (33.9) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | 297.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | 0.0 | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 23.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 6.8 | - | - | - | 13.0 | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | 276.0 | - | - | - | 3.5 | - | - | - | (6.9) | - | - | - | 28.7 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (50.3) | - | - | - | 38.8 | - | - | - | 9.9 | - | - | - | 12.2 | - | - | - | (3.4) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 47.0 | - | - | - | 87.1 | - | - | - | 33.1 | - | - | - | - | - | - | - | 49.2 | - | - | - | - | - | - | - | 21.8 | - | - | - | 2.4 | - | - | - | 8.2 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 25.1 | 21.0 | 16.7 | 14.9 | 11.6 | 5.6 | 2.2 | 24.1 | 0.0 | 0.0 |
| Deffered Income Tax | - | 2.0 | 2.1 | (2.8) | (3.5) | 0.6 | 1.1 | 0.6 | - | 1.1 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | 12.3 | 11.8 | 4.6 | 2.9 | (7.5) | 1.3 | 1.5 | 4.4 | (2.6) | 0.6 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (6.9) | 29.2 | 15.7 | 5.4 | (0.9) | 6.0 | 3.3 | 2.7 | 2.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 409.1 | 261.2 | 116.1 | 169.6 | 87.8 | 57.5 | 44.5 | 22.8 | 20.2 |
| 5.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 55.6 | 0.2 | 0.9 | 10.5 | 49.7 | 46.9 | 58.9 | 33.7 | 10.7 |
| Sales Of Investments | - | 13.0 | 9.0 | 0.3 | 0.0 | 41.6 | 46.0 | 64.8 | 30.0 | 6.8 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (354.0) | (306.2) | (128.5) | (156.8) | (58.2) | (185.4) | (83.4) | (25.4) | (19.1) |
| - |
| - |
| - |
| - |
| 17.5 |
| - |
| Common Stock Issuance | - | (0.1) | 115.7 | 0.0 | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | 37.3 | 0.0 | 22.3 | 34.4 | 15.9 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (28.8) | 73.8 | (3.9) | 5.0 | (13.0) | 128.3 | 62.3 | 1.5 | - |
| (16.3) |
| 17.8 |
| 16.6 |
| 0.4 |
| 23.4 |
| (1.0) |
| 1.1 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.5 |
| 0.9 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 23.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| (0.3) |
| 0.3 |
| (0.7) |
| 0.2 |
| 0.0 |
| 0.8 |
| 0.4 |
| 1.2 |
| 0.4 |
| 0.5 |
| 2.4 |
| (3.5) |
| 1.3 |
| 0.3 |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.2 |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| 21.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 21.4 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (55.0) |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| (66.9) |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (11.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 35.9 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.9) |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |