| (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 | 3.1 | 9.2 | 6.9 | 2.7 | 4.2 | 4.4 | 3.5 | 3.5 | 3.0 | 2.8 | 5.6 | 7.3 | 7.3 | 17.8 | 1.6 | (10.5) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 21.8 | 22.9 | 14.4 | 23.1 | (8.6) | (188.2) | 31.2 | 8.2 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 11.3 | 9.9 | 7.3 | 6.5 | 4.6 | 2.5 | 1.8 | 1.4 |
| Amortization Of Intangibles | 10.6 | 9.2 | 6.2 | 5.4 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | 0.1 | 0.1 | 0.5 | 0.4 | 5.7 |
| Acquisitions | - | 180.4 | 7.0 | 42.9 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (11.5) | 101.6 | 41.5 | 27.4 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | 80.7 | 47.1 | 54.5 | 38.5 | 18.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| (17.5) |
| (12.0) |
| (9.1) |
| (172.5) |
| 5.4 |
| 3.9 |
| 16.7 |
| 5.3 |
| 5.4 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 3.3 | 2.7 | 2.8 | 2.6 | 1.9 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.3 | 1.1 | 1.2 | 1.2 | 1.1 | 1.1 | 0.5 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.3 |
| Amortization Of Intangibles | 3.1 | 2.5 | 2.6 | 2.4 | 1.7 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.4 | 1.0 | 0.8 | 0.8 | 0.9 | 0.8 | ||||||||
| Stock-Based Compensation | 21.9 | 15.5 | 19.0 | 18.8 | 17.8 | 15.3 | 15.1 | 14.4 | 11.9 | 11.7 | 10.8 | 9.2 | 5.4 | 9.2 | 14.8 | 18.5 | 24.9 | ||||||||
| Deffered Income Tax | 2.5 | - | - | - | 1.7 | - | - | - | 0.9 | - | - | - | 1.9 | - | - | - | 6.3 | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 112.8 | - | - | - | 72.5 | - | - | - | 55.3 | - | - | - | 71.3 | - | - | - | 48.8 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (16.2) | - | - | - | (13.9) | - | - | - | (7.2) | - | - | - | (6.5) | - | - | - | (1.7) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (49.5) | - | - | - | (24.1) | - | - | - | (33.1) | - | - | - | (13.4) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 24.9 | - | - | - | 0.0 | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 5.0 | - | - | - | 0.0 | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.0) | - | - | - | 0.0 | - | - | - | (5.7) | - | - | - | (24.9) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (10.7) | - | - | - | 2.2 | - | - | - | 0.5 | - | - | - | 1.5 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (60.2) | - | - | - | (21.8) | - | - | - | (38.4) | - | - | - | (36.8) | - | - | - | (4.6) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | (13.4) | - | - | - | (5.4) | - | - | - | (2.5) | - | - | - | (7.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 3.4 |
| 1.3 |
| 0.6 |
| 0.6 |
| Stock-Based Compensation | 75.2 | 71.1 | 56.7 | 37.1 | 67.4 | 253.5 | 0.5 | 0.2 |
| Deffered Income Tax | - | 10.9 | 8.8 | 7.5 | (7.0) | (28.4) | (7.8) | 0.7 |
| Asset Impairments | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 36.7 | 19.8 | 96.9 | 72.2 | 14.6 | 21.8 | 6.2 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 14.8 | 19.9 | 5.0 | 6.9 | 1.3 | 9.7 | 2.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 163.4 | 109.3 | 80.8 | 47.2 | 55.1 | 38.9 | 24.4 |
| 32.2 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 1.2 | 5.0 | 0.1 | 0.1 | - | - | - |
| Cash From Investing Activities | - | (181.6) | (12.0) | (43.0) | (0.1) | (32.8) | (0.4) | (5.7) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 6.7 | 4.3 | 3.7 | (19.7) | 213.7 | (0.8) | (10.9) |
| 235.9 |
| 37.7 |
| 7.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 25.1 |
| 25.8 |
| 202.6 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.6 |
| - |
| - |
| - |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.3) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |