| (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 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | 3.8 | 4.6 | 3.8 | 3.6 | 2.1 | 4.5 | 1.1 | 0.8 | 0.2 | 1.2 | 1.2 | 1.0 | 0.3 | 1.4 | 0.9 | 1.0 | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 15.9 | 14.1 | 6.6 | 3.7 | 3.9 | 2.1 | (0.4) | (1.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 24.8 | 24.0 | 22.2 | 19.7 | 17.7 | 14.0 | 9.2 | 3.8 |
| Amortization Of Intangibles | 7.1 | 7.1 | 7.6 | 7.1 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (0.4) | (0.3) | 0.8 | (5.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 0.6 |
| 0.8 |
| 0.5 |
| 0.7 |
| 0.1 |
| 0.8 |
| (0.0) |
| (0.2) |
| (1.0) |
| (1.1) |
| (0.3) |
| (0.4) |
| 0.3 |
| 0.1 |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 6.4 | 6.3 | 6.1 | 5.9 | 5.6 | 5.6 | 5.8 | 5.5 | 5.3 | 5.2 | 4.9 | 4.8 | 4.8 | 4.8 | 4.6 | 4.2 | 4.1 | 3.9 | 3.7 | 3.2 | 3.2 | 2.6 | 2.4 | 2.2 | 2.0 | - | 1.1 | 0.8 | - | - |
| Amortization Of Intangibles | 1.7 | 1.8 | 1.8 | 1.8 | 1.7 | 1.8 | 2.0 | 2.0 | 1.8 | 1.8 | 1.7 | 1.8 | 1.8 | 1.7 | 1.8 | 1.7 | 1.8 | |||||||||||||
| Stock-Based Compensation | 2.6 | - | - | - | 2.4 | - | - | - | 2.1 | - | - | - | 2.0 | - | - | - | 1.7 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | (0.7) | - | - | - | (1.7) | - | - | - | (0.2) | - | - | - | (1.8) | - | - | - | (1.7) | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (3.0) | - | - | - | (1.6) | - | - | - | (1.7) | - | - | - | (1.5) | - | - | - | (1.3) | |||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Operating Activities | (0.0) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Operating Activities | 10.9 | - | - | - | 10.8 | - | - | - | 6.4 | - | - | - | 7.7 | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.3 | |||||||||||||
| Cash From Investing Activities | (35.8) | - | - | - | (15.8) | - | - | - | (13.9) | - | - | - | (18.0) | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | 11.3 | - | - | - | 1.9 | - | - | - | 7.8 | - | - | - | 0.7 | - | - | - | (0.2) | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | 8.8 | - | - | - | 7.4 | - | - | - | 6.9 | - | - | - | 6.0 | - | - | - | 5.2 | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 25.6 | - | - | - | 4.0 | - | - | - | 7.3 | - | - | - | 11.0 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 0.7 | - | - | - | (1.0) | - | - | - | (0.2) | - | - | - | 0.7 | - | - | - | 0.2 | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| 7.0 |
| 6.3 |
| 4.7 |
| 2.1 |
| Stock-Based Compensation | - | 6.3 | 6.4 | 5.8 | 4.7 | 3.7 | 2.4 | 1.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.6) | 1.8 | (0.1) | 0.4 | 0.8 | 1.8 | 1.4 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.1 | 3.9 | 1.5 | 0.9 | 1.1 | 1.8 | 2.1 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 44.5 | 33.5 | 28.4 | 24.6 | 17.1 | 9.4 | 2.9 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | 0.1 | 0.1 | 0.1 | 0.8 | 0.3 | 0.0 | - |
| Cash From Investing Activities | - | (123.7) | (79.1) | (72.6) | (120.1) | (106.7) | (126.2) | (72.7) |
| - |
| - |
| Common Stock Issuance | - | 47.1 | 19.3 | 26.7 | 11.4 | 138.8 | 48.5 | 64.7 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 30.8 | 28.0 | 24.4 | 21.6 | 15.0 | 8.2 | 3.5 |
| Other Financing Activities | - | - | - | - | 0.0 | (0.0) | 0.0 | - |
| Cash From Financing Activities | - | 78.7 | 45.3 | 45.0 | 90.6 | 93.4 | 106.8 | 82.1 |
| 3.8 |
| (9.9) |
| 12.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.5 |
| 1.4 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.7) |
| - |
| - |
| - |
| (25.9) |
| - |
| - |
| - |
| (23.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.3 |
| - |
| - |
| - |
| 22.6 |
| - |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (9.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |