| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||||
| Net Income | 4.4 | 2.8 | 4.2 | 2.7 | 3.4 | 0.9 | 1.7 | 2.6 | 1.8 | (1.1) | 12.5 | 1.4 | 0.7 | (1.5) | 2.3 | (0.2) | |||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 14.1 | 13.2 | 7.0 | 13.5 | 0.6 | 0.7 | (6.8) | (11.1) | (6.9) | (21.5) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 10.9 | 10.7 | 9.6 | 8.4 | 6.7 | 5.4 | 4.2 | 2.9 | 2.0 | 1.1 |
| Amortization Of Intangibles | 10.7 | 10.4 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 0.6 | 0.2 | 0.1 | 0.4 | 0.3 | 0.2 | 0.1 | 0.1 | 0.5 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | 0.0 | 2.2 | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 7.1 | 4.5 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 28.8 | 23.8 | 14.9 | 12.1 | 8.7 | 6.4 | 1.6 | (8.1) | (10.9) |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 0.1 |
| (1.8) |
| 1.3 |
| 1.8 |
| (0.6) |
| (1.9) |
| (0.9) |
| (2.5) |
| (1.5) |
| (4.9) |
| (1.0) |
| (3.9) |
| (1.4) |
| (2.0) |
| (1.3) |
| (1.5) |
| (2.1) |
| (3.1) |
| (3.3) |
| (12.1) |
| (2.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.8 | 2.8 | 2.7 | 2.6 | 2.6 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | 1.5 | 1.3 | 1.3 | 1.3 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 |
| Amortization Of Intangibles | 2.7 | 2.7 | 2.7 | 2.6 | 2.5 | 2.4 | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 2.0 | 1.9 | 1.8 | 1.7 | 1.6 | 1.5 | ||||||||||||||||||||
| Stock-Based Compensation | 2.1 | 1.4 | 1.7 | 1.8 | 1.6 | 1.5 | 1.7 | 1.4 | 1.4 | 1.3 | 1.4 | 1.3 | 1.4 | 1.4 | 1.3 | 1.4 | 1.4 | ||||||||||||||||||||
| Deffered Income Tax | 1.0 | - | - | - | 0.9 | - | - | - | 0.5 | - | - | - | (0.0) | - | - | - | 0.2 | - | |||||||||||||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Accounts Receivable | 1.4 | - | - | - | 1.6 | - | - | - | 0.8 | - | - | - | 1.0 | - | - | - | 0.9 | ||||||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Change In Other Working Capital | 0.1 | - | - | - | 0.4 | - | - | - | (0.2) | - | - | - | 0.3 | - | - | - | |||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Operating Activities | 6.6 | - | - | - | 5.0 | - | - | - | 4.3 | - | - | - | 1.5 | - | - | ||||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Investing Activities | (3.5) | - | - | - | (2.5) | - | - | - | (2.4) | - | - | - | (2.3) | - | - | ||||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Common Stock Repurchased | 2.7 | - | - | - | 0.0 | - | - | - | 1.4 | - | - | - | 0.2 | - | - | - | 0.0 | ||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash From Financing Activities | (3.2) | - | - | - | (4.4) | - | - | - | (1.8) | - | - | - | (0.2) | - | - | ||||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (0.1) | - | - | - | (1.9) | - | - | - | 0.1 | - | - | - | (1.0) | - | - | - | 0.5 | - | |||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 6.5 | - | - | - | 5.0 | - | - | - | 4.2 | - | - | - | 1.5 | - | - | - | 2.3 | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | (1.2) | - | - | - | (2.8) | - | - | - | (1.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| 9.3 |
| 8.1 |
| 6.4 |
| 5.2 |
| 4.0 |
| 2.6 |
| 1.7 |
| 0.9 |
| Stock-Based Compensation | 7.0 | 6.5 | 5.9 | 5.4 | 5.5 | 6.6 | 8.1 | 9.9 | 0.7 | 2.9 |
| Deffered Income Tax | - | 0.9 | 2.0 | (9.8) | 0.1 | 0.2 | - | - | - | - |
| Asset Impairments | 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 | - | 3.4 | 1.3 | 2.7 | 2.0 | 0.6 | (0.1) | 1.9 | 0.9 | 1.2 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (0.2) | 0.7 | (0.1) | 0.5 | (0.0) | (0.1) | (0.3) | (0.6) | (0.3) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 29.3 | 24.0 | 15.1 | 12.5 | 8.9 | 6.5 | 1.6 | (8.1) | (10.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (11.2) | (9.6) | (9.1) | (8.8) | (5.2) | (5.7) | (6.0) | (6.0) | (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | 20.9 | - | 7.4 | - | - |
| Common Stock Repurchased | - | 0.9 | 5.9 | 3.7 | 0.9 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (11.1) | (9.9) | (5.7) | (6.1) | 17.6 | 0.3 | 6.2 | 23.9 | 16.7 |
| 0.2 |
| (2.4) |
| 21.3 |
| 1.2 |
| 1.8 |
| 9.9 |
| (0.2) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.1 |
| 1.1 |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 1.4 |
| 1.0 |
| 2.2 |
| 2.0 |
| 1.6 |
| 1.9 |
| 2.3 |
| 2.2 |
| 4.6 |
| 1.4 |
| 3.6 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.0 |
| 0.2 |
| 0.6 |
| 0.6 |
| 1.2 |
| 0.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.4) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |