| (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 | 8.5 | 9.5 | 2.1 | 3.4 | 4.5 | 5.3 | 1.4 | 7.0 | 5.0 | (1.1) | (8.4) | 1.8 | 0.6 | 4.6 | 5.6 | 11.2 | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 23.5 | 19.5 | 18.7 | (7.1) | 29.2 | 9.2 | 23.1 | 11.9 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 1.9 | 0.9 | 0.7 | 0.5 | 0.3 | 0.1 | 0.0 |
| Amortization Of Intangibles | 23.9 | 23.8 | 25.6 | 29.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 4.9 | 4.4 | 1.2 | 1.3 | 0.1 | 0.0 | 0.0 |
| Acquisitions | - | 40.2 | 0.0 | 0.0 | 96.5 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 103.0 | 386.8 | 62.2 | 120.7 | 252.9 | 159.4 | 19.8 |
| Debt Repaid | - | 51.1 | 356.6 | 0.0 | 0.0 | 31.7 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.2 | 0.0 | 0.0 | - | - | - | - |
| Net Change In Cash | - | (39.2) | 36.1 | 2.6 | - | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 18.1 | 96.6 | 46.5 | 60.4 | 48.9 | 10.6 | 16.8 |
| Free Cash Flow To Equity | - | 70.0 | 126.8 | 108.7 | 181.0 | |||
| 7.8 |
| 1.4 |
| 3.6 |
| 2.0 |
| 2.2 |
| 20.2 |
| (0.1) |
| 1.1 |
| 1.8 |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.4 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | - |
| Amortization Of Intangibles | 5.4 | 6.2 | 6.2 | 6.2 | 5.3 | 6.3 | 6.4 | 6.4 | 6.4 | 7.3 | 7.3 | 7.3 | 7.2 | 8.4 | 6.2 | 6.2 | 6.2 | ||||||||
| Stock-Based Compensation | 8.8 | 25.7 | 2.1 | 2.7 | 6.6 | 19.4 | 1.8 | 2.5 | 6.7 | 23.9 | 1.9 | 1.8 | 7.1 | 14.3 | 0.1 | 2.7 | 1.5 | ||||||||
| Deffered Income Tax | 2.5 | - | - | - | 0.1 | - | - | - | 1.3 | - | - | - | (1.1) | - | - | - | 2.3 | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (1.6) | - | - | - | (10.0) | - | - | - | 2.7 | - | - | - | 0.9 | - | - | - | 0.5 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 17.1 | - | - | - | (4.7) | - | - | - | 11.0 | - | - | - | 20.8 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 1.3 | - | - | - | 0.3 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (0.5) | - | - | - | (1.3) | - | - | - | (0.3) | - | - | - | (0.7) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | 15.0 | - | - | - | 37.0 | - | - | - | 47.5 | - | - | - | 16.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Debt Repaid | 13.6 | - | - | - | 0.0 | - | - | - | 23.7 | - | - | - | 21.7 | - | - | - | 25.0 | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | - | - | - | 0.0 | ||||||||
| Dividends Paid | 4.1 | - | - | - | 3.9 | - | - | - | 3.8 | - | - | - | 3.5 | - | - | - | 0.0 | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (15.6) | - | - | - | 13.3 | - | - | - | (12.7) | - | - | - | (13.7) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 1.1 | - | - | - | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 16.7 | - | - | - | (6.0) | - | - | - | 10.7 | - | - | - | 20.3 | - | - | - | 7.4 | - | - | - | 9.5 | - | - | - | - |
| Free Cash Flow To Equity | 18.2 | - | - | - | 31.0 | - | - | - | 34.5 | - | - | - | 14.6 | - | - | - | (17.6) | ||||||||
| 26.9 |
| 30.4 |
| 15.5 |
| 10.6 |
| Stock-Based Compensation | 39.4 | 37.1 | 30.5 | 34.7 | 18.6 | 3.5 | 0.7 | 0.4 |
| Deffered Income Tax | - | 6.7 | 4.0 | 3.8 | 3.7 | (8.1) | (30.3) | (10.9) |
| Asset Impairments | - | 0.0 | 0.0 | - | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (6.7) | 11.7 | 4.1 | 1.1 | (0.4) | (1.9) | 0.3 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | 15.6 | 4.5 | (9.3) | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 23.0 | 101.0 | 47.7 | 61.7 | 49.0 | 10.7 | 16.8 |
| 44.6 |
| 213.9 |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (42.7) | (5.8) | (2.3) | (98.6) | (47.4) | (214.2) | (0.7) |
| 0.0 |
| 25.4 |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 16.3 | 15.5 | 14.8 | 10.5 | 0.0 | 0.0 | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (19.7) | (59.1) | (42.9) | 22.9 | 29.1 | 196.8 | (5.6) |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| 270.1 |
| 170.0 |
| 11.1 |
| 8.0 |
| 7.5 |
| 7.5 |
| 7.5 |
| - |
| 3.6 |
| - |
| - |
| 2.0 |
| 0.5 |
| 0.6 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| 9.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.0) |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |