| (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 | 12.0 | 11.4 | 10.8 | 10.2 | 10.4 | 9.3 | 8.8 | 8.0 | 8.2 | 8.3 | 8.0 | 9.0 | 9.6 | 10.2 | 10.2 | 9.1 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 44.4 | 42.8 | 34.2 | 34.9 | 36.9 | 33.0 | 28.1 | 24.8 | 23.1 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 2.7 | 2.5 | 2.2 | 2.1 | 1.9 | 1.9 | 1.7 | 1.7 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 2.6 | 4.9 | 4.9 | 8.4 | 3.4 | 7.0 | 3.8 | 5.4 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (55.6) | (36.5) | 27.0 | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 42.2 | 33.4 | 35.2 | 37.4 | 58.8 | 5.8 | 22.7 | 20.6 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 7.4 |
| 8.5 |
| 8.1 |
| 8.2 |
| 8.1 |
| 7.3 |
| 7.3 |
| 6.9 |
| 6.7 |
| 6.7 |
| 6.8 |
| 5.5 |
| 5.7 |
| 6.2 |
| 6.1 |
| 5.5 |
| 5.2 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | - | - | - | 0.7 | - | - | - | 0.6 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | ||||||||||||||||
| Deffered Income Tax | (0.6) | - | - | - | (0.5) | - | - | - | 0.6 | - | - | - | (0.4) | - | - | - | (0.2) | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Other Working Capital | (1.5) | - | - | - | (1.2) | - | - | - | (2.7) | - | - | - | (1.0) | - | - | - | |||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | 16.9 | - | - | - | 13.9 | - | - | - | 14.4 | - | - | - | 13.3 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.9 | - | - | - | 0.3 | - | - | - | 1.1 | - | - | - | 1.2 | - | - | - | 3.1 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.8 | - | - | - | 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | 29.8 | - | - | - | 24.3 | - | - | - | 37.3 | - | - | - | 13.8 | - | - | - | 29.8 | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (0.7) | - | - | - | (50.5) | - | - | - | (23.4) | - | - | - | 6.0 | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 10.0 | - | - | - | 0.3 | - | - | - | 0.2 | ||||||||||||||||
| Dividends Paid | 1.6 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | 0.6 | - | - | - | 0.5 | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | (19.1) | - | - | - | 19.8 | - | - | - | (66.6) | - | - | - | (68.5) | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (2.9) | - | - | - | (16.8) | - | - | - | (75.6) | - | - | - | (49.2) | - | - | - | (237.7) | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 15.0 | - | - | - | 13.7 | - | - | - | 13.4 | - | - | - | 12.1 | - | - | - | 5.8 | - | - | - | 23.6 | - | - | - | 8.4 | - | - | - | 9.0 | - | - | - | 7.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 |
| Deffered Income Tax | - | (0.7) | 0.8 | (0.3) | 0.3 | (0.8) | 0.1 | (0.6) | (0.5) |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | (0.6) | (0.8) | 1.7 | (1.8) | 1.2 | (0.4) | 1.0 | 0.4 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 44.8 | 38.3 | 40.1 | 45.9 | 62.3 | 12.8 | 26.4 | 26.0 |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 103.9 | 146.5 | 151.1 | 70.5 | 99.2 | 112.6 | 67.1 | 52.7 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (244.0) | (59.2) | (8.7) | (438.7) | (284.7) | (316.3) | (134.8) | (47.6) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 11.1 | 16.3 | 5.0 | 0.2 | 7.9 | 0.1 | 0.0 | 4.6 |
| Dividends Paid | - | 3.6 | 2.5 | 2.3 | 2.0 | 2.0 | 1.8 | 1.3 | 1.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 143.7 | (15.6) | (4.3) | (113.6) | 560.1 | 617.4 | 89.8 | 113.9 |
| (506.5) |
| 337.7 |
| 313.9 |
| (18.6) |
| 92.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| - |
| - |
| - |
| 24.1 |
| - |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.8 |
| - |
| - |
| - |
| 18.4 |
| - |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (263.2) |
| - |
| - |
| - |
| (41.6) |
| - |
| - |
| - |
| (67.9) |
| - |
| - |
| - |
| (28.1) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| 173.4 |
| - |
| - |
| - |
| 6.2 |
| - |
| - |
| - |
| 44.3 |
| - |
| - |
| - |
| 33.3 |
| - |
| - |
| 155.8 |
| - |
| - |
| - |
| (52.8) |
| - |
| - |
| - |
| 26.1 |
| - |
| - |
| - |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |