| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 4.4 | 2.2 | 2.3 | (0.6) | 2.7 | 5.2 | 0.2 | (0.3) | 2.8 | (3.0) | 0.5 | 0.3 | 2.3 | (4.4) | 4.5 | 0.1 | |||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 8.3 | 7.7 | 0.6 | 2.5 | 13.1 | 9.3 | 9.5 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 30.8 | 26.3 | 25.0 | 22.1 | 19.0 | 14.1 | 8.4 |
| Amortization Of Intangibles | 30.6 | 26.1 | 24.7 | 21.9 | 18.8 | 13.9 | 8.2 |
| Stock-Based Compensation | 4.3 | 4.4 | 3.4 | 3.2 | 2.9 | 0.1 | - |
| Deffered Income Tax | 2.3 | 0.5 | (0.2) | 5.3 | 4.0 | 1.6 | 3.6 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 3.0 | 4.6 | 2.0 | 6.0 | 9.4 | 6.1 | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | (1.4) | (3.6) | 1.1 | 15.3 | 8.0 | (0.4) | 1.7 |
| Change In Other Working Capital | (0.8) | (0.7) | (0.7) | 0.4 | (0.2) | (0.1) | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | 50.1 | 45.3 | 36.2 | 31.2 | 12.5 | 14.7 | 11.1 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | 0.5 | 0.1 | 0.2 | 0.4 | 0.2 | 0.1 | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | (0.1) | 0.2 | 0.0 | (0.3) | (3.6) | 7.6 | - |
| Net Change In Cash | 9.9 | 3.3 | 3.2 | (2.9) | 8.6 | (49.0) | |
| Free Cash Flow | |||||||
| Free Cash Flow | 49.7 | 45.2 | 36.0 | 30.8 | 12.3 | 14.6 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| 8.9 |
| 1.2 |
| 4.4 |
| (1.5) |
| 4.1 |
| 2.3 |
| 2.8 |
| 0.0 |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 8.1 | 7.8 | 7.6 | 7.3 | 6.8 | 6.7 | 6.4 | 6.4 | 6.4 | 6.3 | 6.2 | 6.1 | 5.8 | 5.5 | 5.4 | 5.4 | 5.3 | 5.0 | 4.8 | 4.1 | - | 3.2 | 3.9 | - | - |
| Amortization Of Intangibles | 8.1 | 7.7 | 7.5 | 7.3 | 6.7 | 6.7 | 6.4 | 6.3 | 6.3 | 6.3 | 6.2 | 6.0 | 5.7 | 5.5 | 5.3 | 5.3 | 5.2 | ||||||||
| Stock-Based Compensation | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 1.3 | 0.8 | 0.8 | 0.8 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 1.5 | ||||||||
| Deffered Income Tax | - | - | - | (0.3) | - | - | - | (0.4) | - | - | - | - | - | 3.7 | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | (3.2) | - | - | - | (1.1) | - | - | - | 0.8 | - | - | - | 0.4 | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | (3.3) | - | - | - | 4.3 | - | ||||||||
| Change In Other Working Capital | - | - | - | (0.2) | - | - | - | 0.1 | - | - | - | (0.2) | - | - | - | (0.1) | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | - | - | - | 6.0 | - | - | - | 8.6 | - | - | - | (0.9) | - | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | - | - | - | (9.7) | - | - | - | (1.9) | - | - | - | (15.2) | - | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | - | - | - | (2.5) | - | - | - | (8.4) | - | - | - | 13.3 | - | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | (0.4) | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | (0.8) | - | - | - | 0.2 | - | - | - | - | - |
| Net Change In Cash | - | - | - | (6.5) | - | - | - | (1.8) | - | - | - | (2.7) | - | - | - | (5.2) | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | 6.0 | - | - | - | 8.5 | - | - | - | (1.0) | - | - | - | 1.7 | - | - | - | 3.7 | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | 2.5 | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | (104.3) | (96.7) | (50.6) | (72.2) | (196.8) | (118.6) | (107.0) |
| Common Stock Issuance | - | - | - | - | - | 8.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | 64.2 | 54.5 | 17.6 | 38.5 | 196.5 | 47.2 | - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| 4.9 |
| 4.7 |
| 4.0 |
| - |
| 3.1 |
| 3.8 |
| - |
| - |
| 1.2 |
| 0.2 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.8) |
| - |
| - |
| - |
| (112.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 113.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |