| (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 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 14.4 | 18.6 | 21.2 | 10.2 | 11.8 | 12.3 | 11.0 | 15.4 | 10.9 | 3.5 | 3.2 | 7.3 | 14.2 | 7.9 | 12.0 | 16.3 | |||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | 64.2 | 61.7 | 49.6 | 28.1 | 58.7 | 99.8 | 56.8 | 35.7 | 30.7 | 5.3 |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 4.6 | 4.4 | 5.1 | 4.8 | 4.5 | 4.8 | 4.0 | 2.9 | 2.8 |
| Amortization Of Intangibles | - | 0.2 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 11.4 | 5.6 | 4.2 | 5.2 | 2.2 | 2.3 | 12.5 | 3.0 | 2.3 |
| Acquisitions | - | - | 0.4 | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 46.6 | 11.2 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | 48.0 | 21.0 | 39.1 | 18.3 | 60.1 | 71.4 | 33.6 | 23.6 | 14.2 |
| Free Cash Flow To Equity | - | - | - | - | ||||||
| 22.6 |
| 29.4 |
| 16.7 |
| 31.5 |
| 22.3 |
| 19.0 |
| 19.4 |
| 14.2 |
| 4.2 |
| 8.4 |
| 9.6 |
| 12.7 |
| 5.0 |
| 7.1 |
| 10.5 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | - | - | - | 1.0 | - | - | - | 1.3 | - | - | - | 1.2 | - | - | - | 1.1 | - | - | - | 1.1 | - | - | - | 1.2 | - | - | - | 0.7 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Stock-Based Compensation | 3.2 | - | - | - | 2.8 | - | - | - | 2.6 | - | - | - | 1.3 | - | - | - | 1.5 | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Receivable | 9.9 | - | - | - | 6.5 | - | - | - | 2.5 | - | - | - | 2.7 | - | - | - | 6.7 | ||||||||||||||
| Change In Inventory | (6.8) | - | - | - | (15.6) | - | - | - | (1.7) | - | - | - | (25.1) | - | - | - | 8.0 | ||||||||||||||
| Change In Accounts Payable | 14.6 | - | - | - | 12.3 | - | - | - | 8.2 | - | - | - | (1.7) | - | - | - | 20.8 | ||||||||||||||
| Change In Other Working Capital | (0.0) | - | - | - | 4.0 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | |||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Operating Activities | 49.4 | - | - | - | 45.1 | - | - | - | 38.4 | - | - | - | 48.8 | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | 5.0 | - | - | - | 1.8 | - | - | - | 1.7 | - | - | - | 1.1 | - | - | - | 1.1 | - | - | - | 0.7 | - | - | - | 0.6 | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | (15.5) | - | - | - | (2.3) | - | - | - | (1.7) | - | - | - | (1.1) | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 8.1 | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | (0.5) | - | - | - | (0.5) | - | - | - | (8.3) | - | - | - | 0.2 | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 32.6 | - | - | - | 44.2 | - | - | - | 28.0 | - | - | - | 48.6 | - | - | - | 52.2 | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | 44.5 | - | - | - | 43.4 | - | - | - | 36.7 | - | - | - | 47.7 | - | - | - | 52.7 | - | - | - | 32.5 | - | - | - | 7.5 | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| Stock-Based Compensation | - | 10.6 | 10.0 | 5.8 | 5.9 | 4.8 | 3.4 | 2.1 | 1.4 | 0.9 |
| Deffered Income Tax | - | (2.9) | (6.9) | (5.3) | (5.7) | (5.2) | 1.5 | (1.6) | (3.8) | 3.6 |
| Asset Impairments | - | 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 | - | 6.2 | (2.1) | 7.0 | 0.8 | 0.0 | (0.1) | (0.6) | (0.4) | (0.5) |
| Change In Inventory | - | 23.6 | 24.8 | (11.6) | 44.0 | 76.0 | (9.0) | 15.6 | 26.0 | 7.0 |
| Change In Accounts Payable | - | 11.8 | (2.7) | (3.0) | (3.6) | 15.0 | 9.5 | 9.6 | 2.4 | 0.8 |
| Change In Other Working Capital | - | 11.4 | 13.6 | 1.4 | (1.9) | 2.2 | (0.1) | (0.1) | 0.5 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 59.4 | 26.7 | 43.3 | 23.4 | 62.3 | 73.8 | 46.1 | 26.7 | 16.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (14.9) | (9.1) | (4.2) | (5.2) | (2.2) | (2.3) | (12.5) | (3.0) | (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 2.0 | 11.8 | 30.9 | - | - | - | 40.8 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (1.4) | (5.4) | (30.4) | 0.9 | 12.8 | 8.7 | 15.2 | (17.6) | (15.1) |
| 10.7 |
| 16.3 |
| 72.4 |
| 80.6 |
| 49.0 |
| 5.8 |
| (0.9) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| 10.9 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.8 |
| - |
| - |
| - |
| 33.2 |
| - |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 4.3 |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| 36.9 |
| - |
| - |
| - |
| 38.2 |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |