| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||
| Net Income | 51.3 | 42.7 | 26.7 | 27.6 | 36.2 | 25.4 | 15.4 | 29.7 | 8.0 | 2.9 | 1.3 | 1.1 | 1.7 | 0.6 | 4.3 | (15.1) | |||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | 148.3 | 133.1 | 78.5 | 7.1 | (38.1) | (75.2) | (32.4) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 1.4 | 1.0 | 0.9 | 0.8 | 0.7 | 0.4 |
| Amortization Of Intangibles | - | 1.1 | 0.9 | 0.7 | 0.5 | 0.4 | 0.3 |
| Stock-Based Compensation | - | 6.5 | 5.2 | 6.9 | 10.3 | 14.2 | 7.0 |
| Deffered Income Tax | - | 3.3 | (16.9) | 0.0 | - | - | - |
| Asset Impairments | - | 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 | - | (13.0) | (4.3) | (9.1) | (12.9) | 35.7 | 47.5 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 209.9 | 130.6 | (25.7) | 8.5 | (72.1) | (24.8) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.7 | 0.1 | 0.1 | 0.1 | 0.7 | 0.4 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | 1.4 | (1.5) | 0.0 | (1.2) | 0.1 | 0.5 |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | 209.3 | 130.6 | (25.8) | 8.5 | (72.8) | (25.2) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (28.0) |
| (25.9) |
| (18.8) |
| (19.1) |
| (11.4) |
| (8.2) |
| (3.8) |
| Cash From Operating Activities | |||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Stock-Based Compensation | 1.3 | - | - | - | 1.3 | - | - | - | 0.9 | - | - | - | 2.4 | - | - | - | 2.7 | ||||||
| Deffered Income Tax | (2.1) | - | - | - | 5.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||
| Asset Impairments | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | (0.0) | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Payable | 1.3 | - | - | - | (3.6) | - | - | - | (0.2) | - | - | - | (17.7) | - | - | - | (1.5) | ||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Operating Activities | 89.0 | - | - | - | 52.5 | - | - | - | 38.6 | - | - | - | (4.1) | - | - | ||||||||
| Cash From Investing Activities | |||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Investing Activities | (22.5) | - | - | - | 6.1 | - | - | - | (0.3) | - | - | - | (0.3) | - | - | ||||||||
| Cash From Financing Activities | |||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Repurchased | 25.7 | - | - | - | 2.4 | - | - | - | 3.8 | - | - | - | 0.0 | - | - | - | 0.3 | ||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash From Financing Activities | (21.5) | - | - | - | (36.1) | - | - | - | (26.8) | - | - | - | (5.3) | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.2) | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | 0.7 | - | - | - | 0.5 | - | - | - | 0.1 | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Free Cash Flow | |||||||||||||||||||||||
| Free Cash Flow | 88.6 | - | - | - | 52.5 | - | - | - | 38.6 | - | - | - | (4.1) | - | - | - | 7.8 | - | - | - | (5.6) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (181.6) | (91.2) | (1.4) | (1.0) | (1.4) | (0.7) |
| Common Stock Issuance | - | - | - | - | 0.0 | 30.0 | 60.5 |
| Common Stock Repurchased | - | 64.7 | 23.6 | 1.7 | 0.4 | 2.7 | 0.6 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (25.4) | (10.4) | 28.2 | (15.7) | 63.2 | 77.6 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| (5.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.2) |
| - |
| - |
| - |
| (16.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |