| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | 16.4 | 17.9 | 18.1 | 16.7 | 13.6 | 13.7 | 12.8 | 10.8 | 10.4 | 9.7 | 5.6 | 8.9 | 9.2 | 7.5 | 6.8 | 2.3 | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 69.1 | 66.3 | 47.7 | 33.4 | 18.7 | 11.4 | 12.1 | 2.4 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 5.1 | 4.7 | 4.6 | 3.9 | 2.6 | 1.7 | 1.5 | 0.9 |
| Amortization Of Intangibles | - | - | 0.2 | 0.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | - | 1.8 | 3.4 | 12.2 | 5.6 | 1.4 | 3.0 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 32.5 | 32.5 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (240.0) | 9.4 | 79.8 | 5.0 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | - | 33.4 | 35.6 | 9.6 | (1.0) | (5.0) | 0.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | ||
| 2.1 |
| 0.4 |
| 2.4 |
| 3.6 |
| 5.1 |
| 4.1 |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 1.6 | 1.4 | 1.0 | 1.1 | 1.2 | 1.6 | 1.0 | 0.9 | 1.1 | 1.3 | 0.9 | 0.9 | 0.9 | - | - | - | 0.5 | - | 0.4 | - | 0.4 | 0.4 |
| Amortization Of Intangibles | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Stock-Based Compensation | 0.4 | 1.0 | 0.1 | 0.1 | 0.3 | 1.1 | 0.1 | 0.1 | 0.4 | 1.1 | 0.1 | 0.1 | 0.4 | - | - | - | 0.3 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | (38.7) | - | - | - | 10.5 | - | - | - | 9.4 | - | - | - | 8.0 | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | 2.3 | - | - | - | 0.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | 33.9 | - | - | - | 10.1 | - | - | - | 2.6 | - | - | - | 0.6 | - | - | - | 0.7 | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | 25.7 | - | - | - | (39.6) | - | - | - | (174.5) | - | - | - | (114.2) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 32.5 | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | 263.0 | - | - | - | (62.7) | - | - | - | 251.5 | - | - | - | 85.2 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 250.1 | - | - | - | (91.8) | - | - | - | 86.4 | - | - | - | (21.1) | - | - | - | 44.3 | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | - | - | - | (1.4) | - | - | - | 2.2 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| Stock-Based Compensation | 1.7 | 1.6 | 1.7 | 1.6 | 1.3 | 0.7 | 0.3 | 0.2 |
| Deffered Income Tax | - | - | - | (2.9) | (1.3) | (0.4) | (2.8) | - |
| Asset Impairments | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 50.8 | 35.1 | 39.1 | 21.8 | 4.6 | (3.7) | 3.6 |
| - |
| (16.1) |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 5,169.9 | 4,039.4 | 3,103.5 | 2,002.2 | 1,997.0 | 1,902.6 | 600.3 |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (610.2) | (520.9) | (529.5) | (1,239.5) | (500.1) | (500.0) | (121.7) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 319.4 | 495.2 | 570.3 | 1,222.7 | 618.9 | 611.2 | 79.3 |
| 123.5 |
| 107.5 |
| (38.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (483.5) |
| - |
| - |
| - |
| (127.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 526.9 |
| - |
| - |
| - |
| 159.9 |
| - |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |