| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | 22.4 | 34.8 | 25.4 | 26.0 | 18.9 | 20.6 | 15.8 | 14.8 | 17.3 | 17.4 | 12.1 | 12.2 | 10.6 | 8.5 | 10.0 | 10.6 | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 108.5 | 105.1 | 68.4 | 52.3 | 32.2 | 29.2 | 17.8 | 17.3 | 7.6 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 0.5 | 0.8 | 0.8 | 0.8 | 1.1 | 1.2 | 1.4 | 1.4 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.3 | 0.3 | 0.2 | 0.3 | 0.1 | 0.7 | 0.9 | 1.3 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 178.4 | 8.9 | (0.1) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 17.9 | 37.5 | 48.7 | 48.3 | 57.5 | 54.2 | (106.2) | (73.8) |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 3.1 |
| 8.4 |
| 8.0 |
| 9.5 |
| 3.4 |
| 9.6 |
| 3.5 |
| 2.1 |
| 2.6 |
| 5.2 |
| 3.9 |
| 3.5 |
| 4.7 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.1 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 2.7 | 2.1 | 2.2 | 2.0 | 2.0 | 1.6 | 1.6 | 1.6 | 1.4 | 1.0 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.7 | ||||||||||||
| Deffered Income Tax | 4.1 | - | - | - | 3.0 | - | - | - | 0.5 | - | - | - | 2.5 | - | - | - | 0.1 | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | 2.1 | - | - | - | 5.1 | - | - | - | 2.7 | - | - | - | (7.0) | - | - | - | 0.6 | ||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | 12.1 | - | - | - | 3.5 | - | - | - | 10.6 | - | - | - | (11.9) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.1 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (351.4) | - | - | - | (401.4) | - | - | - | (212.4) | - | - | - | (71.6) | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | 28.8 | - | - | - | 0.2 | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Repurchased | 4.5 | - | - | - | 2.2 | - | - | - | 1.3 | - | - | - | 0.8 | - | - | - | 0.5 | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 202.1 | - | - | - | 401.5 | - | - | - | 199.0 | - | - | - | 77.5 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (137.2) | - | - | - | 3.6 | - | - | - | (2.9) | - | - | - | (6.0) | - | - | - | (0.1) | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | 12.0 | - | - | - | 3.5 | - | - | - | 10.5 | - | - | - | (12.0) | - | - | - | 11.8 | - | - | - | 10.4 | - | - | - | 0.7 | - | - | - | 39.6 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 9.0 | 8.3 | 6.2 | 4.1 | 3.3 | 2.2 | 1.0 | - | - |
| Deffered Income Tax | - | (8.1) | (11.4) | 2.7 | 11.6 | (10.0) | 1.7 | (7.8) | - |
| Asset Impairments | - | 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 | - | 19.6 | 26.3 | 19.7 | (2.6) | 16.5 | 11.1 | 18.3 | 0.4 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 18.2 | 37.8 | 48.8 | 48.7 | 57.6 | 54.9 | (105.3) | (72.5) |
| - |
| 10.8 |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1,521.8) | (1,045.1) | (584.7) | (908.2) | (656.5) | 87.7 | (305.9) | (270.2) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 41.0 | 10.1 | 2.3 | 0.6 | 0.1 | 100.8 | - | - |
| Common Stock Repurchased | - | 7.3 | 1.6 | 0.9 | 0.5 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 1,682.0 | 1,016.2 | 535.8 | 874.0 | 626.2 | (149.9) | 422.1 | 343.6 |
| 14.5 |
| 27.3 |
| (7.3) |
| 10.9 |
| 1.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| - |
| - |
| - |
| (1.8) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| - |
| - |
| - |
| 10.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 39.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (293.7) |
| - |
| - |
| - |
| (53.7) |
| - |
| - |
| - |
| (52.1) |
| - |
| - |
| - |
| (52.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 281.7 |
| - |
| - |
| - |
| 50.2 |
| - |
| - |
| - |
| 35.3 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |