| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||
| Net Income | 2.6 | 5.6 | 3.5 | 3.2 | 2.6 | 4.3 | 3.9 | 1.5 | 1.6 | 3.5 | 2.9 | 2.3 | 1.5 | 2.4 | 1.1 | 1.0 | |||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 14.9 | 14.9 | 11.3 | 10.2 | 6.2 | 9.1 | 31.5 | 8.5 | 9.5 |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 29.6 | 28.6 | 25.4 | 21.9 | 15.6 | 11.3 | 9.6 | 6.4 | 3.8 |
| Amortization Of Intangibles | - | 0.2 | 0.1 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 40.0 | 37.8 | 26.1 | 22.9 | 19.7 | 13.0 | 13.4 | 6.1 |
| Acquisitions | - | 26.3 | 3.0 | 28.6 | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | 5.0 | 0.0 |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (4.0) | 4.7 | (4.1) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 11.9 | 1.3 | 19.1 | 4.9 | 2.8 | 22.1 | 5.7 | 16.3 |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| 1.8 |
| 4.1 |
| 1.8 |
| 1.6 |
| 1.7 |
| 5.1 |
| 2.8 |
| 19.4 |
| 4.2 |
| 2.4 |
| 2.9 |
| 1.3 |
| 2.0 |
| 2.4 |
| 2.4 |
| 2.4 |
| 2.3 |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 7.6 | 21.3 | 0.4 | 0.4 | 6.6 | 18.4 | 0.3 | 0.4 | 6.3 | 16.4 | 0.4 | 0.3 | 4.8 | - | - | - | 3.4 | - | - | - | 2.6 | - | - | - | 2.1 | - | - | - | 1.4 | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Stock-Based Compensation | 2.5 | 2.3 | 2.2 | 2.3 | 2.3 | 1.5 | 1.7 | 1.6 | 1.4 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.3 | 1.3 | 1.3 | ||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.7) | - | - | - | 0.7 | - | |||||||||||||||
| Asset Impairments | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | |||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Receivable | 5.6 | - | - | - | 1.9 | - | - | - | 6.0 | - | - | - | 0.9 | - | - | - | 4.2 | ||||||||||||||||
| Change In Inventory | 0.1 | - | - | - | 0.2 | - | - | - | (0.3) | - | - | - | (0.1) | - | - | - | (1.4) | ||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Operating Activities | 8.1 | - | - | - | 2.9 | - | - | - | 1.2 | - | - | - | 10.5 | - | - | ||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||
| Capital Expenditures | 6.7 | - | - | - | 15.5 | - | - | - | 6.0 | - | - | - | 4.7 | - | - | - | 4.0 | - | - | - | 1.8 | - | - | - | 4.2 | - | - | - | 0.1 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Investing Activities | (5.5) | - | - | - | (8.5) | - | - | - | (5.4) | - | - | - | (3.9) | - | - | ||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Repurchased | 1.4 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.9 | ||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash From Financing Activities | (6.3) | - | - | - | (1.7) | - | - | - | (1.3) | - | - | - | 0.0 | - | - | ||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (3.7) | - | - | - | (7.4) | - | - | - | (5.5) | - | - | - | 6.6 | - | - | - | 0.8 | - | |||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||
| Free Cash Flow | 1.4 | - | - | - | (12.6) | - | - | - | (4.8) | - | - | - | 5.8 | - | - | - | 3.2 | - | - | - | 2.8 | - | - | - | (3.6) | - | - | - | 0.5 | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 9.3 | 9.1 | 6.3 | 5.8 | 5.2 | 5.2 | 4.9 | 3.9 | 2.7 |
| Deffered Income Tax | - | 3.1 | (3.8) | (1.4) | 1.7 | 3.9 | (8.7) | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.2) | 6.1 | 1.1 | 2.6 | 7.3 | 10.0 | 12.5 | 5.3 |
| Change In Inventory | - | (0.1) | (0.6) | 0.5 | (0.3) | 0.2 | 2.3 | 0.3 | 1.3 |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 51.9 | 39.1 | 45.2 | 27.7 | 22.5 | 35.1 | 19.1 | 22.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (50.2) | (30.7) | (52.1) | (24.0) | (19.7) | (8.4) | (12.8) | (5.3) |
| - |
| - |
| 0.4 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 13.2 | 0.0 | 0.0 | 9.6 | 0.0 | 0.0 | 1.5 | 1.6 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (5.8) | (3.7) | 2.8 | (15.3) | (5.3) | (9.1) | (3.3) | (11.8) |
| (11.5) |
| (2.6) |
| 17.6 |
| 2.9 |
| 5.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| 10.3 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.2 |
| 0.9 |
| 1.1 |
| 1.0 |
| 0.9 |
| - |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (2.8) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |