Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201609/30/2016 | FY201709/30/2017 | FY201809/30/2018 | FY201909/30/2019 | FY202009/30/2020 | FY202109/30/2021 | FY202209/30/2022 | FY202309/30/2023 | FY202409/30/2024 | FY202509/30/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 165.5 | 246.5 | 216.2 | 158.2 | |||||||||
| Depreciation & Amortization | 28.3 | 36.5 | 18.6 | 19.2 | |||||||||
| Stock Based Compensation | 14.2 | 21.0 | 22.1 | 21.6 | |||||||||
| Change in Working Capital | 12.4 | -97.6 | 23.4 | 26.8 | |||||||||
| Other Non-Cash Items | 1.2 | 1.9 | 0.7 | -27.4 | |||||||||
| Net Cash from Operating Activities | 215.6 | 199.6 | 260.6 | 195.1 | |||||||||
| -Investments in Property, Plant & Equipment | -1.8 | -1.8 | -4.7 | -8.8 | |||||||||
| -Acquisitions Net | - | - | - | - | |||||||||
| -Purchases of Investments | - | - | - | - | |||||||||
| Sales/Maturities of Investments | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | |||||||||
| Net Cash from Investing Activities | -1.8 | -1.8 | -4.7 | -8.8 | |||||||||
| Net Debt Issuance | -74.0 | -25.0 | 247.9 | 230.0 | |||||||||
| Net Stock Issuance | -125.5 | -146.6 | -474.9 | -417.2 | |||||||||
| -Net Dividends Paid | - | - | - | - | |||||||||
| Other Financing Activities | -2.2 | -3.5 | -11.3 | -10.3 | |||||||||
| Net Cash from Financing Activities | -201.7 | -175.1 | -238.3 | -197.5 | |||||||||
| Effect of Forex Changes | 0.5 | - | 0.4 | 0.2 | |||||||||
| Net Change in Cash | 12.6 | 22.7 | 18.0 | -11.0 | |||||||||
| Cash at End of Period | 48.4 | 71.1 | 89.1 | 254.2 | |||||||||
| Operating Cash Flow | 215.6 | 199.6 | 260.6 | 195.1 | |||||||||
| -Capital Expenditure | -1.8 | -1.8 | -4.7 | -8.8 | |||||||||
| Free Cash Flow | 213.8 | 197.8 | 255.9 | 186.3 | |||||||||