| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 59.4 | 71.9 | 63.0 | 56.2 | 44.1 | 33.2 | 28.1 | 29.1 | 21.5 | 23.6 | 21.1 | 11.4 | 10.3 | - | 11.5 | 8.4 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 250.5 | 235.2 | 111.9 | 66.4 | 44.7 | - |
| Cost of Revenue | 28.1 | 28.9 | 11.4 | 6.5 | 5.9 | - |
| Gross Profit | 222.4 | 206.4 | 100.6 | 59.9 | 38.8 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 86.1 | 88.8 | (0.9) | 24.1 | 33.7 | - |
| Non-Operating | ||||||
| Interest Income | 3.3 | 3.9 | 2.4 | 0.6 | 0.0 | 0.0 |
| Interest Expense | 39.6 | 38.8 | 18.3 | 9.9 | 0.0 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 16.9 | 15.4 | 5.5 | 1.5 | 0.9 | - |
| Net Income From Continuing Ops | 39.2 | 37.3 | (24.9) | 9.0 | (11.7) | (1.4) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.40 | 0.38 | (0.34) | 0.17 | 0.63 | - |
| EPS Diluted | 0.39 | 0.36 | (0.34) | 0.16 | 0.63 | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 103.8 | 107.4 | 7.0 | 27.5 | 33.7 | - |
| EBIT | 86.1 | 88.8 | (0.9) | 24.1 | 33.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | 6.3 | 8.0 | 7.7 | 6.1 | 7.1 | 3.7 | 2.2 | 2.7 | 2.7 | 1.7 | 3.4 | 1.0 | 0.5 | - | 1.8 | 0.7 | - | - | - | - | - | - | - |
| Gross Profit | 53.1 | 63.9 | 55.3 | 50.2 | 37.0 | 29.5 | 26.0 | 26.3 | 18.8 | 22.0 | 17.8 | 10.4 | 9.8 | - | 9.8 | 7.7 | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | 4.9 | 4.9 | 3.8 | 3.3 | 2.6 | 2.4 | 2.2 | 2.6 | 1.9 | 1.8 | 1.7 | 0.7 | 0.7 | - | 0.0 | 1.0 | - | ||||||
| General & Administrative | 25.9 | 31.9 | 24.7 | 18.9 | 12.3 | 40.3 | 15.5 | 14.6 | 11.4 | 15.4 | 9.8 | 0.6 | 0.7 | - | 0.1 | 0.0 | - | ||||||
| Depreciation & Amortization | 3.9 | 4.3 | 4.4 | 5.2 | 4.8 | 2.7 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | - | 0.0 | 0.0 | |||||||
| Amortization of Intangibles | 3.8 | 4.0 | 4.0 | 4.7 | 4.6 | 2.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 0.0 | 0.0 | - | 0.0 | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 34.8 | 41.1 | 32.9 | 27.7 | 16.0 | 46.3 | 19.1 | 19.6 | 16.5 | 20.0 | 11.5 | 2.0 | 2.3 | - | (0.9) | 2.4 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | 18.3 | 22.8 | 22.4 | 22.5 | 21.0 | (16.8) | 6.8 | 6.8 | 2.3 | 1.9 | 6.3 | 8.4 | 7.5 | - | 10.7 | 5.3 | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | 0.7 | 0.9 | 0.8 | 1.0 | 1.2 | 0.7 | 0.6 | 0.6 | 0.4 | 0.5 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Interest Expense | 10.5 | 10.7 | 9.7 | 8.8 | 9.6 | 5.9 | 4.2 | 4.5 | 3.7 | 6.2 | 2.7 | 0.6 | 0.4 | - | 0.0 | 0.0 | - | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (7.3) | (11.2) | (10.6) | (0.8) | (13.3) | 0.6 | (12.4) | (4.4) | (2.4) | (9.1) | (3.5) | (0.5) | (0.6) | (10.0) | 0.0 | (0.1) | 9.7 | ||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (6.3) | (1.1) | - | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 3.8 | 4.3 | 4.7 | 4.1 | 2.3 | 2.8 | (0.3) | 1.8 | 1.2 | (0.8) | 1.7 | 1.2 | (0.7) | - | 0.4 | 0.1 | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 7.3 | 7.2 | 7.1 | 17.6 | 5.4 | (19.0) | (5.3) | 0.7 | (1.3) | 2.6 | 1.1 | 6.7 | (1.3) | (2.2) | (8.9) | (0.4) | (0.3) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | 7.3 | 7.2 | 7.1 | 17.6 | 5.4 | (19.0) | (5.3) | 0.7 | (1.3) | (6.4) | 1.1 | 6.7 | 7.6 | 7.6 | 10.4 | 5.1 | 9.4 | ||||||
| Net Income Attributable To Parent | 7.3 | 7.2 | 7.1 | 17.6 | 4.6 | (18.3) | (5.1) | 0.8 | (1.3) | (6.2) | 0.9 | 6.8 | 8.1 | 7.6 | 10.0 | 4.7 | |||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.8 | (0.8) | (0.2) | (0.1) | 0.1 | (0.1) | 0.1 | (0.0) | (0.5) | - | 0.4 | 0.4 | - | ||||||
| Less: Preferred Dividends | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | 7.2 | 7.0 | 7.0 | 17.5 | 4.6 | (18.3) | (5.1) | 0.8 | (1.3) | (6.2) | 0.9 | 6.8 | 8.1 | 29.8 | (6.3) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | 0.07 | - | 0.07 | 0.18 | 0.05 | - | (0.07) | 0.01 | (0.02) | - | 0.01 | 0.13 | 0.16 | - | 0.20 | 0.09 | - | - | - | - | - | - | - |
| EPS Diluted | 0.07 | - | 0.07 | 0.18 | 0.05 | - | (0.07) | 0.01 | (0.02) | - | 0.01 | 0.13 | 0.16 | - | 0.20 | 0.09 | - | - | |||||
| Shares Basic | 96.8 | - | 96.0 | 94.7 | 96.2 | - | 74.7 | 63.8 | 63.0 | - | 63.3 | 50.5 | 50.4 | - | 50.4 | 50.4 | - | - | |||||
| Shares Diluted | 99.5 | - | 96.7 | 97.4 | 97.5 | - | 74.7 | 67.2 | 63.0 | - | 63.3 | 50.5 | 50.4 | - | 50.4 | 50.4 | - | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | 22.3 | 27.1 | 26.8 | 27.7 | 25.8 | (14.0) | 8.6 | 8.5 | 3.9 | 3.6 | 8.0 | 8.4 | 7.5 | - | 10.7 | 5.3 | - | - | - | - | - | - | - |
| EBIT | 18.3 | 22.8 | 22.4 | 22.5 | 21.0 | (16.8) | 6.8 | 6.8 | 2.3 | 1.9 | 6.3 | 8.4 | 7.5 | - | 10.7 | 5.3 | - | - | - | ||||
| Selling & Marketing |
| 16.9 |
| 14.6 |
| 9.1 |
| 4.9 |
| 2.6 |
| - |
| General & Administrative | 101.4 | 87.8 | 81.7 | 26.5 | 1.4 | - |
| Depreciation & Amortization | 17.8 | 18.6 | 7.9 | 3.4 | 0.0 | - |
| Amortization of Intangibles | 16.5 | 17.3 | 7.7 | 3.4 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 136.4 | 117.6 | 101.4 | 35.8 | 5.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (30.0) | (36.0) | (18.5) | (13.6) | (0.4) | 17.2 |
| Pre-Tax Income | - | - | - | - | (0.6) | 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 39.2 | 37.3 | (24.9) | 9.0 | 32.4 | 15.8 |
| Net Income Attributable To Parent | 39.2 | 36.5 | (24.0) | 9.5 | 31.7 | 15.8 |
| Less: Minority Interest | 0.0 | 0.8 | (1.0) | (0.5) | 0.7 | - |
| Less: Preferred Dividends | 0.5 | 0.4 | 0.0 | - | - | - |
| Net Income To Common Shareholders | 38.7 | 36.1 | (24.0) | 9.5 | 31.7 | 2.0 |
| 96.8 |
| 96.1 |
| 70.8 |
| 57.0 |
| 50.4 |
| - |
| Shares Diluted | 99.5 | 99.2 | 70.8 | 57.8 | 50.4 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 11.3 |
| (7.0) |
| 11.0 |
| 5.1 |
| - |
| 1.5 |
| 10.8 |
| (7.2) |
| 10.8 |
| - |
| (0.0) |
| (0.4) |
| (0.6) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 10.8 |
| (7.2) |
| 10.8 |
| 5.0 |
| (0.0) |
| 9.4 |
| 1.5 |
| 10.8 |
| (7.2) |
| 10.8 |
| 5.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| 9.4 |
| (12.4) |
| 10.8 |
| (7.2) |
| 10.8 |
| 5.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |