| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||
| Interest Income | 278.4 | 279.6 | 221.6 | 164.9 | 115.6 | 92.7 | 96.1 | 93.3 | 87.7 | 75.6 |
| Interest Expense | - | - | - | 77.0 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 8.2 | 5.2 | 5.4 | 4.2 | 12.2 | 16.4 | 13.8 | 9.4 | 7.2 | 17.5 |
| Net Income From Continuing Ops | 27.1 | 17.4 | 17.8 | |||||||
| Per Share | ||||||||||
| EPS Basic | 1.06 | 0.69 | 0.84 | 0.59 | 2.12 | 3.02 | 2.57 | 1.96 | 1.88 | 1.10 |
| EPS Diluted | 1.05 | 0.68 | 0.83 | 0.58 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Depreciation & Amortization | 3.3 | 9.3 | 1.1 | 1.1 | 3.8 | 6.3 | 0.7 | 0.7 | 2.1 | 5.2 | 0.6 | 0.6 | 2.1 | - | - | - | ||||||||||||||
| Amortization of Intangibles | 2.0 | 2.4 | 2.7 | 2.7 | 2.7 | 2.8 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.1 | 1.1 | |||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||
| Interest Income | 67.0 | 70.4 | 70.6 | 70.4 | 68.2 | 67.3 | 52.2 | 53.0 | 49.0 | 44.7 | 42.0 | 40.3 | 37.8 | 35.8 | 32.3 | 24.4 | 23.1 | 24.2 | 22.5 | 22.6 | 23.3 | 25.2 | 24.3 | 23.5 | 23.1 | 22.9 | 23.6 | 23.5 | 23.3 | 22.2 |
| Interest Expense | - | - | - | - | - | - | - | 29.0 | 26.8 | 23.1 | 21.6 | 18.1 | 14.2 | 8.8 | 4.0 | 1.7 | 1.4 | 1.4 | ||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pre-Tax Income | 30.3 | (43.4) | 22.0 | 26.4 | 17.6 | (0.3) | 6.8 | 8.1 | 8.5 | (17.8) | 11.5 | 11.6 | 10.5 | 14.5 | 12.6 | 12.0 | 13.1 | |||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||
| Income Tax Expense | 7.3 | (10.3) | 5.1 | 6.1 | 4.2 | (0.2) | 1.6 | 1.9 | 2.1 | (3.1) | 2.4 | 2.5 | 2.3 | 3.6 | 2.9 | 2.7 | 2.9 | 4.0 | 4.1 | 3.6 | 4.7 | 3.1 | 5.6 | 3.6 | 1.4 | 2.1 | 2.3 | 2.9 | 2.0 | 2.0 |
| Net Income From Continuing Ops | 23.0 | (33.1) | 16.9 | 20.3 | 13.3 | (0.1) | 5.2 | 6.2 | 6.4 | (14.8) | 9.2 | 9.1 | 8.2 | 10.9 | 9.6 | 9.3 | 10.2 | |||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income | 23.0 | (33.1) | 16.9 | 20.3 | 13.3 | (0.1) | 5.2 | 6.2 | 6.4 | (14.8) | 9.2 | 9.1 | 8.2 | 10.9 | 9.6 | 9.3 | 10.2 | |||||||||||||
| Net Income Attributable To Parent | 23.0 | (33.1) | 16.9 | 20.3 | 13.3 | (0.1) | 5.2 | 6.2 | 6.4 | (14.8) | 9.2 | 9.1 | 8.2 | 10.9 | 9.6 | 9.3 | ||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income To Common Shareholders | 22.8 | (32.6) | 16.8 | 20.0 | 13.2 | (0.0) | 5.2 | 6.2 | 6.4 | (14.6) | 9.1 | 9.0 | 8.1 | 10.8 | 9.5 | |||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||
| EPS Basic | 0.90 | - | 0.66 | 0.79 | 0.52 | - | 0.26 | 0.31 | 0.32 | - | 0.46 | 0.45 | 0.41 | - | 0.48 | 0.53 | 0.58 | - | 0.75 | 0.67 | 0.87 | - | 1.01 | 0.66 | 0.31 | - | 0.49 | 0.60 | 0.47 | 0.53 |
| EPS Diluted | 0.89 | - | 0.65 | 0.78 | 0.52 | - | 0.26 | 0.31 | 0.32 | - | 0.45 | 0.45 | 0.40 | - | 0.47 | 0.52 | 0.57 | - | ||||||||||||
| Shares Basic | 25.4 | - | 25.4 | 25.4 | 25.4 | - | 19.8 | 19.8 | 19.7 | - | 19.9 | 20.0 | 20.0 | - | 20.0 | 17.3 | 17.2 | - | ||||||||||||
| Shares Diluted | 25.7 | - | 25.7 | 25.7 | 25.7 | - | 20.1 | 20.1 | 20.0 | - | 20.1 | 20.2 | 20.2 | - | 20.2 | 17.5 | 17.5 | - | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 14.8 | 15.3 | 9.8 | 8.5 | 8.5 | 8.9 | 9.0 | 8.8 | 8.7 | 9.9 |
| Amortization of Intangibles | 9.8 | 10.5 | 6.8 | 5.3 | 4.8 | 4.4 | 4.0 | 4.1 | 4.6 | 5.6 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| 15.8 |
| 5.6 |
| 12.3 |
| 18.7 |
| 12.5 |
| 8.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 35.3 | 22.6 | 23.2 | 15.9 | 52.2 | 69.1 | 58.5 | 38.9 | 33.0 | 32.5 |
| 11.7 |
| 40.0 |
| 52.7 |
| 44.7 |
| 29.5 |
| 25.9 |
| 15.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 27.1 | 17.4 | 17.8 | 11.7 | 40.0 | 52.7 | 44.7 | 29.5 | 25.9 | 15.0 |
| Net Income Attributable To Parent | 27.1 | 17.4 | 17.8 | 11.7 | 40.0 | 52.7 | 44.7 | 29.5 | 25.9 | 15.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 27.0 | 17.5 | 17.7 | 11.7 | 39.6 | 51.9 | 43.9 | 28.9 | 25.9 | 15.0 |
| 2.10 |
| 2.97 |
| 2.52 |
| 1.91 |
| 1.84 |
| 1.07 |
| Shares Basic | 25.4 | 25.4 | 21.0 | 19.9 | 18.6 | 17.2 | 17.1 | 14.7 | 13.8 | 13.7 |
| Shares Diluted | 25.7 | 25.7 | 21.3 | 20.1 | 18.9 | 17.5 | 17.4 | 15.1 | 14.1 | 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| 2.1 |
| - |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.4 |
| 1.3 |
| 2.0 |
| 2.5 |
| 3.4 |
| 4.3 |
| 4.4 |
| 4.9 |
| 5.2 |
| 4.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.7 |
| 17.1 |
| 15.3 |
| 19.9 |
| 13.3 |
| 23.3 |
| 15.1 |
| 6.8 |
| 9.8 |
| 9.4 |
| 11.2 |
| 8.5 |
| 9.3 |
| 12.7 |
| 13.1 |
| 11.7 |
| 15.2 |
| 10.2 |
| 17.7 |
| 11.5 |
| 5.4 |
| 7.7 |
| 7.1 |
| 8.3 |
| 6.4 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.7 |
| 13.1 |
| 11.7 |
| 15.2 |
| 10.2 |
| 17.7 |
| 11.5 |
| 5.4 |
| 7.7 |
| 7.1 |
| 8.3 |
| 6.4 |
| 7.4 |
| 10.2 |
| 12.7 |
| 13.1 |
| 11.7 |
| 15.2 |
| 10.2 |
| 17.7 |
| 11.5 |
| 5.4 |
| 7.7 |
| 7.1 |
| 8.3 |
| 6.4 |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 10.1 |
| 12.5 |
| 12.9 |
| 11.5 |
| 15.0 |
| 10.0 |
| 17.3 |
| 11.3 |
| 5.3 |
| 7.2 |
| 7.0 |
| 8.3 |
| 6.4 |
| 7.4 |
| 0.74 |
| 0.66 |
| 0.86 |
| - |
| 0.99 |
| 0.65 |
| 0.30 |
| - |
| 0.48 |
| 0.59 |
| 0.46 |
| 0.52 |
| 17.2 |
| 17.2 |
| 17.1 |
| - |
| 17.1 |
| 17.1 |
| 17.1 |
| - |
| 14.3 |
| 13.8 |
| 13.8 |
| 13.8 |
| 17.5 |
| 17.5 |
| 17.5 |
| - |
| 17.5 |
| 17.4 |
| 17.4 |
| - |
| 14.6 |
| 14.1 |
| 14.1 |
| 14.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |