| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 87.9 | 82.9 | 81.2 | 72.0 | 74.0 | 82.0 | 96.1 | 121.3 | 106.3 | 98.9 | 86.9 | 91.9 | 118.2 | 132.8 | 142.4 | 107.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 324.1 | 310.2 | 405.8 | 396.0 | 445.7 | 192.5 | 220.1 | 230.0 | 210.2 | 195.9 | 164.4 | 157.9 | 67.3 | 35.9 | 25.2 | 22.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | (9.6) | 8.5 | 24.0 | 44.3 | 5.8 | (0.4) | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 1.0 | 1.0 | 1.8 | 1.8 | 0.5 | 0.1 | 0.3 | 1.0 | 0.6 | 0.4 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 0.3 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | |
| Per Share | ||||||||||||||||
| EPS Basic | 1.33 | 0.89 | 3.09 | 2.76 | 3.63 | (1.12) | (0.18) | (0.69) | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 25.5 | 42.8 | 54.1 | 68.5 | 20.7 | 8.0 | 4.7 | 5.5 |
| 63.4 |
| 98.0 |
| 47.2 |
| 47.3 |
| 0.0 |
| 41.7 |
| 45.2 |
| 67.9 |
| 65.2 |
| 60.7 |
| 52.1 |
| 55.0 |
| 62.3 |
| 58.4 |
| 48.9 |
| 52.4 |
| 50.5 |
| 47.8 |
| 48.7 |
| 49.9 |
| 49.7 |
| 43.2 |
| 38.0 |
| 39.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 9.4 | 9.5 | 8.8 | 7.9 | 7.7 | 7.8 | 7.8 | 7.6 | 7.0 | 7.1 | 6.9 | 6.8 | 6.9 | 7.3 | 7.3 | 7.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | (2.0) | (6.0) | (2.0) | 0.4 | 1.4 | 0.7 | 3.8 | 2.7 | 1.7 | 2.1 | 9.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.2 | 0.4 | 0.2 | 0.3 | 0.1 | 0.4 | 0.2 | 0.6 | 0.5 | 0.6 | 0.4 | 0.6 | 0.2 | 0.3 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 |
| Interest Expense | 2.1 | 2.4 | 1.7 | 1.0 | 0.9 | 1.1 | 1.1 | 2.0 | 2.5 | 2.7 | 3.0 | 2.8 | 2.9 | 2.0 | 4.5 | 4.8 | 4.1 | 7.5 | ||||||||||||||||||||||
| Income From Equity Investments | (0.1) | (0.0) | (0.1) | (0.1) | (0.1) | (4.5) | (0.2) | 0.5 | (0.2) | (0.3) | (0.2) | (0.3) | (0.2) | (0.2) | (0.2) | (0.1) | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 23.7 | 12.4 | 13.0 | 9.7 | 6.3 | 11.5 | 24.4 | 62.3 | 39.5 | 27.4 | 21.4 | 25.1 | 44.4 | 54.2 | 62.1 | 29.8 | (7.2) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 |
| Net Income From Continuing Ops | 23.6 | 12.4 | 12.8 | 9.6 | 6.3 | 6.9 | 24.1 | 62.7 | 39.2 | 27.0 | 21.2 | 24.5 | 44.1 | 53.9 | 61.8 | 29.7 | (7.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 23.6 | 12.4 | 12.8 | 9.6 | 6.3 | 6.9 | 24.1 | 62.7 | 39.2 | 27.0 | 21.2 | 24.5 | 44.1 | 53.9 | 61.8 | 29.7 | (7.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 23.6 | 12.4 | 12.8 | 9.6 | 6.3 | 6.9 | 24.1 | 62.7 | 39.2 | 27.0 | 21.2 | 24.5 | 44.1 | 53.9 | 61.8 | 29.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | 0.8 | 0.6 | 0.6 | 0.6 | 1.1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 23.6 | 9.3 | 12.1 | 9.0 | 5.6 | 5.1 | 23.3 | 61.8 | 38.4 | 26.2 | 20.3 | 23.7 | 43.3 | 53.1 | 61.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.58 | - | 0.30 | 0.22 | 0.14 | - | 0.55 | 1.48 | 0.93 | - | 0.49 | 0.57 | 1.06 | - | 1.57 | 0.82 | (0.23) | - | (0.37) | (0.24) | (0.26) | - | (0.20) | 0.41 | 0.20 | - | (0.17) | (0.30) | (0.28) | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.58 | - | 0.30 | 0.22 | 0.14 | - | 0.55 | 1.47 | 0.92 | - | 0.49 | 0.57 | 1.04 | - | 1.52 | 0.81 | (0.23) | - | ||||||||||||||||||||||
| Shares Basic | 40.8 | - | 40.7 | 40.6 | 40.5 | - | 42.1 | 41.7 | 41.4 | - | 41.3 | 41.2 | 40.7 | - | 38,766.2 | 35,071.4 | 34,429.1 | - | ||||||||||||||||||||||
| Shares Diluted | 40.9 | - | 40.7 | 40.7 | 40.6 | - | 42.4 | 42.0 | 41.9 | - | 41.8 | 41.7 | 41.7 | - | 40.1 | 35.6 | 34.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 12.4 | 6.8 | 2.9 | 6.7 | 9.1 | 10.1 | 9.3 | 12.3 | 11.1 | 10.2 | 9.4 | 16.2 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 8.2 | 5.7 | 3.0 | 2.6 |
| Depreciation & Amortization | 35.6 | 33.8 | 30.2 | 27.8 | 29.3 | 31.7 | 32.2 | 32.3 | 35.1 | 34.3 | 30.1 | 24.2 | 14.9 | 8.4 | 6.2 | 5.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | 219.8 | 187.4 | 140.4 | 113.6 | 61.5 | 36.2 | 26.7 | 22.3 |
| (1.5) |
| 0.1 |
| Interest Expense | 7.3 | 6.1 | 6.8 | 11.4 | 15.5 | 16.2 | 18.2 | 26.8 | 27.4 | 21.4 | 17.8 | 12.3 | 4.1 | 3.5 | 3.0 | 3.1 |
| Income From Equity Investments | (0.3) | (0.3) | (4.5) | (1.0) | (0.2) | (0.3) | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 58.9 | 41.6 | 137.7 | 118.3 | 138.9 | (36.4) | (5.8) | (22.8) | (42.8) | (12.4) | 3.8 | 32.0 | 1.7 | (3.8) | (4.5) | (3.0) |
| 0.0 |
| Net Income From Continuing Ops | 58.3 | 41.0 | 133.0 | 116.8 | 138.5 | (36.8) | (6.0) | (22.9) | (42.9) | (12.5) | 3.7 | 32.0 | 1.7 | (3.8) | (4.5) | (3.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 58.3 | 41.0 | 133.0 | 116.8 | 138.5 | (36.8) | (6.0) | (22.9) | (42.9) | (12.5) | 3.7 | 32.0 | 1.7 | (3.8) | (4.5) | (3.0) |
| Net Income Attributable To Parent | 58.3 | 41.0 | 133.0 | 116.8 | 138.5 | (36.8) | (6.0) | (22.9) | (42.9) | (12.5) | 3.7 | 32.0 | 1.7 | (3.8) | (4.5) | (3.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 2.7 | 3.7 | 3.4 | 3.4 | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 54.0 | 36.1 | 128.6 | 113.4 | 135.1 | (38.1) | (6.0) | (22.9) | (42.9) | (12.5) | 3.7 | 32.0 | 1.7 | (3.8) | (4.5) | (3.0) |
| EPS Diluted | 1.32 | 0.88 | 3.06 | 2.71 | 3.52 | (1.12) | (0.18) | (0.69) | - | - | - | - | - | - | - | - |
| Shares Basic | 40.8 | 40.6 | 41.7 | 41.1 | 37.2 | 33.9 | 33.2 | 33.1 | - | - | - | - | - | - | - | - |
| Shares Diluted | 40.9 | 40.8 | 42.0 | 41.8 | 38.4 | 33.9 | 33.2 | 33.1 | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | (9.6) | 8.5 | 24.0 | 44.3 | 5.8 | (0.4) | (1.5) | 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.3) |
| 4.0 |
| 3.6 |
| 7.8 |
| 15.8 |
| 8.0 |
| 7.9 |
| 0.0 |
| 8.3 |
| 8.1 |
| 7.9 |
| 7.9 |
| 8.0 |
| 8.0 |
| 8.0 |
| 8.2 |
| 8.8 |
| 8.9 |
| 8.8 |
| 8.7 |
| 8.6 |
| 8.6 |
| 8.5 |
| 8.4 |
| 8.5 |
| 7.3 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.1 |
| 60.4 |
| 54.9 |
| 54.4 |
| 50.0 |
| 46.3 |
| 48.0 |
| 46.1 |
| 47.0 |
| 41.5 |
| 35.9 |
| 30.7 |
| 4.4 |
| 4.3 |
| 0.0 |
| 3.9 |
| 4.0 |
| 4.8 |
| 5.4 |
| 6.7 |
| 6.3 |
| 6.8 |
| 7.0 |
| 8.7 |
| 6.3 |
| 6.6 |
| 5.7 |
| 5.4 |
| 5.4 |
| 5.7 |
| 4.9 |
| 5.5 |
| 3.9 |
| 4.0 |
| 0.2 |
| - |
| (0.1) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.0) |
| (12.2) |
| (8.1) |
| (0.0) |
| (19.4) |
| (6.6) |
| 13.7 |
| 6.5 |
| 2.0 |
| (5.7) |
| (9.9) |
| (9.1) |
| (16.9) |
| (12.2) |
| (8.5) |
| (5.1) |
| (3.8) |
| (4.6) |
| (1.8) |
| (2.2) |
| (3.7) |
| (4.8) |
| 5.5 |
| (16.4) |
| (12.3) |
| (8.1) |
| (0.0) |
| (19.5) |
| (6.6) |
| 13.6 |
| 6.5 |
| 1.9 |
| (5.7) |
| (9.9) |
| (9.2) |
| (17.0) |
| (12.2) |
| (8.6) |
| (5.2) |
| (3.8) |
| (4.6) |
| (1.9) |
| (2.2) |
| (3.7) |
| (4.8) |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.4) |
| (12.3) |
| (8.1) |
| (0.0) |
| (19.5) |
| (6.6) |
| 13.6 |
| 6.5 |
| 1.9 |
| (5.7) |
| (9.9) |
| (9.2) |
| (17.0) |
| (12.2) |
| (8.6) |
| (5.2) |
| (3.8) |
| (4.6) |
| (1.9) |
| (2.2) |
| (3.7) |
| (4.8) |
| 5.5 |
| (7.0) |
| (16.4) |
| (12.3) |
| (8.1) |
| (0.0) |
| (19.5) |
| (6.6) |
| 13.6 |
| 6.5 |
| 1.9 |
| (5.7) |
| (9.9) |
| (9.2) |
| (17.0) |
| (12.2) |
| (8.6) |
| (5.2) |
| (3.8) |
| (4.6) |
| (1.9) |
| (2.2) |
| (3.7) |
| (4.8) |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.8 |
| (7.9) |
| (17.0) |
| (12.8) |
| (8.2) |
| (0.0) |
| (19.5) |
| (6.6) |
| 13.6 |
| 6.5 |
| 1.9 |
| (5.7) |
| (9.9) |
| (9.2) |
| (17.0) |
| (12.2) |
| (8.6) |
| (5.2) |
| (3.8) |
| (4.6) |
| (1.9) |
| (2.2) |
| (3.7) |
| (4.8) |
| 5.5 |
| (0.37) |
| (0.24) |
| (0.26) |
| - |
| (0.20) |
| 0.41 |
| 0.20 |
| - |
| (0.17) |
| (0.30) |
| (0.28) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34,363.9 |
| 33,500.0 |
| 33.3 |
| - |
| 33.3 |
| 33.2 |
| 33.2 |
| - |
| 33.1 |
| 33.1 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.4 |
| 33.5 |
| 33.3 |
| - |
| 33.3 |
| 33.4 |
| 33.3 |
| - |
| 33.1 |
| 33.1 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| (2.0) |
| (6.0) |
| (2.0) |
| 0.4 |
| 1.4 |
| 0.7 |
| 3.8 |
| 2.7 |
| 1.7 |
| 2.1 |
| 9.0 |