| (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 | 404.2 | 359.9 | 374.5 | 410.0 | 377.8 | 329.1 | 398.2 | 453.5 | 336.8 | 382.2 | 322.9 | 427.9 | 400.5 | 404.1 | 478.8 | 583.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 1,548.6 | 1,522.2 | 1,517.6 | 1,533.6 | 1,945.6 | 1,684.6 | 1,157.9 | 1,297.4 | 1,515.0 | 1,475.2 | 1,191.5 | 1,329.4 | 1,790.4 |
| Cost of Revenue | 1,433.4 | 1,357.3 | 1,364.6 | 1,368.5 | 1,631.2 | 1,410.5 | 1,024.2 | 1,161.9 | 1,340.5 | 1,248.1 | 1,083.6 | 1,179.7 | 1,607.0 |
| Gross Profit | 115.3 | 164.9 | 152.9 | 165.1 | 314.5 | 274.1 | 133.7 | 135.5 | 174.5 | 227.1 | 107.9 | 149.8 | 183.3 |
| Operating Expenses | |||||||||||||
| Research & Development | - | 8.7 | 8.8 | 9.8 | 12.5 | 14.0 | 11.8 | 13.9 | 14.8 | 12.9 | 13.8 | 12.8 | 13.0 |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | (5.6) | 5.1 | 1.4 | 14.6 | 53.9 | 45.3 | 9.0 | 12.0 | 19.5 | (2.1) | 19.6 | 36.5 | 48.2 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.39 | 1.83 | 1.65 | 2.00 | 6.15 | 4.97 | 1.64 | 1.47 | 2.20 | 4.81 | 1.12 | 2.09 | 2.75 |
| EPS Diluted | 0.39 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | |||||||||||
| 479.1 |
| 424.1 |
| 446.5 |
| 437.7 |
| 376.4 |
| 340.3 |
| 281.9 |
| 233.0 |
| 302.7 |
| 326.7 |
| 310.6 |
| 345.2 |
| 314.9 |
| 386.6 |
| 368.7 |
| 400.5 |
| 359.2 |
| 370.4 |
| 366.7 |
| 361.4 |
| 376.7 |
| 259.3 |
| 324.0 |
| 308.4 |
| Cost of Revenue | 400.4 | 332.6 | 349.1 | 351.3 | 324.3 | 317.8 | 340.9 | 372.1 | 333.9 | 363.7 | 314.8 | 360.0 | 330.0 | 335.0 | 443.6 | 476.8 | 375.6 | 369.5 | 366.2 | 356.9 | 317.9 | 287.7 | 265.8 | 198.7 | 272.0 | 311.8 | 280.1 | 303.1 | 266.9 | 332.8 | 343.4 | 343.0 | 321.3 | 325.5 | 309.4 | 299.3 | 313.9 | 279.2 | 285.1 | 273.8 |
| Gross Profit | 3.8 | 27.4 | 25.4 | 58.7 | 53.5 | 11.3 | 57.3 | 81.4 | 3.0 | 18.5 | 8.1 | 67.9 | 70.5 | 69.0 | 35.1 | 106.9 | 103.4 | 54.5 | 80.3 | 80.8 | 58.5 | 52.6 | 16.2 | 34.3 | 30.7 | 14.9 | 30.5 | 42.1 | 48.0 | 53.8 | 25.2 | 57.5 | 37.9 | 44.9 | 57.3 | 62.1 | 62.8 | (19.8) | 38.9 | 34.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 22.5 | 28.5 | 27.4 | 25.4 | 23.4 | 21.7 | 24.3 | 24.4 | 23.6 | 24.8 | 21.6 | 24.0 | 25.1 | 22.6 | 23.1 | 20.8 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.8 | 0.6 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 | 0.8 | 0.8 | 0.6 | 0.8 | 0.8 | 0.8 | 0.7 | 0.8 | 0.8 | 0.4 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.5 | 0.9 | 0.8 | 0.6 | 0.4 | (0.2) | (0.4) | (1.4) | (0.1) | 0.2 | 5.5 | 1.3 | 0.1 | 0.0 | 1.4 | (0.2) | 0.6 | |||||||||||||||||||||||
| Pre-Tax Income | (20.7) | (2.6) | (3.5) | 31.7 | 28.9 | (12.8) | 29.7 | 52.1 | (23.4) | (8.2) | (10.1) | 43.3 | 44.2 | 45.7 | 12.8 | 85.1 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (5.1) | 0.2 | (0.9) | 0.3 | 5.6 | (13.2) | 7.5 | 13.1 | (6.0) | (3.2) | (2.1) | 10.6 | 9.3 | 12.0 | 2.7 | 20.0 | 19.2 | 8.5 | 13.7 | 13.8 | 9.3 | 4.0 | (1.0) | 2.3 | 3.7 | (1.6) | 1.5 | 5.3 | 6.8 | 6.1 | 0.2 | 9.6 | 3.6 | (48.9) | 14.5 | 15.3 | 16.9 | (17.1) | 11.3 | 9.2 |
| Net Income From Continuing Ops | (15.5) | (2.8) | (2.6) | 31.4 | 23.3 | 0.4 | 22.3 | 38.9 | (17.4) | (5.1) | (8.0) | 32.7 | 35.0 | 33.6 | 10.0 | 65.2 | 63.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (15.5) | (2.8) | (2.6) | 31.4 | 23.3 | 0.4 | 22.3 | 38.9 | (17.4) | (5.1) | (8.0) | 32.7 | 35.0 | 33.6 | 10.0 | 65.2 | 63.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (15.5) | (2.8) | (2.6) | 31.4 | 23.3 | 0.4 | 22.3 | 38.9 | (17.4) | (5.1) | (8.0) | 32.7 | 35.0 | 33.6 | 10.0 | 65.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (15.5) | (2.8) | (2.6) | 31.4 | 23.3 | 0.4 | 22.3 | 38.9 | (17.4) | (5.1) | (8.0) | 32.7 | 35.0 | 33.6 | 10.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.58) | - | (0.10) | 1.17 | 0.87 | - | 0.83 | 1.45 | (0.65) | - | (0.29) | 1.19 | 1.27 | - | 0.36 | 2.31 | 2.24 | - | 1.56 | 1.57 | 1.00 | - | (0.02) | 0.41 | 0.31 | - | 0.29 | 0.54 | 0.70 | - | 0.18 | 0.93 | 0.38 | - | 0.70 | 0.85 | 0.90 | - | 0.54 | 0.49 |
| EPS Diluted | (0.58) | - | (0.10) | 1.15 | 0.86 | - | 0.82 | 1.43 | (0.65) | - | (0.29) | 1.16 | 1.22 | - | 0.35 | 2.23 | 2.15 | - | ||||||||||||||||||||||
| Shares Basic | 27.0 | - | 26.9 | 26.9 | 26.8 | - | 26.8 | 26.8 | 26.9 | - | 27.2 | 27.5 | 27.6 | - | 27.9 | 28.2 | 28.2 | - | ||||||||||||||||||||||
| Shares Diluted | 27.0 | - | 26.9 | 27.2 | 27.3 | - | 27.2 | 27.2 | 26.9 | - | 27.2 | 28.1 | 28.6 | - | 28.9 | 29.3 | 29.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 103.9 |
| 104.8 |
| 94.0 |
| 95.5 |
| 87.7 |
| 83.0 |
| 70.9 |
| 75.4 |
| 81.2 |
| 72.7 |
| 53.7 |
| 52.4 |
| 53.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 3.0 | 3.0 | 3.0 | 3.0 | 2.7 | 1.2 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.8 | 2.7 | (2.0) | 7.2 | 1.8 | (1.0) | (0.1) | (1.3) | (0.0) | (9.8) | (0.4) | 2.9 | 2.6 |
| Pre-Tax Income | 4.8 | 54.4 | 45.6 | 69.2 | 225.8 | 185.1 | 55.0 | 53.3 | 85.8 | 144.6 | 53.8 | 100.2 | 132.0 |
| 10.4 |
| 49.3 |
| 44.1 |
| 54.6 |
| 171.9 |
| 139.8 |
| 46.1 |
| 41.3 |
| 66.2 |
| 146.7 |
| 34.1 |
| 63.8 |
| 83.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 10.4 | 49.3 | 44.1 | 54.6 | 171.9 | 139.8 | 46.1 | 41.3 | 66.2 | 146.7 | 34.1 | 63.8 | 83.9 |
| Net Income Attributable To Parent | 10.4 | 49.3 | 44.1 | 54.6 | 171.9 | 139.8 | 46.1 | 41.3 | 66.2 | 146.7 | 34.1 | 63.8 | 83.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 10.4 | 49.3 | 44.1 | 54.6 | 171.9 | 139.8 | 46.1 | 41.3 | 66.2 | 146.7 | 34.1 | 63.8 | 83.9 |
| 1.80 |
| 1.62 |
| 1.95 |
| 5.92 |
| 4.81 |
| 1.64 |
| 1.43 |
| 2.14 |
| 4.72 |
| 1.12 |
| 2.09 |
| 2.75 |
| Shares Basic | 27.0 | 26.9 | 26.8 | 27.3 | 28.0 | 28.2 | 28.0 | 28.1 | 30.2 | 30.5 | 30.5 | 30.5 | 30.5 |
| Shares Diluted | 27.0 | 27.3 | 27.3 | 28.0 | 29.0 | 29.0 | 28.2 | 28.9 | 31.0 | 31.1 | 30.5 | 30.5 | 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 20.9 |
| 21.1 |
| 21.7 |
| 19.3 |
| 20.0 |
| 16.2 |
| 17.9 |
| 16.7 |
| 16.7 |
| 19.3 |
| 20.0 |
| 19.4 |
| 26.0 |
| 18.1 |
| 17.9 |
| 19.2 |
| 18.8 |
| 19.1 |
| 18.1 |
| 16.8 |
| 19.8 |
| 11.7 |
| 10.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| 0.9 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| (0.3) |
| 0.2 |
| (0.2) |
| 0.2 |
| 0.3 |
| (0.8) |
| 0.2 |
| 1.0 |
| (0.5) |
| (0.1) |
| (1.6) |
| 6.6 |
| (1.5) |
| (1.6) |
| (3.5) |
| (2.6) |
| (2.4) |
| (3.0) |
| (1.8) |
| (2.2) |
| 0.6 |
| 0.5 |
| 82.3 |
| 32.1 |
| 57.7 |
| 57.9 |
| 37.4 |
| 30.8 |
| (1.7) |
| 13.7 |
| 12.2 |
| (3.7) |
| 9.4 |
| 20.6 |
| 27.0 |
| 26.9 |
| 5.7 |
| 38.0 |
| 15.2 |
| 23.5 |
| 35.8 |
| 41.1 |
| 44.2 |
| (41.8) |
| 27.8 |
| 24.2 |
| 23.6 |
| 43.9 |
| 44.1 |
| 28.1 |
| 26.8 |
| (0.7) |
| 11.4 |
| 8.6 |
| (2.1) |
| 7.9 |
| 15.3 |
| 20.2 |
| 20.8 |
| 5.5 |
| 28.4 |
| 11.6 |
| 72.4 |
| 21.3 |
| 25.8 |
| 27.3 |
| (24.7) |
| 16.5 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.6 |
| 43.9 |
| 44.1 |
| 28.1 |
| 26.8 |
| (0.7) |
| 11.4 |
| 8.6 |
| (2.1) |
| 7.9 |
| 15.3 |
| 20.2 |
| 20.8 |
| 5.5 |
| 28.4 |
| 11.6 |
| 72.4 |
| 21.3 |
| 25.8 |
| 27.3 |
| (24.7) |
| 16.5 |
| 15.0 |
| 63.1 |
| 23.6 |
| 43.9 |
| 44.1 |
| 28.1 |
| 26.8 |
| (0.7) |
| 11.4 |
| 8.6 |
| (2.1) |
| 7.9 |
| 15.3 |
| 20.2 |
| 20.8 |
| 5.5 |
| 28.4 |
| 11.6 |
| 72.4 |
| 21.3 |
| 25.8 |
| 27.3 |
| (24.7) |
| 16.5 |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 65.2 |
| 63.1 |
| 23.6 |
| 43.9 |
| 44.1 |
| 28.1 |
| 26.8 |
| (0.7) |
| 11.4 |
| 8.6 |
| (2.1) |
| 7.9 |
| 15.3 |
| 20.2 |
| 20.8 |
| 5.5 |
| 28.4 |
| 11.6 |
| 72.4 |
| 21.3 |
| 25.8 |
| 27.3 |
| (24.7) |
| 16.5 |
| 15.0 |
| 1.51 |
| 1.53 |
| 0.98 |
| - |
| (0.02) |
| 0.41 |
| 0.31 |
| - |
| 0.28 |
| 0.53 |
| 0.68 |
| - |
| 0.18 |
| 0.91 |
| 0.37 |
| - |
| 0.68 |
| 0.83 |
| 0.88 |
| - |
| 0.54 |
| 0.49 |
| 28.2 |
| 28.1 |
| 28.1 |
| - |
| 28.1 |
| 28.0 |
| 27.9 |
| - |
| 27.6 |
| 28.2 |
| 28.8 |
| - |
| 30.2 |
| 30.5 |
| 30.5 |
| - |
| 30.5 |
| 30.5 |
| 30.5 |
| - |
| 30.5 |
| 30.5 |
| 29.1 |
| 28.9 |
| 28.7 |
| - |
| 28.1 |
| 28.1 |
| 28.1 |
| - |
| 28.6 |
| 29.1 |
| 29.8 |
| - |
| 31.0 |
| 31.3 |
| 31.3 |
| - |
| 31.2 |
| 31.0 |
| 30.9 |
| - |
| 30.5 |
| 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |