| (in millions of USD, except per-share data) | Q2 FY 26 | 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 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||
| Revenues | 106.8 | 90.6 | 108.8 | 103.7 | 94.0 | 86.4 | 111.5 | 109.6 | 107.1 | 97.7 | 120.2 | 120.7 | 107.8 | 93.6 | 114.9 | 104.5 | ||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 409.8 | 392.9 | 425.9 | 442.2 | 401.3 | 315.8 | 304.3 | 243.2 |
| Cost of Revenue | 252.9 | 241.8 | 260.0 | 263.9 | 237.7 | 178.1 | 167.0 | 136.9 |
| Gross Profit | 156.9 | 151.1 | 165.8 | 178.3 | 163.6 | 137.7 | 137.3 | 106.3 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 46.3 | 41.5 | 49.3 | 61.5 | 50.1 | 38.0 | (31.7) | 40.0 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 34.3 | 31.6 | 25.6 | 28.1 | 25.9 | 25.2 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 5.0 | 3.7 | 8.1 | 8.8 | 5.5 | 2.6 | (5.0) | (9.8) |
| Net Income From Continuing Ops | 9.1 | 6.4 | 16.2 | 31.8 | 28.7 | |||
| Per Share | ||||||||
| EPS Basic | 0.15 | 0.09 | 0.27 | 0.54 | 0.48 | (0.31) | (1.20) | 2.72 |
| EPS Diluted | 0.14 | 0.09 | 0.26 | 0.54 | 0.47 | (0.31) | ||
| Supplementary Data | ||||||||
| EBITDA | 98.9 | 95.1 | 106.5 | 120.1 | 85.0 | 66.8 | (3.5) | 57.7 |
| EBIT | 46.3 | 41.5 | 49.3 | 61.5 | 50.1 | 38.0 | ||
| 96.5 |
| 85.4 |
| 87.8 |
| 80.8 |
| 76.9 |
| 70.4 |
| 79.2 |
| 77.1 |
| 74.0 |
| 73.9 |
| 78.7 |
| 62.0 |
| - |
| 66.6 |
| 56.4 |
| 52.8 |
| - |
| - |
| Cost of Revenue | 65.5 | 58.6 | 65.5 | 63.3 | 57.8 | 55.2 | 65.2 | 65.1 | 65.3 | 64.4 | 71.3 | 71.2 | 64.3 | 57.1 | 66.3 | 62.5 | 57.5 | 51.3 | 50.4 | 43.5 | 43.6 | 40.6 | 43.7 | 39.3 | 42.2 | 41.8 | 39.7 | 37.6 | - | 36.5 | 32.0 | 30.0 | - | - |
| Gross Profit | 41.3 | 32.0 | 43.3 | 40.4 | 36.2 | 31.2 | 46.2 | 44.5 | 41.8 | 33.3 | 48.9 | 49.5 | 43.5 | 36.5 | 48.6 | 41.9 | 38.9 | 34.1 | 37.3 | 37.2 | 33.3 | 29.9 | 35.5 | 37.8 | 31.9 | 32.1 | 39.0 | 24.4 | - | 30.2 | 24.4 | 22.8 | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| General & Administrative | 29.2 | 27.5 | 26.5 | 27.5 | 27.9 | 27.8 | 27.0 | 27.9 | 29.7 | 31.9 | 29.6 | 29.9 | 30.3 | 27.0 | 30.4 | 27.8 | 28.6 | |||||||||||||||||
| Depreciation & Amortization | 12.9 | 12.9 | 13.1 | 13.6 | 13.6 | 13.2 | 14.3 | 14.5 | 14.2 | 14.1 | 14.8 | 14.7 | 14.7 | 14.4 | (1.9) | 14.2 | ||||||||||||||||||
| Amortization of Intangibles | 2.4 | 2.5 | 2.8 | 2.9 | 3.1 | 3.0 | 3.6 | 3.7 | 3.9 | 3.9 | 4.6 | 4.7 | 4.8 | 4.8 | 5.6 | 5.5 | 5.7 | |||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | 12.1 | 4.5 | 16.9 | 12.9 | 8.3 | 3.5 | 19.2 | 16.6 | 12.1 | 1.5 | 19.3 | 19.5 | 13.2 | 9.4 | 18.3 | 14.1 | 10.4 | 7.4 | 11.7 | 12.2 | 6.8 | 7.4 | 4.3 | 10.8 | (52.5) | 5.5 | 10.7 | 1.2 | 32.0 | 12.0 | 10.9 | 9.1 | (0.2) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.0 |
| Interest Expense | 8.4 | 8.4 | 9.3 | 8.1 | 8.3 | 5.8 | 6.0 | 6.3 | 6.9 | 6.5 | 6.8 | 7.1 | 7.3 | 6.9 | 6.8 | 6.5 | 6.3 | 6.3 | ||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Operating Income | 0.0 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||
| Pre-Tax Income | 3.9 | (3.5) | 8.7 | 5.0 | (0.0) | (3.7) | 13.3 | 10.6 | 5.2 | (4.8) | 12.7 | 13.7 | 7.1 | 7.1 | 11.5 | 15.0 | 6.5 | |||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.3 | (1.1) | 3.4 | 1.3 | (0.0) | (1.0) | 3.9 | 3.1 | 2.2 | (1.0) | 3.3 | 3.3 | 1.5 | 0.6 | 3.0 | 2.0 | 0.5 | (0.0) | 3.5 | 1.7 | 0.2 | (2.6) | (1.1) | (0.5) | (2.2) | (1.1) | (1.9) | 1.6 | 3.4 | 1.7 | 1.2 | (13.5) | 0.1 | 0.0 |
| Net Income From Continuing Ops | 2.5 | (2.4) | 5.3 | 3.7 | (0.0) | (2.6) | 9.4 | 7.6 | 3.0 | (3.8) | 9.4 | 10.3 | 5.6 | 6.5 | 8.5 | 13.0 | 6.0 | |||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income | 2.5 | (2.4) | 5.3 | 3.7 | (0.0) | (2.6) | 9.4 | 7.6 | 3.0 | (3.8) | 9.4 | 10.3 | 5.6 | 6.5 | 8.5 | 13.0 | 6.0 | |||||||||||||||||
| Net Income Attributable To Parent | 2.5 | (2.4) | 5.3 | 3.7 | (0.0) | (2.6) | 9.4 | 7.6 | 3.0 | (3.8) | 9.4 | 10.3 | 5.6 | 6.5 | 8.5 | 13.0 | ||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||||||||
| Net Income To Common Shareholders | 2.1 | (2.9) | 4.9 | 3.3 | (0.4) | (3.1) | 9.0 | 7.1 | 2.6 | (4.3) | 9.0 | 9.9 | 5.2 | 6.0 | 8.1 | |||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||
| EPS Basic | 0.04 | (0.06) | - | 0.07 | (0.01) | (0.06) | - | 0.13 | 0.05 | (0.08) | - | 0.18 | 0.09 | 0.11 | - | 0.22 | 0.10 | 0.01 | - | 0.07 | (0.21) | (0.24) | - | 0.00 | (1.06) | (0.06) | 0.05 | (0.35) | - | 0.38 | 0.43 | 1.74 | 0.02 | 0.00 |
| EPS Diluted | 0.04 | (0.06) | - | 0.07 | (0.01) | (0.06) | - | 0.13 | 0.05 | (0.08) | - | 0.18 | 0.09 | 0.11 | - | 0.22 | 0.10 | 0.01 | ||||||||||||||||
| Shares Basic | 50.5 | 51.0 | - | 51.7 | 52.7 | 53.0 | - | 53.7 | 53.4 | 53.3 | - | 53.2 | 0.1 | 53.6 | - | 54.0 | 53.9 | 53.7 | ||||||||||||||||
| Shares Diluted | 51.0 | 51.0 | - | 51.9 | 52.7 | 53.0 | - | 53.8 | 54.4 | 53.3 | - | 54.1 | 0.1 | 54.5 | - | 57.3 | 54.8 | 54.7 | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| EBITDA | 24.9 | 17.4 | 30.0 | 26.6 | 21.8 | 16.7 | 33.5 | 31.1 | 26.3 | 15.6 | 34.1 | 34.3 | 27.9 | 23.9 | 16.4 | 28.3 | 24.6 | 15.7 | 5.7 | 26.0 | 20.8 | 14.4 | (3.6) | 25.5 | (37.4) | 12.0 | 27.1 | 13.4 | - | 16.5 | 17.1 | 15.0 | - | - |
| EBIT | 12.1 | 4.5 | 16.9 | 12.9 | 8.3 | 3.5 | 19.2 | 16.6 | 12.1 | 1.5 | 19.3 | 19.5 | 13.2 | 9.4 | 18.3 | 14.1 | 10.4 | 7.4 | 11.7 | |||||||||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 110.6 | 109.6 | 116.5 | 116.9 | 113.5 | 99.4 | 111.1 | 58.8 |
| Depreciation & Amortization | 52.6 | 53.5 | 57.1 | 58.7 | 34.9 | 28.8 | 28.3 | 17.7 |
| Amortization of Intangibles | 10.6 | 11.8 | 15.1 | 18.9 | 22.5 | 27.1 | 33.4 | 7.9 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 34.4 |
| 21.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.1 | 0.2 | 0.1 |
| Pre-Tax Income | 14.1 | 10.1 | 24.3 | 40.6 | 34.2 | (12.4) | (66.2) | 18.6 |
| (15.1) |
| (61.3) |
| 28.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 9.1 | 6.4 | 16.2 | 31.8 | 28.7 | (15.1) | (61.3) | 28.4 |
| Net Income Attributable To Parent | 9.1 | 6.4 | 16.2 | 31.8 | 28.7 | (15.1) | (61.3) | 28.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.9 | 1.4 |
| Net Income To Common Shareholders | 7.4 | 4.6 | 14.5 | 30.0 | 26.9 | (16.8) | (63.2) | 20.6 |
| (1.20) |
| 2.47 |
| Shares Basic | 50.5 | 52.1 | 53.5 | 53.3 | 53.9 | 53.4 | 52.8 | 7.6 |
| Shares Diluted | 51.0 | 52.7 | 54.2 | 54.2 | 54.9 | 53.4 | 52.8 | 8.3 |
| (31.7) |
| 40.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.7 |
| 25.6 |
| 25.0 |
| 26.5 |
| 22.4 |
| 31.1 |
| 27.0 |
| 26.4 |
| 26.6 |
| 28.2 |
| 21.9 |
| 44.1 |
| 16.8 |
| 12.4 |
| 13.7 |
| 0.2 |
| 0.0 |
| 14.2 |
| 8.3 |
| (6.0) |
| 13.8 |
| 14.0 |
| 6.9 |
| (8.0) |
| 14.7 |
| 15.1 |
| 6.5 |
| 16.5 |
| 12.1 |
| - |
| 4.5 |
| 6.1 |
| 6.0 |
| - |
| - |
| 5.7 |
| 6.5 |
| 6.7 |
| 7.0 |
| 6.9 |
| 8.1 |
| 8.1 |
| 8.6 |
| 8.6 |
| 10.4 |
| 7.0 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 6.1 |
| 6.2 |
| 6.0 |
| 6.9 |
| 7.8 |
| 8.4 |
| 8.8 |
| 9.5 |
| 9.8 |
| 9.3 |
| - |
| 5.5 |
| 5.1 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 1.2 |
| 6.9 |
| 6.3 |
| (10.7) |
| (14.9) |
| (4.2) |
| (0.2) |
| (57.9) |
| (3.9) |
| 0.8 |
| (8.1) |
| 13.7 |
| 6.5 |
| 5.8 |
| 4.0 |
| 0.2 |
| (0.0) |
| 1.2 |
| 3.4 |
| 4.6 |
| (10.9) |
| (12.3) |
| (2.6) |
| 0.2 |
| (55.7) |
| (3.1) |
| 2.8 |
| (9.6) |
| 10.3 |
| 4.8 |
| 4.6 |
| 17.6 |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 3.4 |
| 4.6 |
| (10.9) |
| (12.3) |
| (2.6) |
| 0.2 |
| (55.7) |
| (3.1) |
| 2.8 |
| (9.6) |
| 10.3 |
| 4.8 |
| 4.6 |
| 17.6 |
| 0.1 |
| (0.0) |
| 6.0 |
| 1.2 |
| 3.4 |
| 4.6 |
| (10.9) |
| (12.3) |
| (2.6) |
| 0.2 |
| (55.7) |
| (3.1) |
| 2.8 |
| (9.6) |
| 10.3 |
| 4.8 |
| 4.6 |
| 17.6 |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| - |
| 1.1 |
| 0.3 |
| 0.3 |
| - |
| - |
| 12.5 |
| 5.6 |
| 0.7 |
| 3.2 |
| 4.1 |
| (11.4) |
| (12.8) |
| (3.5) |
| (0.2) |
| (56.2) |
| (3.2) |
| 2.3 |
| (10.1) |
| 6.9 |
| 2.9 |
| 3.3 |
| 13.2 |
| 0.1 |
| (0.0) |
| - |
| 0.07 |
| (0.21) |
| (0.24) |
| - |
| 0.00 |
| (1.06) |
| (0.06) |
| 0.05 |
| (0.35) |
| - |
| 0.34 |
| 0.39 |
| 1.55 |
| 0.01 |
| 0.00 |
| - |
| 53.5 |
| 53.5 |
| 53.1 |
| - |
| 52.8 |
| 52.8 |
| 52.6 |
| 49.9 |
| 29.2 |
| - |
| 7.6 |
| 7.6 |
| 7.6 |
| 6.5 |
| 5.8 |
| - |
| 54.5 |
| 53.5 |
| 53.1 |
| - |
| 52.8 |
| 52.8 |
| 52.6 |
| 53.1 |
| 29.2 |
| - |
| 8.5 |
| 8.4 |
| 8.5 |
| 21.0 |
| 5.8 |
| 12.2 |
| 6.8 |
| 7.4 |
| 4.3 |
| 10.8 |
| (52.5) |
| 5.5 |
| 10.7 |
| 1.2 |
| 32.0 |
| 12.0 |
| 10.9 |
| 9.1 |
| (0.2) |
| (0.0) |