| (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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | 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 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 | Q3 FY 15 | Q2 FY 15 | Q1 FY 15 | Q4 FY 14 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 56.5 | 52.6 | 49.7 | 52.2 | 53.4 | 50.0 | 44.9 | 49.1 | 48.1 | 45.1 | 45.4 | 43.8 | 41.9 | 40.7 | 40.3 | 37.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 | FY2018 | FY2017 | FY2016 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 211.0 | 205.2 | 187.2 | 174.4 | 137.3 | 113.0 | 116.2 | 113.5 | 106.8 | 99.1 | 89.8 | 82.8 | 77.3 | 70.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 10.3 | 8.7 | 5.8 | 7.0 | 8.7 | 2.9 | 6.3 | 7.4 | 6.3 | 7.4 | 6.5 | 4.6 | 3.6 | 3.6 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 0.9 | 0.6 | 0.3 | 0.6 | 1.2 | (0.1) | 0.9 | 1.4 | 1.4 | 1.7 | 1.3 | 0.9 | 0.8 | 0.8 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 3.21 | 2.71 | 1.81 | 2.15 | 6.34 | - | - | - | - | - | - | - | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | 13.4 | 5.9 | 7.0 | 11.6 | 6.1 | 9.2 | 10.1 | 8.8 | 9.9 | 9.0 | 7.1 | 5.9 | - |
| EBIT | 10.3 | |||||||||||||
| 37.9 |
| 34.4 |
| 31.4 |
| 23.7 |
| 30.1 |
| 30.9 |
| 29.1 |
| 29.5 |
| 29.7 |
| 27.9 |
| 27.2 |
| 28.4 |
| 29.5 |
| 28.4 |
| 27.0 |
| 27.4 |
| 26.6 |
| 26.4 |
| 27.0 |
| 25.3 |
| 24.8 |
| 25.9 |
| 23.3 |
| 21.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 1.5 | 1.4 | 1.5 | 1.1 | 1.4 | 1.5 | 1.4 | 1.3 | 1.4 | 1.2 | 1.0 | 7.6 | 7.4 | 6.5 | 7.5 | 6.0 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | 1.2 | - | - | 1.2 | 1.1 | - | - | - | 0.0 | - | - | 0.0 | - | - | 0.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 6.7 | 7.0 | 7.3 | 7.0 | 6.6 | 6.5 | 6.1 | 6.3 | 6.4 | 5.9 | 6.0 | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 52.3 | 50.9 | 48.2 | 49.2 | 49.8 | 49.2 | 44.8 | 46.8 | 45.4 | 44.3 | 42.7 | 41.1 | 40.7 | 38.6 | 38.5 | 36.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 4.2 | 1.7 | 1.5 | 3.0 | 3.5 | 0.8 | 0.1 | 2.3 | 2.7 | 0.8 | 2.7 | 2.7 | 1.2 | 2.1 | 1.9 | 0.8 | 2.6 | 2.8 | 1.3 | (0.7) | 1.5 | 1.2 | 1.8 | 1.9 | 1.9 | 0.7 | 1.3 | 2.1 | 2.5 | 1.6 | 1.6 | 2.1 | 1.5 | 2.4 | 2.0 | 1.4 | 1.9 | 2.4 | 1.3 | 1.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.1 | (0.0) | 0.1 | (0.2) | 0.1 | (0.1) | 0.4 | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | (0.3) | (0.1) | (0.2) | 3.3 | 6.3 | |||||||||||||||||||||||
| Pre-Tax Income | 4.3 | 1.6 | 1.6 | 2.7 | 3.7 | 0.7 | 0.5 | 2.1 | 2.5 | 0.6 | 2.5 | 2.5 | 0.9 | 2.0 | 1.7 | 4.1 | 8.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.4 | 0.1 | 0.0 | 0.2 | 0.3 | 0.0 | 0.1 | 0.3 | (0.1) | (0.0) | 0.1 | 0.3 | 0.1 | 0.0 | 0.4 | 0.1 | 0.5 | 0.5 | (0.0) | (0.1) | (0.1) | 0.1 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.3 | 0.5 | 0.3 | 0.5 | 0.4 | 0.3 | 0.4 | 0.5 | 0.3 | 0.3 |
| Net Income From Continuing Ops | 3.8 | 1.5 | 1.6 | 2.5 | 3.3 | 0.6 | 0.4 | 1.8 | 2.5 | 0.6 | 2.4 | 2.2 | 0.9 | 2.0 | 1.3 | 3.9 | 8.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 3.8 | 1.5 | 1.6 | 2.5 | 3.3 | 0.6 | 0.4 | 1.8 | 2.5 | 0.6 | 2.4 | 2.2 | 0.9 | 2.0 | 1.3 | 3.9 | 8.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.9 | 0.8 | 0.9 | 1.4 | 2.7 | 0.1 | 0.2 | 1.1 | 1.9 | 0.1 | 1.6 | 1.9 | 0.6 | 1.8 | 1.7 | 1.6 | ||||||||||||||||||||||||
| Less: Minority Interest | 1.0 | 0.7 | 0.7 | 1.1 | 0.7 | 0.6 | 0.2 | 0.7 | 0.6 | 0.5 | 0.8 | 0.3 | 0.3 | 0.1 | (0.3) | 2.4 | 1.2 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 2.9 | 0.8 | 0.9 | 1.4 | 2.7 | 0.1 | 0.2 | 1.1 | 1.9 | 0.1 | 1.6 | 1.9 | 0.6 | 1.8 | 1.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.55 | 0.43 | - | 0.75 | 1.45 | 0.03 | - | 0.60 | 1.04 | 0.06 | 0.86 | 1.02 | 0.34 | 0.99 | 0.89 | 0.84 | 3.87 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 1.55 | 0.43 | - | 0.75 | 1.45 | 0.03 | - | 0.60 | 1.04 | 0.06 | 0.86 | 1.02 | 0.34 | 0.99 | 0.84 | 0.84 | 3.87 | - | ||||||||||||||||||||||
| Shares Basic | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | ||||||||||||||||||||||
| Shares Diluted | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 5.4 | 2.9 | - | - | 4.7 | 1.9 | - | - | - | 0.8 | - | - | 1.2 | - | - | 1.4 | - | - | 2.0 | - | - | 2.0 | - | - | - | 1.3 | - | - | - | 2.2 | - | - | 2.1 | - | - | 2.0 | - | - | 2.0 | - |
| EBIT | 4.2 | 1.7 | 1.5 | 3.0 | 3.5 | 0.8 | 0.1 | 2.3 | 2.7 | 0.8 | 2.7 | 2.7 | 1.2 | 2.1 | 1.9 | 0.8 | 2.6 | 2.8 | 1.3 | |||||||||||||||||||||
| Selling General & Administrative |
| 5.4 |
| 5.5 |
| 5.3 |
| 4.7 |
| 20.3 |
| 19.9 |
| 20.8 |
| 19.9 |
| 18.7 |
| 16.8 |
| 16.0 |
| 15.3 |
| 14.8 |
| 13.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 4.7 | 0.0 | 0.0 | 3.0 | 3.1 | 2.9 | 2.7 | 2.5 | 2.5 | 2.5 | 2.5 | 2.4 | - |
| Amortization of Intangibles | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Other Operating Expenses | 28.0 | 27.4 | 24.7 | 23.7 | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 200.7 | 196.5 | 181.4 | 167.4 | 128.7 | 110.1 | 109.9 | 106.1 | 100.6 | 91.7 | 83.3 | 78.2 | 73.8 | 66.4 |
| 1.0 |
| 1.0 |
| 1.0 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.8 |
| 0.5 |
| Income From Equity Investments | - | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - |
| Other Non-Operating Income | (0.1) | (0.1) | (0.3) | (1.0) | 9.3 | (0.8) | (0.1) | (0.7) | (0.5) | (0.5) | (0.6) | (0.8) | (0.7) | (0.4) |
| Pre-Tax Income | 10.2 | 8.6 | 5.6 | 6.1 | 18.0 | 2.1 | 6.3 | 6.8 | 5.8 | 6.9 | 5.9 | 3.8 | 2.8 | 3.2 |
| 9.4 |
| 8.0 |
| 5.3 |
| 5.4 |
| 16.8 |
| 2.2 |
| 5.4 |
| 5.4 |
| 4.4 |
| 5.2 |
| 4.6 |
| 2.9 |
| 2.1 |
| 2.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 9.4 | 8.0 | 5.3 | 5.4 | 16.8 | 2.2 | 5.4 | 5.4 | 4.4 | 5.2 | 4.6 | 2.9 | 2.1 | 2.5 |
| Net Income Attributable To Parent | 6.0 | 5.0 | 3.4 | 4.0 | 11.8 | 1.1 | 3.6 | 3.7 | 3.0 | 3.5 | 2.8 | 2.0 | 1.4 | 1.7 |
| Less: Minority Interest | 3.4 | 3.0 | 1.9 | 1.4 | 5.0 | 1.1 | 1.7 | 1.7 | 1.4 | 1.8 | 1.8 | 1.0 | 0.7 | 0.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.0 | 5.0 | 3.4 | 4.0 | 11.8 | 1.1 | 3.6 | 3.7 | 3.0 | 3.5 | 2.8 | 2.0 | 1.4 | 1.7 |
| 3.21 |
| 2.71 |
| 1.81 |
| 2.15 |
| 6.34 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - | - | - | - |
| 8.7 |
| 5.8 |
| 7.0 |
| 8.7 |
| 2.9 |
| 6.3 |
| 7.4 |
| 6.3 |
| 7.4 |
| 6.5 |
| 4.6 |
| 3.6 |
| 3.6 |
| 5.3 |
| 5.4 |
| 5.5 |
| 4.2 |
| 5.4 |
| 5.8 |
| 4.8 |
| 5.1 |
| 5.2 |
| 5.6 |
| 5.1 |
| 4.9 |
| 4.8 |
| 5.2 |
| 4.6 |
| 4.6 |
| 4.8 |
| 4.3 |
| 4.7 |
| 4.7 |
| 4.2 |
| 4.2 |
| 4.3 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| 0.6 |
| - |
| - |
| 0.6 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 31.6 |
| 30.1 |
| 24.4 |
| 28.6 |
| 29.7 |
| 27.2 |
| 27.6 |
| 27.8 |
| 27.2 |
| 26.0 |
| 26.3 |
| 26.9 |
| 26.8 |
| 25.4 |
| 25.3 |
| 25.1 |
| 24.0 |
| 25.0 |
| 23.9 |
| 22.8 |
| 23.5 |
| 22.0 |
| 20.5 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 0.0 |
| - |
| 3.4 |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| 0.4 |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.1) |
| 6.2 |
| 1.0 |
| (0.9) |
| 1.3 |
| 1.0 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.1 |
| 1.1 |
| 1.9 |
| 2.3 |
| 1.4 |
| 1.4 |
| 2.0 |
| 1.4 |
| 2.3 |
| 1.9 |
| 1.2 |
| 1.8 |
| 2.2 |
| 1.2 |
| 1.1 |
| 5.7 |
| 1.0 |
| (0.9) |
| 1.4 |
| 0.9 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.0 |
| 0.9 |
| 1.6 |
| 1.9 |
| 1.0 |
| 1.1 |
| 1.5 |
| 1.1 |
| 1.8 |
| 1.4 |
| 1.0 |
| 1.4 |
| 1.7 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 1.0 |
| (0.9) |
| 1.4 |
| 0.9 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.0 |
| 0.9 |
| 1.6 |
| 1.9 |
| 1.0 |
| 1.1 |
| 1.5 |
| 1.1 |
| 1.8 |
| 1.4 |
| 1.0 |
| 1.4 |
| 1.7 |
| 0.9 |
| 0.8 |
| 7.2 |
| 2.5 |
| 0.8 |
| (0.5) |
| 0.6 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.6 |
| 1.0 |
| 1.4 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.7 |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.8 |
| 1.1 |
| 0.7 |
| 0.5 |
| 3.2 |
| 0.3 |
| (0.4) |
| 0.8 |
| 0.4 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.4 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 7.2 |
| 2.5 |
| 0.8 |
| (0.5) |
| 0.6 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.0 |
| 0.7 |
| 0.6 |
| 1.0 |
| 1.4 |
| 0.6 |
| 0.8 |
| 1.0 |
| 0.7 |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.8 |
| 1.1 |
| 0.7 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| 1.5 |
| 1.2 |
| 1.8 |
| 1.9 |
| 1.9 |
| 0.7 |
| 1.3 |
| 2.1 |
| 2.5 |
| 1.6 |
| 1.6 |
| 2.1 |
| 1.5 |
| 2.4 |
| 2.0 |
| 1.4 |
| 1.9 |
| 2.4 |
| 1.3 |
| 1.3 |