| (in millions of USD, except per-share data) | Q4 FY 25 | Q3 FY 25 | Q4 FY 24 | Q3 FY 24 | Q4 FY 23 | Q3 FY 23 | Q4 FY 22 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 292.2 | 280.6 | 243.8 | 233.5 | 175.6 | 172.9 | 139.3 | 135.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 31.5 | 32.1 | 29.8 | 28.3 | 24.5 | |||
| Operating Income | ||||||||
| Operating Income | 17.1 | 19.6 | 13.8 | 16.1 | 2.8 | 5.8 | (12.2) | (8.3) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 5.9 | 5.3 | (0.1) | 0.3 | 0.0 | 0.0 | (0.0) | 0.1 |
| Net Income From Continuing Ops | 14.7 | 18.4 | 18.0 | 19.7 | 6.8 | |||
| Per Share | ||||||||
| EPS Basic | 0.13 | 0.16 | 0.16 | 0.17 | 0.06 | 0.23 | (8.96) | (6.23) |
| EPS Diluted | 0.12 | 0.16 | 0.15 | 0.17 | 0.06 | 0.21 | ||
| Supplementary Data | ||||||||
| EBITDA | 34.7 | 36.5 | 28.1 | 29.9 | 14.3 | 16.5 | (2.2) | 0.6 |
| EBIT | 17.1 | 19.6 | 13.8 | 16.1 | 2.8 | 5.8 | (12.2) | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1,050.2 | 1,179.7 | 963.7 | 728.7 | 564.1 | 500.1 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 121.7 | 137.5 | 120.5 | 101.5 | 70.0 | 64.8 |
| Operating Income | ||||||
| Operating Income | 66.7 | 55.3 | 43.1 | 4.7 | (59.8) | (52.8) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 11.5 | 7.1 | (70.4) | 0.8 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 70.8 | 63.7 | 130.3 | 13.3 | (59.0) | (37.4) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.61 | 0.55 | 1.14 | 0.22 | (44.41) | (51.06) |
| EPS Diluted | 0.60 | 0.54 | 1.10 | 0.21 | (44.41) | (51.06) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 129.2 | 128.9 | 103.5 | 52.2 | (17.0) | (8.2) |
| EBIT | 66.7 | 55.3 | 43.1 | 4.7 | (59.8) | (52.8) |
| 23.3 |
| 16.5 |
| 16.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 31.5 | 32.1 | 29.8 | 28.3 | 24.5 | 23.3 | 16.5 | 16.3 |
| Depreciation & Amortization | 17.6 | 16.8 | 14.3 | 13.7 | 11.5 | 10.7 | 10.0 | 8.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 275.1 | 261.0 | 230.0 | 217.4 | 172.8 | 167.1 | 151.5 | 144.3 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | 0.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Pre-Tax Income | 20.7 | 23.7 | 17.9 | 20.0 | 6.9 | 6.6 | (11.9) | (8.2) |
| 6.5 |
| (11.9) |
| (8.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 14.7 | 18.4 | 18.0 | 19.7 | 6.8 | 6.5 | (11.9) | (8.2) |
| Net Income Attributable To Parent | 14.7 | 18.4 | 18.0 | 19.7 | 6.8 | 6.5 | (11.9) | (8.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 14.7 | 18.4 | 18.0 | 19.7 | 6.8 | 6.5 | (11.9) | (8.2) |
| (8.96) |
| (6.23) |
| Shares Basic | 116.0 | 115.8 | 114.4 | 114.1 | 113.6 | 28.4 | 1.3 | 1.3 |
| Shares Diluted | 118.3 | 118.3 | 118.4 | 118.3 | 117.7 | 31.3 | 1.3 | 1.3 |
| (8.3) |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | 121.7 | 137.5 | 120.5 | 101.5 | 70.0 | 64.8 |
| Depreciation & Amortization | 62.5 | 73.7 | 60.4 | 47.4 | 42.7 | 44.5 |
| Amortization of Intangibles | - | - | 0.0 | 0.0 | 5.6 | 6.2 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 983.5 | 1,124.4 | 920.6 | 724.0 | 623.9 | 552.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.6 | 0.5 | 0.3 | 0.5 | 0.9 | 20.3 |
| Pre-Tax Income | 82.3 | 70.8 | 59.9 | 14.0 | (58.9) | (37.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 70.8 | 63.7 | 130.3 | 13.3 | (59.0) | (37.4) |
| Net Income Attributable To Parent | 70.8 | 63.7 | 130.3 | 13.3 | (59.0) | (37.4) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 70.8 | 63.7 | 130.3 | 13.3 | (59.0) | (37.4) |
| 116.0 |
| 115.8 |
| 114.3 |
| 60.5 |
| 1.3 |
| 0.7 |
| Shares Diluted | 118.3 | 118.3 | 118.3 | 63.4 | 1.3 | 0.7 |