| (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 | 31.5 | 30.9 | 31.1 | 29.1 | 30.1 | 29.3 | 29.6 | 27.5 | 29.3 | 29.1 | 28.7 | 27.8 | 27.2 | 25.3 | 24.8 | 24.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 122.6 | 121.2 | 115.8 | 112.8 | 97.7 | 90.6 | 75.7 | 60.8 | 48.6 | 37.3 | 25.2 | 8.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | 0.0 | 0.0 | 1.0 | 1.6 | 0.3 |
| Interest Expense | 27.4 | 27.0 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | - | 0.2 | 0.1 | 0.4 | 0.1 | 0.3 | 0.2 | 1.5 | (1.5) | (0.3) | 0.0 | 0.0 |
| Net Income From Continuing Ops | 6.1 | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | 0.11 | 0.08 | (0.23) | 0.20 | 0.81 | 0.87 | 0.80 | 0.37 | 0.19 | 0.19 | 0.24 | (0.31) |
| EPS Diluted | 0.11 | 0.08 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | |||||||||
| 23.5 |
| 23.2 |
| 23.3 |
| 22.7 |
| 21.4 |
| 20.1 |
| 19.3 |
| 18.3 |
| 17.9 |
| 16.8 |
| 16.3 |
| 14.3 |
| 13.4 |
| 12.2 |
| 12.5 |
| 12.4 |
| 11.4 |
| 10.9 |
| 9.4 |
| 8.9 |
| 8.0 |
| 7.4 |
| 6.4 |
| 6.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.1 | 4.8 | 4.7 | 10.6 | 5.1 | 4.8 | 4.9 | 4.8 | 4.6 | 3.7 | 3.6 | 3.8 | 16.2 | 4.1 | 3.8 | 3.6 | 3.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 10.7 | 10.8 | 10.9 | 10.9 | 10.9 | 10.8 | 10.9 | 10.8 | 10.3 | 10.2 | 11.2 | 9.2 | 9.0 | 8.3 | 8.0 | 8.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 22.1 | 21.6 | 21.5 | 27.0 | 22.1 | 21.1 | 21.8 | 21.1 | 20.6 | 19.6 | 20.3 | 17.8 | 30.1 | 16.6 | 16.1 | 15.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.6 |
| Interest Expense | 6.8 | 7.0 | 7.1 | 6.6 | 6.4 | 6.4 | 6.3 | 6.0 | 5.1 | 5.0 | 4.6 | 4.1 | 4.0 | 3.5 | 3.0 | 2.8 | 2.6 | 2.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (6.8) | 5.1 | (8.0) | (14.6) | (6.3) | (6.4) | (6.0) | (16.8) | (5.1) | (5.0) | (5.0) | (3.4) | (4.0) | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.7 | 8.3 | 8.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 2.5 | 14.4 | 1.6 | (12.6) | 1.6 | 1.8 | 1.7 | (10.4) | 3.7 | 4.6 | 3.5 | 6.6 | (6.9) | 5.2 | 5.7 | 5.6 | 5.5 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 2.5 | 14.4 | 1.6 | (12.6) | 1.6 | 1.8 | 1.7 | (10.4) | 3.7 | 4.6 | 3.5 | 6.6 | (6.9) | 5.2 | 5.7 | 5.6 | 5.5 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 2.5 | 14.4 | 1.6 | (12.6) | 1.6 | 1.8 | 1.7 | (10.4) | 3.7 | 4.6 | 3.5 | 6.6 | (6.9) | 5.2 | 5.7 | 5.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1.8 | 13.7 | 0.9 | (13.3) | 0.8 | 1.1 | 1.0 | (11.1) | 3.0 | 3.9 | 2.9 | 6.0 | (7.7) | 4.5 | 4.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.07 | - | 0.03 | (0.50) | 0.03 | - | 0.04 | (0.42) | 0.11 | - | 0.11 | 0.24 | (0.32) | - | 0.21 | 0.21 | 0.21 | - | 0.20 | 0.22 | 0.21 | - | 0.22 | 0.19 | 0.18 | - | 0.12 | 0.09 | 0.06 | - | 0.10 | 0.12 | 0.09 | - | 0.02 | 0.04 | 0.07 | - | 0.08 | 0.04 |
| EPS Diluted | 0.07 | - | 0.03 | (0.50) | 0.03 | - | 0.04 | (0.42) | 0.11 | - | 0.11 | 0.24 | (0.32) | - | 0.21 | 0.21 | 0.21 | - | ||||||||||||||||||||||
| Shares Basic | 27.0 | - | 26.9 | 26.8 | 26.7 | - | 26.7 | 26.5 | 26.3 | - | 25.5 | 25.1 | 24.2 | - | 23.6 | 23.6 | 23.6 | - | ||||||||||||||||||||||
| Shares Diluted | 27.0 | - | 26.9 | 26.8 | 26.7 | - | 26.7 | 26.5 | 26.3 | - | 25.5 | 25.1 | 24.2 | - | 23.6 | 23.6 | 23.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 25.1 | 25.1 | 19.1 | 27.3 | 14.8 | 12.1 | 8.8 | 7.7 | 5.6 | 4.0 | 3.4 | 2.5 |
| Depreciation & Amortization | 43.3 | 43.5 | 42.8 | 39.7 | 32.3 | 30.4 | 25.4 | 22.2 | 19.5 | 17.7 | 13.4 | 5.3 |
| Amortization of Intangibles | - | 9.6 | 10.6 | 11.5 | 9.0 | 9.4 | 8.1 | 9.2 | 9.9 | 10.5 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 92.3 | 92.3 | 84.7 | 87.7 | 63.8 | 57.7 | 47.8 | 42.2 | 35.1 | 30.4 | 21.3 | 9.8 |
| 23.7 |
| 17.8 |
| 11.9 |
| 10.5 |
| 8.6 |
| 9.3 |
| 6.3 |
| 3.9 |
| 1.2 |
| 0.4 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (24.3) | (23.8) | (34.3) | (17.4) | (11.8) | (10.4) | - | - | 0.4 | 0.1 | 0.0 | (0.3) |
| Pre-Tax Income | - | - | - | - | - | 32.9 | 27.9 | 18.7 | 13.4 | 6.9 | 3.9 | - |
| 5.1 |
| (3.2) |
| 7.7 |
| 22.0 |
| 22.5 |
| 19.1 |
| 8.4 |
| 4.4 |
| 3.5 |
| 2.7 |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 6.1 | 5.1 | (3.2) | 7.7 | 22.0 | 22.5 | 19.1 | 8.4 | 4.4 | 3.5 | 2.7 | - |
| Net Income Attributable To Parent | 6.1 | 5.1 | (3.2) | 7.7 | 22.0 | 22.5 | 19.1 | 8.4 | 4.4 | 3.5 | 2.7 | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3.0 | 2.1 | (6.0) | 5.1 | 19.2 | 20.2 | 17.2 | 7.0 | 3.3 | 2.8 | 2.7 | (1.5) |
| (0.23) |
| 0.20 |
| 0.81 |
| 0.87 |
| 0.80 |
| 0.37 |
| 0.19 |
| 0.19 |
| 0.24 |
| (0.31) |
| Shares Basic | 27.0 | 26.9 | 26.5 | 25.2 | 23.6 | 23.3 | 21.6 | 18.7 | 17.7 | 14.8 | 11.2 | 4.7 |
| Shares Diluted | 27.0 | 26.9 | 26.5 | 25.2 | 23.6 | 23.3 | 21.6 | 18.7 | 17.7 | 14.8 | 11.3 | 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 3.2 |
| 2.9 |
| 2.9 |
| 2.5 |
| 2.2 |
| 1.9 |
| 2.2 |
| 2.1 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.5 |
| 1.4 |
| 1.5 |
| 1.2 |
| 1.3 |
| 1.1 |
| 0.8 |
| 0.8 |
| 1.0 |
| 0.7 |
| 0.9 |
| 7.9 |
| 7.8 |
| 7.8 |
| 7.5 |
| 7.2 |
| 6.9 |
| 6.3 |
| 6.1 |
| 6.1 |
| 5.7 |
| 5.8 |
| 5.3 |
| 5.4 |
| 4.9 |
| 4.9 |
| 4.6 |
| 5.1 |
| 4.9 |
| 4.5 |
| 4.3 |
| 4.0 |
| 3.6 |
| 3.5 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| 14.5 |
| 15.1 |
| 14.3 |
| 13.8 |
| 12.9 |
| 12.0 |
| 11.2 |
| 11.6 |
| 10.9 |
| 11.1 |
| 10.1 |
| 10.1 |
| 9.1 |
| 8.9 |
| 8.6 |
| 8.5 |
| 8.8 |
| 7.8 |
| 7.3 |
| 6.5 |
| 6.0 |
| 5.2 |
| 5.5 |
| 2.8 |
| 2.7 |
| 2.2 |
| 2.1 |
| 2.1 |
| 2.2 |
| 2.2 |
| 2.5 |
| 2.5 |
| 2.3 |
| 2.1 |
| 1.8 |
| 1.6 |
| 1.6 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.2 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| (2.5) |
| - |
| - |
| (2.5) |
| (2.2) |
| - |
| 4.4 |
| (1.6) |
| (1.3) |
| (1.1) |
| 2.9 |
| (1.0) |
| (1.2) |
| (0.6) |
| 0.8 |
| (0.2) |
| (0.2) |
| 8.7 |
| 8.2 |
| 8.4 |
| 7.6 |
| 7.2 |
| 7.3 |
| 7.0 |
| 6.3 |
| 12.5 |
| 2.6 |
| 2.1 |
| 1.5 |
| 7.2 |
| 2.0 |
| 2.4 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.4 |
| 5.7 |
| 5.3 |
| 5.2 |
| 5.2 |
| 4.5 |
| 4.1 |
| 2.2 |
| 2.6 |
| 2.1 |
| 1.5 |
| (1.9) |
| 2.0 |
| 2.4 |
| 1.9 |
| 1.6 |
| 0.6 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.4 |
| 5.7 |
| 5.3 |
| 5.2 |
| 5.2 |
| 4.5 |
| 4.1 |
| 2.2 |
| 2.6 |
| 2.1 |
| 1.5 |
| (1.9) |
| 2.0 |
| 2.4 |
| 1.9 |
| 1.6 |
| 0.6 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.5 |
| 5.5 |
| 6.1 |
| 5.4 |
| 5.7 |
| 5.3 |
| 5.2 |
| 5.2 |
| 4.5 |
| 4.1 |
| 2.2 |
| 2.6 |
| 2.1 |
| 1.5 |
| (1.9) |
| 2.0 |
| 2.4 |
| 1.9 |
| 1.6 |
| 0.6 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| 5.5 |
| 4.7 |
| 5.2 |
| 4.8 |
| 4.7 |
| 4.7 |
| 4.1 |
| 3.7 |
| 1.9 |
| 2.3 |
| 1.7 |
| 1.1 |
| (2.2) |
| 1.7 |
| 2.2 |
| 1.6 |
| 1.0 |
| 0.4 |
| 0.5 |
| 0.9 |
| 1.0 |
| 1.1 |
| 0.5 |
| 0.20 |
| 0.22 |
| 0.21 |
| - |
| 0.22 |
| 0.19 |
| 0.18 |
| - |
| 0.12 |
| 0.09 |
| 0.06 |
| - |
| 0.10 |
| 0.12 |
| 0.09 |
| - |
| 0.02 |
| 0.04 |
| 0.07 |
| - |
| 0.08 |
| 0.04 |
| 23.5 |
| 23.2 |
| 22.8 |
| - |
| 21.9 |
| 21.3 |
| 20.7 |
| - |
| 18.8 |
| 18.2 |
| 18.0 |
| - |
| 17.7 |
| 17.6 |
| 17.6 |
| - |
| 16.2 |
| 12.7 |
| 12.7 |
| - |
| 12.7 |
| 12.0 |
| 23.5 |
| 23.2 |
| 22.8 |
| - |
| 21.9 |
| 21.3 |
| 20.7 |
| - |
| 18.8 |
| 18.2 |
| 18.0 |
| - |
| 17.7 |
| 17.6 |
| 17.6 |
| - |
| 16.2 |
| 12.8 |
| 12.8 |
| - |
| 12.8 |
| 12.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |