| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 121.8 | 138.3 | 134.5 | 130.2 | 123.6 | 129.2 | 134.4 | 130.6 | 129.6 | 128.2 | 125.3 | 127.9 | 128.4 | 126.0 | 120.9 |
| Cost of Revenue | 102.1 | 109.5 | 104.9 | 103.7 | 99.5 | 106.2 | 106.8 | 102.9 | 104.6 | - | - | - | - | - | - |
| Gross Profit | 19.7 | 28.7 | 29.6 | 26.5 | 24.1 | 23.0 | 27.6 | 27.6 | 25.0 | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 1.9 | 15.8 | 20.9 | 15.3 | 4.4 | 14.2 | 19.8 | 16.0 | 8.6 | 14.6 | 14.7 | 18.9 | 6.5 | 14.6 | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | (0.3) | 8.1 | 3.8 | 1.9 | 1.7 | 4.1 | 4.7 | 3.6 | 1.7 | 8.5 | 2.3 | (7.3) | 0.6 | 3.9 | 1.8 |
| Per Share | |||||||||||||||
| EPS Basic | (0.02) | - | 0.31 | 0.23 | 0.00 | - | 0.25 | 0.19 | 0.07 | - | 0.20 | 0.49 | 0.05 | 0.16 | 0.15 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 5.7 | 19.5 | 24.5 | 19.0 | 8.1 | 17.8 | 23.5 | 19.8 | 12.4 | 18.5 | 18.6 | 22.8 | 10.5 | 18.8 | 16.0 |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 524.7 | 526.5 | 523.8 | 509.8 | 489.7 | 470.3 |
| Cost of Revenue | 420.2 | 417.6 | 420.5 | 400.0 | 393.7 | - |
| Gross Profit | 104.5 | 108.9 | 103.3 | 109.8 | 96.1 | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 53.9 | 56.5 | 58.6 | 54.6 | 41.5 | 45.3 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 10.9 | 10.6 | 12.4 | 13.4 | 11.6 | 9.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 13.5 | 15.5 | 14.0 | 4.2 | 10.3 | 15.9 |
| Net Income From Continuing Ops | 29.6 | 30.4 | 32.2 | 37.0 | 19.7 | 20.2 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.63 | 0.64 | 0.67 | 0.79 | 0.42 | 0.43 |
| EPS Diluted | 0.63 | 0.63 | 0.66 | 0.77 | 0.42 | 0.42 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 68.6 | 71.1 | 73.5 | 70.4 | 58.7 | 63.8 |
| EBIT | 53.9 | 56.5 | 58.6 | 54.6 | 41.5 | 45.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 14.7 | 10.6 | 10.7 | 10.5 | 13.6 | 9.1 | 8.6 | 10.3 | 11.8 | - | - | - | - | - | - |
| Depreciation & Amortization | 3.8 | 3.7 | 3.6 | 3.7 | 3.7 | 3.7 | 3.7 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 4.0 | 4.2 | 4.4 |
| Amortization of Intangibles | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 |
| Other Operating Expenses | 0.6 | 1.4 | 5.6 | 3.0 | (2.3) | 3.9 | 4.5 | 2.4 | (0.8) | 0.4 | (0.7) | 1.1 | 0.0 | 1.8 | (0.1) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 11.7 |
| Interest Expense |
| 2.9 |
| 2.6 |
| 2.7 |
| 2.7 |
| 2.6 |
| 2.6 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.6 |
| 3.1 |
| 3.2 |
| 3.4 |
| 3.1 |
| 2.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | 1.4 | 5.6 | 3.0 | (2.3) | 3.9 | 4.5 | 2.4 | (0.8) | 2.6 | (0.7) | (1.1) | (0.0) | (1.8) | 0.1 |
| Pre-Tax Income | (1.0) | 13.2 | 18.3 | 12.6 | 1.8 | 11.5 | 16.7 | 12.8 | 5.1 | 11.0 | 11.5 | 15.7 | 3.1 | 11.5 | 8.9 |
| Net Income From Continuing Ops | (0.8) | 5.1 | 14.5 | 10.7 | 0.1 | 7.5 | 12.0 | 9.2 | 3.5 | 2.4 | 9.2 | 22.9 | 2.4 | 7.7 | 7.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (0.8) | 5.1 | 14.5 | 10.7 | 0.1 | 7.5 | 12.0 | 9.2 | 3.5 | 2.4 | 9.2 | 22.9 | 2.4 | 7.7 | 7.2 |
| Net Income Attributable To Parent | (0.8) | 4.9 | 14.2 | 10.6 | (0.2) | 7.4 | 11.7 | 9.0 | 3.2 | 2.2 | 9.3 | 22.8 | 2.4 | 7.5 | 7.1 |
| Less: Minority Interest | 0.0 | 0.2 | 0.3 | 0.0 | 0.2 | 0.1 | 0.3 | 0.2 | 0.3 | 0.2 | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (0.8) | 4.9 | 14.2 | 10.6 | (0.2) | 7.4 | 11.7 | 9.0 | 3.2 | 2.2 | 9.3 | 22.8 | 2.4 | 7.5 | 7.1 |
| (0.02) |
| - |
| 0.30 |
| 0.22 |
| 0.00 |
| - |
| 0.25 |
| 0.19 |
| 0.07 |
| - |
| 0.19 |
| 0.48 |
| 0.05 |
| 0.16 |
| 0.15 |
| Shares Basic | 46.1 | - | 46.3 | 46.6 | 46.8 | - | 46.9 | 46.9 | 46.9 | - | 46.7 | 46.7 | 46.6 | 46.3 | 46.3 |
| Shares Diluted | 46.1 | - | 47.1 | 47.4 | 46.8 | - | 47.8 | 47.7 | 47.7 | - | 47.6 | 47.5 | 47.5 | 47.0 | 47.1 |
| 1.9 |
| 15.8 |
| 20.9 |
| 15.3 |
| 4.4 |
| 14.2 |
| 19.8 |
| 16.0 |
| 8.6 |
| 14.6 |
| 14.7 |
| 18.9 |
| 6.5 |
| 14.6 |
| 11.7 |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 46.5 | 45.4 | 39.8 | 40.3 | 38.1 | - |
| Depreciation & Amortization | 14.7 | 14.6 | 15.0 | 15.8 | 17.2 | 18.5 |
| Amortization of Intangibles | 0.4 | 0.4 | 0.5 | 0.5 | 0.7 | 0.8 |
| Other Operating Expenses | 10.6 | 7.6 | 10.0 | 0.9 | 0.7 | 5.6 |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| 45.9 |
| 46.2 |
| 41.2 |
| 30.0 |
| 36.1 |
| Other Non-Operating Income | 10.6 | 7.6 | 10.0 | 0.9 | 0.7 | (5.6) |
| Pre-Tax Income | 43.1 | 45.9 | 46.2 | 41.2 | 30.0 | 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 29.6 | 30.4 | 32.2 | 37.0 | 19.7 | 20.2 |
| Net Income Attributable To Parent | 29.0 | 29.7 | 31.4 | 36.7 | 19.5 | 19.7 |
| Less: Minority Interest | 0.5 | 0.7 | 0.8 | 0.4 | 0.2 | 0.5 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 29.0 | 29.7 | 31.4 | 36.7 | 19.5 | 19.7 |
| 46.1 |
| 46.4 |
| 46.9 |
| 46.7 |
| 46.3 |
| 46.0 |
| Shares Diluted | 46.1 | 47.0 | 47.7 | 47.5 | 46.8 | 46.7 |