| (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 | 112.3 | 109.4 | 108.4 | 109.8 | 106.9 | 105.3 | 100.6 | 95.9 | 91.7 | 92.0 | 92.1 | 84.9 | 83.1 | 83.0 | 90.3 | 82.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 439.9 | 434.5 | 393.5 | 352.0 | 329.7 | 267.8 | 271.2 | 345.8 | 389.8 | 434.4 | 422.3 | 363.7 | 300.3 | 255.8 | 187.2 | 143.1 | 155.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 429.5 | 422.7 | 364.0 | 329.2 | 305.2 | 266.3 | 265.5 | 337.1 | 380.3 | 0.0 | 0.0 | 0.1 | 0.4 | 0.0 | 0.4 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 9.1 | 8.7 | 8.2 | 15.8 | 30.2 | 18.2 | (1.6) | 3.8 | 3.8 | 28.3 | 20.4 | 26.7 | 22.7 | 16.2 | (60.2) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.93 | 0.88 | 0.90 | 2.17 | 4.10 | 2.11 | 0.96 | 0.24 | 0.68 | 0.17 | 1.20 | 1.34 | 1.18 | 0.98 | 3.56 | (0.76) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 74.4 |
| 69.4 |
| 68.6 |
| 66.8 |
| 63.1 |
| 62.4 |
| 70.7 |
| 67.3 |
| 70.8 |
| 85.7 |
| 85.5 |
| 86.3 |
| 88.2 |
| 91.2 |
| 95.6 |
| 99.4 |
| 103.6 |
| 107.2 |
| 109.5 |
| 110.1 |
| 107.6 |
| 108.2 |
| 108.5 |
| 104.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | 6.6 | 5.5 | 5.7 | 5.7 | 5.9 | 6.3 | 5.7 | 5.9 | 4.9 | 4.7 | 5.3 | 5.5 | 5.7 | 5.9 | 6.0 | 5.8 | 5.4 | |||||||||||||||||||||||
| General & Administrative | 12.9 | 13.7 | 13.4 | 13.2 | 12.6 | 14.4 | 13.3 | 13.3 | 13.8 | 13.8 | 13.0 | 11.8 | 11.4 | 11.7 | 9.4 | 8.3 | 8.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 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 | 0.4 | 0.4 | 0.4 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 104.3 | 102.2 | 101.4 | 102.8 | 100.1 | 98.0 | 93.7 | 89.2 | 85.2 | 82.1 | 77.9 | 66.3 | 64.7 | 64.7 | 56.0 | 47.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 108.7 | 108.2 | 107.2 | 105.4 | 101.9 | 98.1 | 93.2 | 88.4 | 84.3 | 83.3 | 83.3 | 82.6 | 80.1 | 79.7 | 79.8 | 75.7 | 70.1 | 72.1 | 67.0 | 65.4 | 61.7 | 61.2 | 69.4 | 66.0 | 68.8 | 83.3 | 83.5 | 84.4 | 85.8 | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 60.1 | 59.3 | 59.1 | 58.7 | 54.9 | 52.5 | 50.1 | 46.7 | 42.0 | 40.3 | 37.9 | 35.7 | 32.8 | 28.9 | 23.5 | 18.8 | 16.4 | 17.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 8.0 | 7.2 | 7.0 | 7.0 | 6.8 | 7.4 | 6.9 | 6.7 | 6.6 | 9.8 | 14.2 | 18.6 | 18.4 | 18.3 | 34.3 | 34.2 | 29.3 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.5 | 2.2 | 2.2 | 2.2 | 2.1 | 2.2 | 2.1 | 2.0 | 2.0 | 2.7 | 3.8 | 4.7 | 4.6 | 4.2 | 8.9 | 8.9 | 8.2 | 5.4 | 5.9 | 4.2 | 2.8 | 2.3 | 2.1 | 1.7 | (7.7) | 0.9 | 1.0 | 1.0 | 0.9 | (0.6) | 1.5 | 1.5 | 1.4 | 18.2 | 3.4 | 3.4 | 3.3 | 5.2 | 5.1 | 5.1 |
| Net Income From Continuing Ops | 5.5 | 5.0 | 4.9 | 4.8 | 4.7 | 5.1 | 4.8 | 4.7 | 4.6 | 7.2 | 10.4 | 14.0 | 13.8 | (11.9) | 34.3 | 34.2 | 29.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 5.5 | 5.0 | 4.9 | 4.8 | 4.7 | 5.1 | 4.8 | 4.7 | 4.6 | 7.2 | 10.4 | 14.0 | 13.8 | (11.9) | 34.3 | 34.2 | 29.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 5.5 | 5.0 | 4.9 | 4.8 | 4.7 | 5.1 | 4.8 | 4.7 | 4.6 | 7.2 | 10.4 | 14.0 | 13.8 | 14.1 | 25.4 | 25.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 5.5 | 5.0 | 4.9 | 4.8 | 4.7 | 5.1 | 4.8 | 4.7 | 4.6 | 7.2 | 10.4 | 14.0 | 13.8 | 14.1 | 25.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.25 | - | 0.22 | 0.22 | 0.22 | - | 0.22 | 0.22 | 0.22 | - | 0.49 | 0.67 | 0.68 | - | 1.22 | 1.18 | 0.99 | - | 0.59 | 0.43 | 0.23 | - | 0.17 | 0.13 | 0.48 | - | 0.08 | 0.08 | 0.08 | - | 0.14 | 0.15 | 0.15 | - | 0.21 | 0.20 | 0.19 | - | 0.31 | 0.30 |
| EPS Diluted | 0.24 | - | 0.20 | 0.20 | 0.19 | - | 0.20 | 0.19 | 0.19 | - | 0.41 | 0.55 | 0.54 | - | 0.95 | 0.91 | 0.75 | - | ||||||||||||||||||||||
| Shares Basic | 21.8 | - | 22.2 | 21.9 | 21.4 | - | 21.3 | 21.3 | 21.1 | - | 21.2 | 20.9 | 20.4 | - | 20.9 | 21.4 | 0.0 | - | ||||||||||||||||||||||
| Shares Diluted | 23.5 | - | 24.0 | 24.2 | 24.3 | - | 24.2 | 24.3 | 24.6 | - | 25.2 | 25.4 | 25.4 | - | 26.7 | 27.7 | 0.0 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 23.4 | 22.8 | 22.8 | 21.2 | 23.0 | 16.9 | 14.2 | 17.9 | 17.6 | 15.6 | 17.8 | 17.5 | 16.1 | 13.4 | 10.7 | 8.5 | 3.8 |
| General & Administrative | 53.2 | 52.9 | 54.7 | 50.0 | 37.6 | 34.6 | 32.0 | 33.0 | 31.0 | 26.6 | 24.8 | 20.2 | 19.3 | 16.3 | 15.4 | 14.6 | 18.5 |
| Depreciation & Amortization | 0.9 | 0.9 | 0.9 | 0.8 | 1.6 | 1.7 | 1.8 | 1.1 | 1.0 | 0.9 | 0.8 | 0.6 | 0.4 | 0.4 | 0.5 | 0.7 | 0.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 410.7 | 406.5 | 366.1 | 290.9 | 213.5 | 202.1 | 251.0 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.9 |
| 137.1 |
| Interest Expense | 237.2 | 232.0 | 191.3 | 146.6 | 87.5 | 75.2 | 101.3 | 110.5 | 101.5 | 92.3 | 79.9 | 57.7 | 50.4 | 58.2 | 79.4 | 83.1 | 81.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 29.2 | 28.0 | 27.4 | 61.1 | 116.2 | 65.7 | 20.1 | 9.2 | 18.7 | 32.1 | 49.7 | 61.4 | 52.2 | 37.2 | 9.2 | (14.5) | (16.2) |
| - |
| 17.0 |
| Net Income From Continuing Ops | 20.2 | 19.3 | 19.2 | 45.3 | 86.0 | 65.7 | 20.1 | 9.2 | 14.9 | 3.8 | 29.3 | 34.7 | 29.5 | 21.0 | 69.4 | (14.5) | (33.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 20.2 | 19.3 | 19.2 | 45.3 | 86.0 | 65.7 | 20.1 | 9.2 | 14.9 | 3.8 | 29.3 | 34.7 | 29.5 | 21.0 | 69.4 | (14.5) | (33.2) |
| Net Income Attributable To Parent | 20.2 | 19.3 | 19.2 | 45.3 | 86.0 | 47.5 | 21.7 | 5.4 | 14.9 | 3.8 | 29.3 | 34.7 | 29.5 | 21.0 | 69.4 | (14.5) | (33.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 20.2 | 19.3 | 19.2 | 45.3 | 86.0 | 47.5 | 21.7 | 5.4 | 14.9 | 3.8 | 29.3 | 34.7 | 29.5 | 21.0 | 69.4 | (14.5) | (33.2) |
| (1.90) |
| EPS Diluted | 0.86 | 0.80 | 0.79 | 1.80 | 3.23 | 1.84 | 0.90 | 0.22 | 0.59 | 0.14 | 1.01 | 1.10 | 0.92 | 0.67 | 2.72 | (0.76) | (1.90) |
| Shares Basic | 21.8 | 21.9 | 21.3 | 20.9 | 21.0 | 22.6 | 22.6 | 22.4 | 22.0 | 22.7 | 24.4 | 25.9 | 25.0 | 21.5 | 19.5 | 0.0 | 0.0 |
| Shares Diluted | 23.5 | 24.1 | 24.3 | 25.2 | 26.6 | 25.8 | 24.0 | 24.1 | 25.0 | 27.2 | 29.0 | 31.6 | 32.0 | 31.6 | 25.5 | 0.0 | 0.0 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.3 |
| 4.2 |
| 4.0 |
| 3.5 |
| 3.2 |
| 3.1 |
| 4.4 |
| 4.0 |
| 4.4 |
| 4.6 |
| 4.8 |
| 4.4 |
| 4.4 |
| 4.6 |
| 4.2 |
| 3.9 |
| 3.8 |
| 4.0 |
| 4.0 |
| 4.0 |
| 4.5 |
| 4.7 |
| 11.6 |
| 7.5 |
| 7.8 |
| 7.7 |
| 7.6 |
| 7.8 |
| 7.8 |
| 8.7 |
| 7.9 |
| 8.2 |
| 8.8 |
| 8.2 |
| 8.3 |
| 7.8 |
| 7.5 |
| 7.5 |
| 6.5 |
| 6.4 |
| 6.8 |
| 6.9 |
| 6.6 |
| 6.3 |
| 6.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.0 |
| 45.0 |
| 49.0 |
| 52.9 |
| 55.2 |
| - |
| 64.8 |
| 62.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 19.0 |
| 20.9 |
| 23.0 |
| 24.9 |
| 26.5 |
| 27.0 |
| 27.6 |
| 27.9 |
| 27.7 |
| 27.3 |
| 26.4 |
| 25.8 |
| 25.2 |
| 24.1 |
| 23.7 |
| 23.3 |
| 23.2 |
| 22.1 |
| 21.5 |
| 20.9 |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 7.9 |
| 6.5 |
| 5.9 |
| 4.6 |
| 3.1 |
| 0.9 |
| 2.8 |
| 2.8 |
| 2.7 |
| 4.8 |
| 4.7 |
| 4.7 |
| 4.6 |
| 8.2 |
| 8.1 |
| 8.0 |
| 7.8 |
| 12.7 |
| 12.5 |
| 12.3 |
| 24.4 |
| 19.5 |
| 13.9 |
| 7.9 |
| 0.5 |
| 5.9 |
| 3.0 |
| 10.8 |
| 3.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 5.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| (10.0) |
| 4.7 |
| 4.6 |
| 4.5 |
| 7.5 |
| 7.3 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 19.5 |
| 13.9 |
| 7.9 |
| 0.5 |
| 5.9 |
| 3.0 |
| 10.8 |
| 3.8 |
| 1.8 |
| 1.8 |
| 1.7 |
| 5.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| (10.0) |
| 4.7 |
| 4.6 |
| 4.5 |
| 7.5 |
| 7.3 |
| 7.3 |
| 21.1 |
| 19.0 |
| 13.7 |
| 9.7 |
| 5.2 |
| 4.1 |
| 3.8 |
| 3.0 |
| 10.8 |
| 0.0 |
| 1.8 |
| 1.8 |
| 1.7 |
| 5.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| (10.0) |
| 4.7 |
| 4.6 |
| 4.5 |
| 7.5 |
| 7.3 |
| 7.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.3 |
| 21.1 |
| 19.0 |
| 13.7 |
| 9.7 |
| 5.2 |
| 4.1 |
| 3.8 |
| 3.0 |
| 10.8 |
| 0.0 |
| 1.8 |
| 1.8 |
| 1.7 |
| 5.4 |
| 3.2 |
| 3.2 |
| 3.1 |
| (10.0) |
| 4.7 |
| 4.6 |
| 4.5 |
| 7.5 |
| 7.3 |
| 7.3 |
| 0.52 |
| 0.39 |
| 0.21 |
| - |
| 0.16 |
| 0.13 |
| 0.45 |
| - |
| 0.08 |
| 0.08 |
| 0.07 |
| - |
| 0.13 |
| 0.13 |
| 0.12 |
| - |
| 0.17 |
| 0.17 |
| 0.16 |
| - |
| 0.26 |
| 0.25 |
| 0.0 |
| 22.8 |
| 22.7 |
| - |
| 0.0 |
| 0.0 |
| 22.5 |
| - |
| 22.5 |
| 22.4 |
| 22.2 |
| - |
| 22.6 |
| 21.2 |
| 21.6 |
| - |
| 22.5 |
| 23.1 |
| 23.5 |
| - |
| 23.9 |
| 24.5 |
| 0.0 |
| 25.1 |
| 25.0 |
| - |
| 0.0 |
| 0.0 |
| 23.9 |
| - |
| 24.1 |
| 24.0 |
| 24.3 |
| - |
| 24.7 |
| 25.1 |
| 25.7 |
| - |
| 26.8 |
| 27.6 |
| 28.2 |
| - |
| 28.5 |
| 29.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |