| (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 | 142.8 | 134.9 | 132.4 | 112.5 | 96.6 | 86.9 | 77.4 | 68.9 | 63.1 | 59.7 | 55.9 | 51.6 | 50.6 | 51.8 | 50.3 | 47.6 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 522.6 | 476.4 | 296.3 | 217.8 | 196.1 | 192.4 | 178.3 | 163.4 | 156.9 | 133.0 | 104.7 | 75.0 | 58.9 | 48.8 | 42.1 |
| Cost of Revenue | - | - | - | - | - | 0.0 | 1.9 | 2.9 | 3.0 | 2.7 | 2.5 | - | - | - | - |
| Gross Profit | - | - | - | - | - | 192.4 | 176.5 | 160.5 | 154.0 | 130.2 | 102.1 | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | - | 0.1 | 1.3 | 0.2 | - | 0.7 | 0.9 | 0.0 | 0.0 | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 7.3 | 5.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 |
| Per Share | |||||||||||||||
| EPS Basic | 1.50 | 1.57 | 0.81 | 0.50 | (0.08) | 0.74 | 0.85 | 0.49 | 0.73 | 0.35 | 0.52 | 0.26 | (0.36) | (0.02) | 0.00 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| 46.5 |
| 49.7 |
| 48.6 |
| 48.3 |
| 45.8 |
| 44.1 |
| 45.7 |
| 44.2 |
| 44.3 |
| 44.2 |
| 33.3 |
| 46.2 |
| 39.7 |
| 40.4 |
| 39.5 |
| 39.0 |
| 38.1 |
| 36.6 |
| 32.9 |
| 32.8 |
| 30.6 |
| 28.2 |
| 27.1 |
| 25.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.6 | 0.5 | 0.5 | 0.7 | 0.8 | 0.7 | 0.7 | 0.7 | 0.8 | 0.7 | 0.7 | - | 0.7 | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 49.7 | 48.6 | 48.3 | 45.8 | 43.9 | 45.1 | 43.6 | 43.8 | 43.6 | 32.5 | 45.5 | 39.0 | 39.6 | 38.7 | 38.2 | 37.4 | - | 32.3 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 14.3 | 15.5 | 15.4 | 12.5 | 9.0 | 9.3 | 6.7 | 6.1 | 6.8 | 6.5 | 5.5 | 4.7 | 5.1 | 4.8 | 5.2 | 5.0 | 5.2 | |||||||||||||||||||||||
| Depreciation & Amortization | 29.4 | 27.1 | 26.7 | 21.2 | 17.8 | 15.5 | 14.0 | 13.9 | 13.4 | 13.2 | 13.0 | 12.7 | 12.2 | 11.9 | 12.3 | 12.6 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 61.1 | 61.6 | 58.4 | 49.9 | 36.6 | 44.8 | 43.0 | 56.6 | 33.7 | 35.1 | 41.9 | 51.9 | 30.9 | 33.4 | 42.6 | 26.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - |
| Interest Expense | 11.2 | 11.4 | 12.6 | 13.0 | 6.7 | 5.1 | 8.3 | 8.7 | 8.2 | 8.3 | 11.8 | 11.0 | 9.8 | 9.6 | 8.4 | 6.3 | 5.7 | 5.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 81.8 | 114.2 | 77.0 | 68.9 | 65.2 | - | 33.3 | 10.4 | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.3 | 1.9 | 2.1 | 1.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 79.5 | 112.3 | 74.9 | 67.9 | 65.2 | 52.0 | 33.3 | 10.4 | 28.8 | 26.3 | 8.7 | (0.5) | 19.2 | 14.4 | 0.7 | 20.7 | (43.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 79.5 | 112.3 | 74.9 | 67.9 | 65.2 | 52.0 | 33.3 | 10.4 | 28.8 | 26.3 | 8.7 | (0.5) | 19.2 | 14.4 | 0.7 | 20.7 | (43.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 80.2 | 111.3 | 74.9 | 68.5 | 65.8 | 52.1 | 33.4 | 10.8 | 28.7 | 26.3 | 8.7 | (0.5) | 19.2 | 14.4 | 0.7 | 20.7 | ||||||||||||||||||||||||
| Less: Minority Interest | (0.7) | 1.0 | 0.0 | (0.6) | (0.6) | (0.2) | (0.2) | (0.3) | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | - | 0.0 | - | - | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 80.1 | 111.1 | 74.7 | 68.4 | 65.6 | 52.0 | 33.3 | 10.7 | 28.7 | 26.2 | 8.6 | (0.6) | 19.1 | 14.2 | 0.6 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.36 | - | 0.35 | 0.36 | 0.35 | - | 0.21 | 0.07 | 0.22 | - | 0.08 | (0.01) | 0.19 | - | 0.01 | 0.21 | (0.45) | - | 0.12 | 0.22 | 0.21 | - | 0.23 | 0.20 | 0.20 | - | (0.11) | 0.21 | 0.18 | - | 0.18 | 0.17 | 0.19 | - | 0.15 | 0.03 | 0.15 | - | 0.13 | 0.13 |
| EPS Diluted | 0.36 | - | 0.35 | 0.35 | 0.35 | - | 0.21 | 0.07 | 0.22 | - | 0.08 | (0.01) | 0.19 | - | 0.01 | 0.21 | (0.45) | - | ||||||||||||||||||||||
| Shares Basic | 223.0 | - | 211.7 | 192.4 | 187.2 | - | 159.5 | 144.9 | 132.8 | - | 104.0 | 99.1 | 99.1 | - | 96.6 | 96.6 | 96.4 | - | ||||||||||||||||||||||
| Shares Diluted | 224.0 | - | 212.3 | 192.9 | 187.4 | - | 159.9 | 145.3 | 133.2 | - | 104.3 | 99.1 | 99.1 | - | 96.6 | 96.6 | 96.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 57.8 | 52.5 | 28.9 | 21.8 | 20.2 | 26.9 | 16.3 | 15.2 | 12.6 | 11.1 | 9.3 | 7.7 | 11.1 | 5.4 | 1.8 |
| Depreciation & Amortization | 104.5 | 92.9 | 56.8 | 51.2 | 50.3 | 55.4 | 52.8 | 51.9 | 45.8 | 39.2 | 32.0 | 24.1 | 23.0 | 23.4 | 21.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 230.9 | 206.5 | 178.1 | 159.8 | 192.8 | 109.5 | 97.4 | 118.8 | 101.1 | 110.6 | 75.1 | 64.9 | 67.0 | 49.1 | 41.8 |
| - |
| Interest Expense |
| 48.3 |
| 43.7 |
| 30.3 |
| 40.9 |
| 30.0 |
| 23.7 |
| 23.7 |
| 28.1 |
| 27.9 |
| 24.2 |
| 22.9 |
| 24.0 |
| 21.6 |
| 12.6 |
| 12.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | 4.4 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 341.9 | 325.3 | 124.4 | 53.7 | - | - | - | - | - | - | - | 10.0 | (8.1) | (0.3) | 0.2 |
| Net Income From Continuing Ops | 334.6 | 320.3 | 124.4 | 53.7 | (7.5) | 72.0 | 80.9 | 46.4 | 57.9 | 25.9 | 29.4 | 10.0 | (8.1) | (0.4) | 0.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 334.6 | 320.3 | 124.4 | 53.7 | (7.5) | 72.0 | 80.9 | 46.4 | 57.9 | 25.9 | 29.4 | 10.0 | (8.1) | (0.4) | 0.1 |
| Net Income Attributable To Parent | 334.9 | 320.5 | 125.1 | 53.7 | (7.5) | 72.0 | 80.9 | 46.4 | 57.9 | 25.9 | 29.4 | 10.0 | (8.1) | (0.4) | 0.1 |
| Less: Minority Interest | (0.3) | (0.3) | (0.7) | (0.0) | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 334.3 | 319.8 | 124.6 | 53.3 | (7.9) | 71.5 | 80.6 | 46.1 | 57.9 | 25.9 | 29.4 | 10.0 | (8.1) | (0.4) | 0.1 |
| 1.49 |
| 1.57 |
| 0.80 |
| 0.50 |
| (0.08) |
| 0.74 |
| 0.85 |
| 0.49 |
| 0.72 |
| 0.35 |
| 0.52 |
| 0.26 |
| (0.36) |
| (0.02) |
| 0.00 |
| Shares Basic | 223.0 | 203.6 | 154.8 | 106.0 | 96.7 | 96.0 | 95.2 | 93.1 | 79.4 | 72.6 | 56.0 | 37.4 | 22.8 | 22.2 | 22.2 |
| Shares Diluted | 224.0 | 204.1 | 155.2 | 106.2 | 96.7 | 96.1 | 95.2 | 93.1 | 79.4 | 72.6 | 56.0 | 37.4 | 22.8 | 22.2 | 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| 5.2 |
| 5.8 |
| 5.1 |
| 3.4 |
| 4.1 |
| 4.8 |
| 4.1 |
| 3.7 |
| 3.5 |
| 4.6 |
| 3.3 |
| 2.9 |
| 3.1 |
| 3.4 |
| 3.2 |
| 2.7 |
| 3.1 |
| 3.0 |
| 2.4 |
| 2.6 |
| 2.3 |
| 2.2 |
| 13.6 |
| 14.1 |
| 14.0 |
| 13.8 |
| 13.5 |
| 13.3 |
| 13.1 |
| 13.2 |
| 13.2 |
| 13.1 |
| 13.4 |
| 13.4 |
| 11.9 |
| 11.6 |
| 11.4 |
| 11.3 |
| 11.6 |
| 11.0 |
| 9.7 |
| 9.3 |
| 9.1 |
| 8.5 |
| 8.2 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.9 |
| 31.6 |
| 25.9 |
| 26.9 |
| 25.1 |
| 23.1 |
| 24.1 |
| 25.2 |
| 25.0 |
| 25.1 |
| 43.6 |
| 26.5 |
| 23.6 |
| 24.8 |
| 25.0 |
| 25.7 |
| 25.5 |
| 34.3 |
| 21.6 |
| 34.3 |
| 20.3 |
| 19.6 |
| 19.3 |
| 18.1 |
| 5.7 |
| 6.5 |
| 5.8 |
| 5.6 |
| 5.5 |
| 5.8 |
| 6.7 |
| 6.9 |
| 7.1 |
| 7.3 |
| 6.9 |
| 6.7 |
| 6.8 |
| 7.3 |
| 7.1 |
| 6.5 |
| 5.6 |
| 6.2 |
| 5.9 |
| 5.5 |
| 5.7 |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 11.9 |
| 21.3 |
| 20.5 |
| 21.1 |
| 21.6 |
| 18.9 |
| 19.3 |
| 20.7 |
| (10.1) |
| 19.7 |
| 16.1 |
| 15.5 |
| 14.5 |
| 13.3 |
| 14.6 |
| 2.3 |
| 11.3 |
| 2.0 |
| 10.3 |
| 8.4 |
| 7.8 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 11.9 |
| 21.3 |
| 20.5 |
| 21.1 |
| 21.6 |
| 18.9 |
| 19.3 |
| 20.7 |
| (10.1) |
| 19.7 |
| 16.1 |
| 15.5 |
| 14.5 |
| 13.3 |
| 14.6 |
| 2.3 |
| 11.3 |
| 2.0 |
| 10.3 |
| 8.4 |
| 7.8 |
| 7.6 |
| (43.3) |
| 18.3 |
| 11.9 |
| 21.3 |
| 20.5 |
| 21.1 |
| 21.6 |
| 18.9 |
| 19.3 |
| 20.7 |
| (10.1) |
| 19.7 |
| 16.1 |
| 15.5 |
| 14.5 |
| 13.3 |
| 14.6 |
| 2.3 |
| 11.3 |
| 2.0 |
| 10.3 |
| 8.4 |
| 7.8 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.6 |
| (43.4) |
| 18.1 |
| 11.8 |
| 21.2 |
| 20.4 |
| 20.9 |
| 21.5 |
| 18.9 |
| 19.3 |
| 20.4 |
| (10.1) |
| 19.7 |
| 16.1 |
| 15.5 |
| 14.5 |
| 13.3 |
| 14.6 |
| 2.3 |
| 11.3 |
| 2.0 |
| 10.3 |
| 8.4 |
| 7.8 |
| 7.6 |
| 0.12 |
| 0.22 |
| 0.21 |
| - |
| 0.23 |
| 0.20 |
| 0.20 |
| - |
| (0.11) |
| 0.21 |
| 0.18 |
| - |
| 0.18 |
| 0.17 |
| 0.19 |
| - |
| 0.15 |
| 0.03 |
| 0.15 |
| - |
| 0.13 |
| 0.13 |
| 96.3 |
| 96.1 |
| 95.4 |
| - |
| 95.2 |
| 95.2 |
| 95.2 |
| - |
| 95.1 |
| 94.0 |
| 88.0 |
| - |
| 81.5 |
| 76.4 |
| 75.5 |
| - |
| 75.5 |
| 72.6 |
| 67.0 |
| - |
| 57.6 |
| 57.5 |
| 96.3 |
| 96.1 |
| 95.4 |
| - |
| 95.2 |
| 95.2 |
| 95.2 |
| - |
| 95.1 |
| 94.0 |
| 88.0 |
| - |
| 81.5 |
| 76.4 |
| 75.5 |
| - |
| 75.5 |
| 72.6 |
| 67.0 |
| - |
| 57.6 |
| 57.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |