| (in millions of USD, except per-share data) | Q2 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | 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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q3 FY 16 | Q2 FY 16 | Q4 FY 15 | Q3 FY 15 | Q2 FY 15 | Q4 FY 14 | Q3 FY 14 | Q2 FY 14 | Q3 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 230.9 | 197.1 | 190.8 | 201.7 | 179.1 | 176.6 | 186.3 | 179.5 | 173.6 | 179.7 | 209.5 | 192.3 | 185.0 | 208.2 | 228.0 | 237.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2017 | FY2016 | FY2015 | FY2014 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 820.4 | 753.1 | 747.9 | 795.0 | 991.6 | 783.3 | 769.6 | 755.2 | 695.2 | 683.8 | 670.8 | 654.7 | 640.8 | 622.5 | 551.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | 416.8 | 418.4 | 426.9 | 420.3 | 383.3 | 338.9 |
| Gross Profit | - | - | - | - | - | - | - | - | - | 267.0 | 252.4 | 227.7 | 220.5 | 239.2 | 213.0 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 4.0 | (39.5) | (19.5) | 75.3 | 79.5 | 31.9 | 25.1 | 22.8 | 18.9 | 24.2 | 11.1 | (4.8) | (18.0) | 31.4 | |
| Non-Operating | |||||||||||||||
| Interest Income | 2.0 | 2.5 | 3.9 | 1.0 | 0.0 | 0.2 | 1.4 | 0.9 | 0.6 | 0.3 | 0.2 | 0.3 | 0.2 | 0.2 | 0.4 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | 5.8 | (3.9) | 17.1 | 17.0 | 7.4 | 5.0 | 8.9 | 6.0 | 8.8 | 2.1 | (2.5) | (7.8) | 10.7 | 10.0 |
| Per Share | |||||||||||||||
| EPS Basic | 0.68 | (5.19) | (1.46) | 7.17 | 6.98 | 2.33 | 1.64 | 1.04 | 0.91 | 1.04 | 0.60 | (0.15) | (0.69) | 1.44 | 1.36 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 22.7 | (20.7) | (0.5) | 95.9 | 99.9 | 51.2 | 44.0 | 41.7 | 36.0 | 42.8 | 31.3 | 19.2 | 7.0 | 51.8 | 47.7 |
| EBIT | |||||||||||||||
| 199.1 |
| 116.1 |
| 183.1 |
| 182.8 |
| 205.0 |
| 175.4 |
| 182.0 |
| 211.0 |
| 176.9 |
| 166.2 |
| 200.0 |
| 185.5 |
| 160.7 |
| 155.3 |
| 193.7 |
| 158.9 |
| 194.9 |
| 156.7 |
| 145.0 |
| 188.0 |
| 145.4 |
| 137.8 |
| 181.8 |
| 149.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 117.5 | 98.5 | 91.5 | 114.8 | 92.1 | 88.3 | 114.5 | 97.8 |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 77.4 | 58.2 | 53.4 | 73.2 | 53.3 | 49.5 | 67.3 | 51.2 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 79.7 | 79.3 | 78.9 | 74.9 | 74.7 | 73.8 | 74.2 | 69.7 | 69.5 | 70.8 | 70.6 | 69.1 | 68.5 | 71.0 | 74.8 | 75.4 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 5.1 | 4.6 | 4.5 | 4.4 | 4.8 | 4.8 | 4.8 | 4.7 | 4.7 | 4.7 | 4.8 | 5.1 | 5.3 | 5.4 | 5.5 | 5.0 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 7.4 | (7.3) | 3.5 | 0.5 | (8.8) | (24.9) | (7.0) | (6.0) | (7.9) | (9.5) | 7.4 | 31.6 | (3.3) | 39.7 | 11.6 | 16.4 | 9.3 | (27.6) | (1.6) | 0.2 | 8.7 | (1.0) | 3.7 | 13.6 | 0.8 | (0.5) | 12.8 | 7.9 | (1.6) | (0.3) | 12.9 | 1.2 | 16.8 | (3.2) | (4.9) | 14.1 | (3.3) | (8.7) | 9.8 | (6.6) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.8 | 0.9 | 0.9 | 1.0 | - | 0.2 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 7.9 | (6.9) | 3.8 | 0.9 | (8.4) | (24.4) | (6.2) | (5.2) | (7.1) | (8.5) | 8.2 | 31.7 | (3.4) | 39.6 | 11.5 | 16.3 | 9.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | - | - | - | (1.3) | (6.0) | (2.8) | (1.3) | (2.1) | (1.9) | 1.5 | 7.1 | (0.9) | 9.4 | 2.5 | 3.8 | 2.2 | (6.6) | (0.1) | 0.1 | 1.3 | (0.2) | 0.8 | 2.6 | 0.3 | (0.1) | 4.0 | 2.5 | (0.6) | (0.1) | 4.2 | 0.6 | 5.5 | (1.0) | (2.4) | 5.0 | (1.6) | (3.2) | 3.7 | (2.9) |
| Net Income From Continuing Ops | 7.8 | (6.9) | 3.8 | 0.9 | (7.2) | (18.4) | (3.4) | - | - | (6.6) | - | - | - | 30.2 | - | - | - | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 7.8 | (6.9) | 3.8 | 0.9 | (7.2) | (18.4) | (3.4) | - | - | (6.6) | - | - | - | 30.2 | - | - | - | |||||||||||||||||||||||
| Net Income Attributable To Parent | 7.8 | (6.9) | 3.8 | 0.9 | (7.2) | (18.4) | (3.4) | - | - | (6.6) | - | - | - | 30.2 | - | - | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 7.8 | (6.9) | 3.8 | 0.9 | (7.2) | (18.4) | (3.4) | (3.9) | (5.0) | (6.6) | 6.6 | 24.6 | (2.5) | 30.2 | 9.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.95 | (0.86) | 0.48 | 0.11 | (0.86) | (2.21) | (0.42) | (0.47) | (0.61) | (0.81) | - | 3.02 | (0.31) | 3.59 | 1.04 | 1.37 | 0.67 | (2.00) | (0.09) | 0.03 | 0.65 | (0.04) | 0.24 | 0.83 | 0.05 | (0.01) | 0.60 | - | (0.06) | (0.01) | 0.60 | 0.04 | 0.75 | (0.15) | (0.17) | 0.61 | (0.11) | (0.37) | 0.42 | (0.25) |
| EPS Diluted | 0.91 | (0.86) | 0.46 | 0.11 | (0.86) | (2.21) | (0.42) | (0.47) | (0.61) | (0.81) | - | 3.02 | (0.31) | 3.59 | 1.03 | 1.36 | 0.67 | (2.00) | ||||||||||||||||||||||
| Shares Basic | 8.1 | 8.1 | 8.0 | 8.0 | 8.4 | 8.3 | 8.3 | 8.2 | 8.2 | 8.2 | - | 8.1 | 8.2 | 8.4 | 8.7 | 9.1 | 10.4 | 10.4 | ||||||||||||||||||||||
| Shares Diluted | 8.5 | 8.1 | 8.3 | 8.2 | 8.4 | 8.3 | 8.3 | 8.2 | 8.2 | 8.2 | - | 8.1 | 8.2 | 8.4 | 8.8 | 9.2 | 10.4 | 10.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 12.5 | (2.7) | 8.1 | 4.9 | (4.1) | (20.1) | (2.2) | (1.3) | (3.2) | (4.8) | 12.2 | 36.7 | 1.9 | 45.1 | 17.1 | 21.4 | 14.0 | (22.6) | 2.9 | 4.8 | 13.3 | 3.6 | 8.4 | 18.6 | 5.7 | 4.1 | 17.1 | 12.1 | 2.6 | 4.0 | 17.3 | 5.8 | 21.6 | 1.8 | 0.2 | 19.3 | 2.1 | (3.1) | 15.4 | (0.6) |
| EBIT | 7.4 | (7.3) | 3.5 | 0.5 | (8.8) | (24.9) | (7.0) | (6.0) | (7.9) | (9.5) | 7.4 | 31.6 | (3.3) | 39.7 | 11.6 | 16.4 | 9.3 | (27.6) | (1.6) | |||||||||||||||||||||
| Selling General & Administrative | 312.9 | 300.2 | 284.5 | 279.2 | 307.6 | 260.2 | 247.9 | 247.1 | 230.7 | 224.2 | 221.0 | 207.4 | 207.0 | 187.2 | 165.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 18.7 | 18.8 | 19.0 | 20.6 | 20.4 | 19.3 | 18.9 | 18.9 | 17.1 | 18.6 | 20.2 | 24.0 | 25.0 | 20.3 | 18.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 29.4 |
| Interest Expense |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.8 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 5.7 | (37.3) | (15.9) | 76.0 | 79.2 | 31.4 | 26.3 | 23.5 | 19.4 | 24.3 | 11.1 | (4.7) | (17.8) | 31.6 | 29.7 |
| Net Income From Continuing Ops | 5.5 | (43.2) | (12.0) | 58.9 | 62.2 | 24.0 | 21.4 | 14.6 | 13.3 | 15.5 | - | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5.5 | (43.2) | (12.0) | 58.9 | 62.2 | 24.0 | 21.4 | 14.6 | 13.3 | 15.5 | - | - | - | - | - |
| Net Income Attributable To Parent | 5.5 | (43.2) | (12.0) | 58.9 | 62.2 | 24.0 | 21.4 | 14.6 | 13.3 | 15.5 | - | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5.5 | (43.2) | (12.0) | 58.9 | 62.2 | 24.0 | 21.4 | 14.6 | 13.3 | 15.5 | 9.0 | (2.2) | (10.0) | 20.9 | 19.7 |
| 0.65 |
| (5.19) |
| (1.46) |
| 7.17 |
| 6.91 |
| 2.32 |
| 1.64 |
| 1.03 |
| 0.91 |
| 1.03 |
| 0.60 |
| (0.15) |
| (0.69) |
| 1.44 |
| 1.36 |
| Shares Basic | 8.1 | 8.3 | 8.2 | 8.2 | 8.9 | 10.3 | 13.0 | 14.1 | 14.7 | 15.0 | 15.0 | 14.7 | 14.6 | 14.5 | 14.4 |
| Shares Diluted | 8.5 | 8.3 | 8.2 | 8.2 | 9.0 | 10.3 | 13.1 | 14.1 | 14.7 | 15.1 | 15.0 | 14.7 | 14.6 | 14.5 | 14.4 |
| 4.0 |
| (39.5) |
| (19.5) |
| 75.3 |
| 79.5 |
| 31.9 |
| 25.1 |
| 22.8 |
| 18.9 |
| 24.2 |
| 11.1 |
| (4.8) |
| (18.0) |
| 31.4 |
| 29.4 |
| 69.2 |
| 54.1 |
| 65.5 |
| 63.0 |
| 63.4 |
| 61.2 |
| 62.3 |
| 63.0 |
| 61.1 |
| 59.8 |
| 60.5 |
| 58.6 |
| 57.6 |
| 56.1 |
| 58.3 |
| 55.6 |
| 55.8 |
| 56.4 |
| 53.2 |
| 54.0 |
| 52.1 |
| 51.9 |
| 51.9 |
| 51.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.9 |
| 4.5 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.7 |
| 5.0 |
| 5.0 |
| 4.6 |
| 4.3 |
| 4.1 |
| 4.2 |
| 4.3 |
| 4.4 |
| 4.6 |
| 4.8 |
| 5.0 |
| 5.1 |
| 5.2 |
| 5.5 |
| 5.7 |
| 5.6 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.5) |
| (1.2) |
| 0.5 |
| 9.1 |
| (0.7) |
| 4.0 |
| 13.9 |
| 0.9 |
| (0.3) |
| 12.9 |
| 8.1 |
| (1.5) |
| (0.2) |
| 13.0 |
| 1.2 |
| 16.8 |
| (3.2) |
| (5.0) |
| 14.1 |
| (3.3) |
| (8.7) |
| 9.8 |
| (6.6) |
| (20.9) |
| - |
| - |
| 7.8 |
| - |
| - |
| 11.3 |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| 7.8 |
| - |
| - |
| 11.3 |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| 7.8 |
| - |
| - |
| 11.3 |
| - |
| - |
| 8.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| 7.0 |
| (20.9) |
| (1.1) |
| 0.4 |
| 7.8 |
| (0.5) |
| 3.2 |
| 11.3 |
| 0.6 |
| (0.2) |
| 8.9 |
| 5.6 |
| (0.8) |
| (0.1) |
| 8.7 |
| 0.6 |
| 11.3 |
| (2.2) |
| (2.6) |
| 9.1 |
| (1.7) |
| (5.5) |
| 6.2 |
| (3.7) |
| (0.09) |
| 0.03 |
| 0.65 |
| (0.04) |
| 0.24 |
| 0.83 |
| 0.05 |
| (0.01) |
| 0.60 |
| - |
| (0.06) |
| (0.01) |
| 0.60 |
| 0.04 |
| 0.74 |
| (0.15) |
| (0.17) |
| 0.61 |
| (0.11) |
| (0.37) |
| 0.42 |
| (0.25) |
| 11.6 |
| 11.9 |
| 12.0 |
| 12.8 |
| 13.3 |
| 13.6 |
| 13.6 |
| 14.4 |
| 14.7 |
| - |
| 14.7 |
| 14.7 |
| 14.6 |
| 15.1 |
| 15.1 |
| 15.0 |
| 15.0 |
| 14.9 |
| 14.8 |
| 14.8 |
| 14.8 |
| 14.7 |
| 11.6 |
| 11.9 |
| 12.0 |
| 12.8 |
| 13.4 |
| 13.6 |
| 13.6 |
| 14.4 |
| 14.8 |
| - |
| 14.7 |
| 14.7 |
| 14.6 |
| 15.1 |
| 15.2 |
| 15.0 |
| 15.0 |
| 14.9 |
| 14.8 |
| 14.8 |
| 14.8 |
| 14.7 |
| 0.2 |
| 8.7 |
| (1.0) |
| 3.7 |
| 13.6 |
| 0.8 |
| (0.5) |
| 12.8 |
| 7.9 |
| (1.6) |
| (0.3) |
| 12.9 |
| 1.2 |
| 16.8 |
| (3.2) |
| (4.9) |
| 14.1 |
| (3.3) |
| (8.7) |
| 9.8 |
| (6.6) |