| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 158.4 | 163.7 | 150.7 | 131.8 | 108.0 | 100.8 | 92.5 | 80.1 | 73.6 | 73.1 | 65.8 | 61.2 | 58.9 | 59.7 | 56.8 | 45.8 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 604.6 | 554.2 | 347.1 | 259.1 | 204.8 | 153.0 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | (6.4) |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | 0.0 |
| Interest Expense | 7.0 | 7.0 | 8.0 | 11.8 | 9.2 | 2.5 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (20.7) | (27.8) | 2.5 | 0.1 | (0.1) | 0.1 |
| Net Income From Continuing Ops | 225.0 | 195.9 | 57.9 | (48.5) | (128.9) | (20.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 16.75 | 14.65 | 4.62 | (4.07) | (11.12) | (4.69) |
| EPS Diluted | 15.62 | 13.53 | 4.19 | (4.07) | (11.12) | (4.69) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | (3.3) |
| EBIT | - | - | - | - | - | (6.4) |
| 42.6 |
| 41.2 |
| 40.2 |
| 37.2 |
| 34.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 1.6 | - | - | - | 1.5 | - | - | - | 1.7 | - | - | - | 1.2 | 5.8 | 0.1 | 0.1 | |||||
| Amortization of Intangibles | 1.5 | 1.9 | 1.7 | 1.4 | 1.4 | 2.2 | 1.6 | 1.6 | 1.5 | 1.5 | 1.2 | 1.1 | 1.1 | 1.4 | 2.3 | 1.6 | 1.0 | ||||
| Other Operating Expenses | 9.7 | 9.6 | 11.3 | 6.2 | 6.3 | (2.9) | 13.4 | 6.2 | 16.9 | (23.4) | 16.3 | 20.1 | 18.5 | 17.8 | 18.5 | 17.4 | 14.8 | ||||
| Total Operating Expenses | 98.8 | 99.2 | 104.8 | 90.7 | 72.8 | 79.8 | 89.9 | 74.4 | 68.2 | 71.3 | 76.4 | 82.2 | 71.4 | 80.5 | 94.7 | 98.8 | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.0) | (1.3) | (1.9) | (0.1) |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 1.7 | 1.7 | 1.8 | 1.8 | 1.8 | 1.8 | 2.0 | 2.0 | 2.2 | 2.8 | 3.1 | 3.0 | 2.9 | 3.0 | 2.4 | 2.3 | 1.6 | 1.1 | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | 10.6 | (0.3) | 12.5 | (29.6) | (1.3) | (3.5) | (1.7) | (1.1) | 32.0 | (1.5) | (1.5) | (1.7) | (1.5) | (0.8) | (9.6) | 25.9 | (10.1) | ||||
| Pre-Tax Income | 70.2 | 64.2 | 58.4 | 11.5 | 33.9 | 17.5 | 0.8 | 4.6 | 37.4 | 0.3 | (12.0) | (22.6) | (14.0) | (21.6) | (47.5) | (27.1) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 12.2 | (1.7) | (33.6) | 2.5 | 5.1 | 0.7 | 0.4 | (1.8) | 3.2 | 0.1 | 0.0 | 0.0 | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | 0.1 | (0.0) | 0.0 | (0.0) |
| Net Income From Continuing Ops | 57.9 | 65.9 | 92.1 | 9.0 | 28.8 | 16.8 | 0.5 | 6.4 | 34.2 | 0.2 | (12.1) | (22.6) | (14.0) | (21.5) | (47.5) | (27.1) | (32.8) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | 57.9 | 65.9 | 92.1 | 9.0 | 28.8 | 16.8 | 0.5 | 6.4 | 34.2 | 0.2 | (12.1) | (22.6) | (14.0) | (21.5) | (47.5) | (27.1) | (32.8) | ||||
| Net Income Attributable To Parent | 57.9 | 65.9 | 92.1 | 9.0 | 28.8 | 16.8 | 0.5 | 6.4 | 34.2 | 0.2 | (12.1) | (22.6) | (14.0) | (21.5) | (47.5) | (27.1) | |||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||
| Net Income To Common Shareholders | 57.9 | 65.9 | 92.1 | 9.0 | 28.8 | 16.8 | 0.5 | 6.4 | 34.2 | 0.2 | (12.1) | (22.6) | (14.0) | (21.5) | (47.5) | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | 4.31 | - | 6.84 | 0.68 | 2.19 | - | 0.04 | 0.51 | 2.80 | - | (1.01) | (1.90) | (1.19) | - | (4.06) | (2.34) | (2.91) | - | (0.06) | (0.01) | 0.00 |
| EPS Diluted | 4.02 | - | 6.34 | 0.62 | 1.97 | - | 0.03 | 0.47 | 2.60 | - | (1.01) | (1.90) | (1.19) | - | (4.06) | (2.34) | (2.91) | - | |||
| Shares Basic | 13.4 | - | 13.5 | 13.4 | 13.1 | - | 12.6 | 12.4 | 12.2 | - | 12.0 | 11.9 | 11.8 | - | 11.7 | 11.6 | 11.3 | - | |||
| Shares Diluted | 14.4 | - | 14.5 | 14.6 | 14.6 | - | 13.9 | 13.5 | 13.2 | - | 12.0 | 11.9 | 11.8 | - | 11.7 | 11.6 | 11.3 | - | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.8) | (1.3) | (1.9) | 2.7 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (3.0) | (1.3) | ||
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | 7.1 | 7.7 | 5.5 | 7.1 | 3.1 |
| Amortization of Intangibles | 6.5 | 6.4 | 6.9 | 4.9 | 6.3 | 2.8 |
| Other Operating Expenses | 36.8 | 33.4 | 33.5 | 31.5 | 68.6 | 43.3 |
| Total Operating Expenses | 393.6 | 367.6 | 312.5 | 301.3 | 339.2 | 199.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (6.7) | (18.6) | 25.7 | (6.2) | 5.4 | 27.0 |
| Pre-Tax Income | 204.3 | 168.0 | 60.4 | (48.4) | (129.0) | (19.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 225.0 | 195.9 | 57.9 | (48.5) | (128.9) | (20.0) |
| Net Income Attributable To Parent | 225.0 | 195.9 | 57.9 | (48.5) | (128.9) | (20.0) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.0 |
| Net Income To Common Shareholders | 225.0 | 195.9 | 57.9 | (48.5) | (128.9) | (20.0) |
| 13.4 |
| 13.4 |
| 12.5 |
| 11.9 |
| 11.6 |
| 4.3 |
| Shares Diluted | 14.4 | 14.5 | 13.8 | 11.9 | 11.6 | 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.1 |
| 0.1 |
| 0.0 |
| 2.8 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.6 |
| 11.3 |
| 10.5 |
| 8.9 |
| 12.6 |
| 65.2 |
| 55.8 |
| 55.9 |
| 43.5 |
| 44.8 |
| 0.7 |
| 0.5 |
| 0.3 |
| - |
| - |
| - |
| - |
| 54.5 |
| (7.8) |
| (5.4) |
| (14.3) |
| (32.8) |
| (15.1) |
| (7.9) |
| (0.9) |
| 3.9 |
| (15.2) |
| (7.9) |
| (0.9) |
| 4.0 |
| - |
| - |
| - |
| - |
| (15.2) |
| (7.9) |
| (0.9) |
| 4.0 |
| (32.8) |
| (15.2) |
| (7.9) |
| (0.9) |
| 4.0 |
| - |
| - |
| - |
| (4.0) |
| 0.0 |
| 0.0 |
| 4.0 |
| (27.1) |
| (32.8) |
| (11.2) |
| (7.9) |
| (0.9) |
| 0.0 |
| (0.06) |
| (0.01) |
| 0.00 |
| 137.8 |
| 135.9 |
| 133.2 |
| 137.8 |
| 135.9 |
| 340.9 |
| (1.9) |
| (0.1) |