| (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 | 91.5 | 87.0 | 86.2 | 84.2 | 78.7 | 78.3 | 74.8 | 76.2 | 72.8 | 72.6 | 72.0 | 71.4 | 71.2 | 73.5 | 75.0 | 72.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 349.0 | 336.1 | 302.1 | 287.2 | 293.6 | 274.9 | 245.1 | 221.7 | 160.6 | 130.7 | 104.6 | 71.4 | 6.3 | 4.0 |
| Cost of Revenue | 80.2 | 77.5 | 70.2 | 72.0 | 66.8 | 56.7 | 48.4 | 48.3 | 30.9 | 24.9 | 21.1 | - | - | - |
| Gross Profit | 268.7 | 258.6 | 231.9 | 215.3 | 226.8 | 218.2 | 196.6 | 173.4 | 129.7 | 105.8 | 83.5 | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | 22.8 | 13.7 | 4.7 | (3.6) | (1.6) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.23 | 0.27 | 0.46 | 0.48 | 0.34 | 0.35 | 0.15 | 0.10 | 0.09 | 0.11 | 0.13 | (0.06) | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | 77.6 | 59.6 | 37.6 | - | - |
| EBIT | - | |||||||||||||
| 72.3 |
| 71.6 |
| 69.6 |
| 68.6 |
| 65.0 |
| 65.2 |
| 61.1 |
| 60.5 |
| 58.2 |
| 60.8 |
| 57.6 |
| 52.7 |
| 50.6 |
| 48.2 |
| 39.4 |
| 37.0 |
| 36.0 |
| 36.3 |
| 33.9 |
| 30.6 |
| 29.9 |
| 28.8 |
| 27.0 |
| 24.9 |
| Cost of Revenue | 20.5 | 19.8 | 20.7 | 19.2 | 17.8 | 18.7 | 16.7 | 18.1 | 16.6 | 17.7 | 18.7 | 17.6 | 17.9 | 18.0 | 17.8 | 15.6 | 15.5 | 15.1 | 15.2 | 14.3 | 12.1 | 13.9 | 12.3 | 10.9 | 11.3 | 14.0 | 13.4 | 10.9 | 10.0 | 9.3 | 7.8 | 7.2 | 6.6 | - | 6.7 | 5.8 | - | - | - | - |
| Gross Profit | 71.0 | 67.3 | 65.4 | 65.0 | 60.9 | 59.5 | 58.1 | 58.1 | 56.2 | 54.9 | 53.3 | 53.7 | 53.3 | 55.5 | 57.2 | 57.2 | 56.8 | 56.5 | 54.4 | 54.3 | 52.9 | 51.3 | 48.8 | 49.6 | 47.0 | 46.8 | 44.2 | 41.8 | 40.6 | 38.9 | 31.7 | 29.7 | 29.4 | - | 27.1 | 24.8 | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 33.2 | 29.6 | 28.9 | 28.5 | 26.8 | 24.7 | 23.8 | 24.1 | 23.8 | 23.3 | 22.2 | 22.6 | 23.1 | 24.7 | 25.1 | 24.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 71.6 | 65.7 | 64.9 | 62.9 | 58.8 | 57.2 | 55.0 | 57.6 | 55.5 | 55.7 | 55.2 | 55.3 | 56.2 | 57.1 | 57.2 | 54.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.4 | 7.2 | 7.4 | 7.3 | 6.6 | 4.9 | 4.0 | 4.4 | 3.2 | 3.0 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 1.7 | - | - | - | 1.8 | - | - | - | 1.4 | - | - | - | 1.4 | - | - | - | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 1.4 | 4.8 | 1.2 | 4.3 | 3.3 | 5.7 | 5.1 | 4.9 | 4.9 | 4.8 | 6.1 | 5.8 | 4.4 | 18.4 | 0.7 | 8.1 | 8.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 1.4 | 4.8 | 1.2 | 4.3 | 3.3 | 5.7 | 5.1 | 4.9 | 4.9 | 4.8 | 6.1 | 5.8 | 4.4 | 18.4 | 0.7 | 8.1 | 8.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 1.4 | 4.6 | 1.2 | 4.1 | 3.1 | 5.5 | 4.9 | 4.6 | 4.6 | 4.4 | 5.4 | 5.1 | 3.9 | 16.3 | 0.6 | 7.2 | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.2 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.7 | 0.7 | 0.5 | 2.1 | 0.1 | 0.9 | 0.9 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 1.1 | 4.4 | 1.1 | 3.9 | 2.9 | 5.3 | 4.7 | 4.5 | 4.5 | 4.3 | 5.2 | 5.0 | 3.7 | 16.2 | 0.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.02 | - | 0.02 | 0.09 | 0.07 | - | 0.11 | 0.11 | 0.11 | - | 0.06 | 0.05 | 0.04 | - | 0.01 | 0.08 | 0.08 | - | 0.09 | 0.10 | 0.08 | - | 0.05 | 0.05 | 0.02 | - | 0.01 | 0.08 | (0.01) | - | 0.03 | 0.02 | 0.03 | - | 0.02 | 0.03 | 0.03 | - | 0.02 | 0.02 |
| EPS Diluted | 0.02 | - | 0.02 | 0.09 | 0.07 | - | 0.11 | 0.11 | 0.11 | - | 0.06 | 0.05 | 0.04 | - | 0.01 | 0.08 | 0.08 | - | ||||||||||||||||||||||
| Shares Basic | 46.3 | - | 45.3 | 45.0 | 43.2 | - | 41.4 | 41.2 | 40.8 | - | 93.5 | 93.4 | 91.1 | - | 90.8 | 90.8 | 90.2 | - | ||||||||||||||||||||||
| Shares Diluted | 46.5 | - | 45.5 | 45.1 | 43.4 | - | 41.6 | 41.3 | 40.9 | - | 93.8 | 93.6 | 91.3 | - | 91.1 | 91.1 | 90.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 23.5 | 21.8 | 22.0 | 22.1 | 20.6 | 18.2 | 16.8 | 16.1 | 15.4 | 14.1 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 120.3 | 113.9 | 96.3 | 91.3 | 98.3 | 91.3 | 93.8 | 92.4 | 66.4 | 54.9 | 45.9 | 32.9 | - | - |
| Amortization of Intangibles | - | 24.5 | 20.3 | 21.1 | 25.7 | 25.4 | 35.0 | 41.2 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 265.1 | 252.3 | 225.3 | 222.5 | 222.1 | 203.8 | 192.1 | 186.3 | 131.0 | 107.9 | 90.9 | 67.3 | 9.9 | 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | 6.8 | 6.1 | 5.5 | 3.4 | 0.3 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 11.7 |
| 13.6 |
| 20.6 |
| 21.1 |
| 35.6 |
| 34.0 |
| 13.5 |
| 8.2 |
| 6.7 |
| 5.4 |
| 5.5 |
| (5.4) |
| 67.8 |
| 26.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 11.7 | 13.6 | 20.6 | 21.1 | 35.6 | 34.0 | 13.5 | 8.2 | 6.7 | 5.4 | 5.5 | (5.4) | 67.8 | 26.1 |
| Net Income Attributable To Parent | 11.2 | 13.0 | 19.6 | 18.8 | 31.5 | 30.1 | 12.0 | 7.2 | 5.7 | 4.4 | 4.0 | (1.3) | 2.4 | (4.3) |
| Less: Minority Interest | 0.4 | 0.6 | 1.0 | 2.3 | 4.1 | 3.9 | 1.6 | 1.0 | 1.0 | 0.9 | 1.5 | (4.1) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 10.5 | 12.3 | 19.0 | 18.2 | 30.9 | 29.6 | 11.7 | 7.1 | 4.6 | 4.3 | 3.9 | (1.3) | 2.4 | (4.3) |
| 0.23 |
| 0.27 |
| 0.46 |
| 0.48 |
| 0.34 |
| 0.35 |
| 0.15 |
| 0.10 |
| 0.08 |
| 0.10 |
| 0.12 |
| (0.06) |
| - |
| - |
| Shares Basic | 46.3 | 44.9 | 41.4 | 37.7 | 90.6 | 84.0 | 78.2 | 68.8 | 53.5 | 39.6 | 30.6 | 21.4 | - | - |
| Shares Diluted | 46.5 | 45.1 | 41.5 | 37.8 | 90.9 | 84.6 | 78.8 | 69.2 | 54.9 | 41.6 | 32.4 | 21.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| 13.7 |
| 4.7 |
| (3.6) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.2 |
| 23.7 |
| 22.8 |
| 22.5 |
| 22.3 |
| 23.1 |
| 23.5 |
| 23.7 |
| 23.6 |
| 23.7 |
| 23.3 |
| 23.0 |
| 22.5 |
| 21.1 |
| 16.1 |
| 14.6 |
| 14.6 |
| 14.8 |
| 14.0 |
| 13.3 |
| 12.9 |
| 11.7 |
| 12.2 |
| 11.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.8 |
| 53.2 |
| 52.0 |
| 50.6 |
| 48.0 |
| 49.6 |
| 47.7 |
| 47.4 |
| 47.4 |
| 50.3 |
| 48.5 |
| 44.5 |
| 43.0 |
| 40.6 |
| 32.0 |
| 29.8 |
| 28.6 |
| 29.0 |
| 27.2 |
| 25.7 |
| 25.9 |
| 24.3 |
| 23.8 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 9.0 |
| 9.3 |
| 7.9 |
| 2.6 |
| 4.8 |
| 4.2 |
| 1.9 |
| 1.6 |
| 0.6 |
| 6.5 |
| (0.5) |
| 0.6 |
| 2.5 |
| 1.7 |
| 1.8 |
| 1.5 |
| 1.1 |
| 1.2 |
| 1.5 |
| 2.2 |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 9.0 |
| 9.3 |
| 7.9 |
| 2.6 |
| 4.8 |
| 4.2 |
| 1.9 |
| 1.6 |
| 0.6 |
| 6.5 |
| (0.5) |
| 0.6 |
| 2.5 |
| 1.7 |
| 1.8 |
| 1.5 |
| 1.1 |
| 1.2 |
| 1.5 |
| 2.2 |
| 1.1 |
| 1.0 |
| 7.3 |
| 6.9 |
| 8.0 |
| 8.2 |
| 7.0 |
| 2.3 |
| 4.3 |
| 3.7 |
| 1.7 |
| 1.4 |
| 0.5 |
| 5.6 |
| (0.4) |
| 0.6 |
| 2.2 |
| 1.4 |
| 1.5 |
| 1.3 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.7 |
| 0.9 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.1 |
| 0.9 |
| 0.3 |
| 0.6 |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.8 |
| (0.1) |
| 0.1 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| 7.2 |
| 6.8 |
| 7.9 |
| 8.1 |
| 6.9 |
| 2.2 |
| 4.2 |
| 3.6 |
| 1.6 |
| 1.4 |
| 0.5 |
| 5.6 |
| (0.4) |
| 0.3 |
| 1.9 |
| 1.2 |
| 1.2 |
| 1.3 |
| 0.9 |
| 1.0 |
| 1.2 |
| 1.7 |
| 0.9 |
| 0.7 |
| 0.09 |
| 0.10 |
| 0.08 |
| - |
| 0.05 |
| 0.05 |
| 0.02 |
| - |
| 0.01 |
| 0.08 |
| (0.01) |
| - |
| 0.03 |
| 0.02 |
| 0.03 |
| - |
| 0.02 |
| 0.02 |
| 0.03 |
| - |
| 0.02 |
| 0.02 |
| 84.0 |
| 83.8 |
| 82.1 |
| - |
| 80.3 |
| 76.2 |
| 74.9 |
| - |
| 71.4 |
| 68.2 |
| 61.2 |
| - |
| 60.4 |
| 47.5 |
| 45.0 |
| - |
| 40.0 |
| 37.4 |
| 36.9 |
| - |
| 35.0 |
| 27.5 |
| 84.5 |
| 84.2 |
| 82.6 |
| - |
| 80.9 |
| 76.9 |
| 75.6 |
| - |
| 71.8 |
| 68.4 |
| 61.2 |
| - |
| 62.0 |
| 49.1 |
| 46.0 |
| - |
| 41.9 |
| 39.8 |
| 39.1 |
| - |
| 36.9 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.2 |
| 7.4 |
| 7.3 |
| 6.6 |
| 4.9 |
| 4.0 |
| 4.4 |
| 3.2 |
| 3.0 |