| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | 0.0 | 11.6 | 131.7 | 137.7 | 137.2 | 130.9 | 127.1 | 139.0 | 169.9 | 145.2 | 107.1 | 85.7 | 77.5 | 52.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 75.3 | 77.4 | 64.7 | 45.3 | 64.6 | 64.3 | 59.9 | 53.0 | 63.9 | 102.1 | 88.1 | 64.7 | 55.4 | 39.7 | |
| Non-Operating | |||||||||||||||
| Interest Income | 1.3 | 2.5 | 2.6 | 0.8 | 0.0 | 0.2 | 2.3 | 1.1 | 0.2 | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | 1.38 | 1.05 | 0.66 | 1.15 | 1.14 | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 107.4 | 109.6 | 96.7 | 77.1 | 96.3 | 96.1 | 90.6 | 83.3 | 94.3 | 132.5 | 112.5 | 82.5 | 69.0 | 53.3 | 37.3 |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1.1 | 1.4 | 1.3 | 2.1 | 2.3 | 1.8 | 2.0 | 1.5 | 1.0 | 1.2 | 1.1 | 1.0 | 0.4 | 0.3 | 0.1 |
| Depreciation & Amortization | 32.1 | 32.2 | 31.9 | 31.8 | 31.7 | 31.8 | 30.7 | 30.3 | 30.3 | 30.4 | 24.4 | 17.8 | 13.6 | 13.6 | 13.6 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | 0.0 | 5.3 | 7.2 | 7.3 | 0.2 | 0.0 | 0.0 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 23.7 |
| Interest Expense |
| 21.4 |
| 31.2 |
| 39.2 |
| 27.9 |
| 21.4 |
| 27.1 |
| 46.6 |
| 46.9 |
| 39.8 |
| 32.9 |
| 25.9 |
| 13.3 |
| 8.2 |
| 8.6 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (13.7) | (25.8) | (28.8) | 8.7 | (11.4) | (30.2) | (56.3) | (49.4) | (46.6) | (35.2) | (28.0) | (14.1) | (9.8) | (9.8) | (4.9) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops |
| 61.6 |
| 51.6 |
| 35.9 |
| 54.0 |
| 53.3 |
| 34.1 |
| 3.6 |
| 3.6 |
| 17.3 |
| 66.9 |
| 60.1 |
| 50.6 |
| 45.6 |
| 29.8 |
| 18.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 61.6 | 51.6 | 35.9 | 54.0 | 53.3 | 34.1 | 3.6 | 3.6 | 17.3 | 66.9 | 60.1 | 50.6 | 45.6 | 29.8 | 18.8 |
| Net Income Attributable To Parent | 61.6 | 51.6 | 35.9 | 54.0 | 53.3 | 34.1 | 3.6 | 3.6 | 17.3 | 66.9 | 60.1 | 50.6 | 45.6 | 29.8 | 18.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 61.6 | 51.6 | 35.9 | 54.0 | 53.3 | 34.1 | 3.6 | 3.6 | 17.3 | 66.9 | 60.1 | 50.6 | 45.6 | 29.8 | 18.8 |
| 1.38 |
| 1.05 |
| 0.66 |
| 1.15 |
| 1.14 |
| - |
| - |
| 0.00 |
| 0.00 |
| 0.00 |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 36.6 | 36.8 | 36.8 | 36.8 | 36.5 | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 36.6 | 36.8 | 36.8 | 36.8 | 36.5 | - | - | - | - | - | - | - | - | - | - |
| 75.3 |
| 77.4 |
| 64.7 |
| 45.3 |
| 64.6 |
| 64.3 |
| 59.9 |
| 53.0 |
| 63.9 |
| 102.1 |
| 88.1 |
| 64.7 |
| 55.4 |
| 39.7 |
| 23.7 |