| (in millions of USD, except per-share data) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 117.8 | 111.0 | 122.5 | 111.4 | 100.1 | 93.9 | 96.5 | 96.1 | 83.3 | 80.3 | 85.9 | 80.2 | 76.9 | 76.3 | 84.4 | 77.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 462.7 | 427.9 | 356.2 | 319.4 | 292.6 | 238.0 | 225.2 | 221.2 | 193.3 | 157.0 | 148.5 | 140.2 | 134.7 | 120.4 | 114.6 | 1.2 |
| Cost of Revenue | 320.7 | 299.2 | 250.0 | 227.0 | 209.1 | 177.2 | 163.9 | 160.0 | 138.3 | 112.2 | 105.0 | 99.1 | 97.7 | 86.6 | 82.7 | 0.6 |
| Gross Profit | 142.0 | 128.7 | 106.2 | 92.4 | 83.5 | 60.8 | 61.4 | 61.2 | 55.0 | 44.8 | 43.6 | 41.1 | 37.0 | 33.8 | 32.0 | 0.7 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 49.2 | 41.8 | 21.3 | 27.5 | 29.5 | 12.7 | 10.4 | 13.0 | 10.3 | 6.3 | 6.4 | 5.7 | 4.9 | 3.7 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 12.5 | 10.6 | 6.3 | 7.5 | 7.8 | 3.3 | 3.2 | 3.5 | 3.2 | 2.3 | 2.4 | 2.3 | 1.0 | 1.3 | 1.7 | |
| Per Share | ||||||||||||||||
| EPS Basic | 7.75 | 6.63 | 3.06 | 4.34 | 4.37 | 1.71 | 1.59 | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | 43.5 | 23.0 | 28.9 | 31.0 | 14.2 | 11.7 | 14.1 | 11.3 | 7.1 | 7.0 | 6.3 | 5.4 | 4.3 | 5.1 | 5.0 |
| 66.6 |
| 63.8 |
| 66.1 |
| 62.7 |
| 55.8 |
| 53.4 |
| 57.5 |
| 54.9 |
| 56.8 |
| 56.0 |
| 60.1 |
| 57.8 |
| 52.6 |
| 50.8 |
| 54.3 |
| 51.7 |
| 45.0 |
| 42.2 |
| 42.2 |
| 40.3 |
| 37.3 |
| 37.2 |
| 39.8 |
| 39.9 |
| Cost of Revenue | 81.6 | 76.6 | 85.1 | 77.3 | 70.6 | 66.1 | 66.8 | 68.2 | 58.3 | 56.7 | 60.7 | 57.0 | 54.7 | 54.7 | 58.7 | 56.2 | 48.5 | 45.6 | 51.7 | 45.8 | 40.7 | 39.0 | 42.6 | 40.1 | 41.0 | 40.1 | 43.6 | 41.7 | 38.0 | 36.7 | 39.0 | 36.6 | 32.6 | 30.0 | 30.1 | 28.8 | 26.7 | 26.7 | 28.1 | 28.1 |
| Gross Profit | 36.2 | 34.4 | 37.3 | 34.1 | 29.5 | 27.8 | 29.7 | 27.9 | 25.0 | 23.6 | 25.2 | 23.2 | 22.3 | 21.7 | 25.6 | 21.6 | 18.1 | 18.2 | 14.5 | 16.9 | 15.0 | 14.5 | 14.8 | 14.9 | 15.8 | 15.9 | 16.5 | 16.1 | 14.5 | 14.1 | 15.3 | 15.1 | 12.4 | 12.2 | 12.1 | 11.5 | 10.6 | 10.6 | 11.7 | 11.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 23.4 | 21.8 | 25.9 | 21.6 | 20.4 | 18.9 | 19.8 | 26.3 | 17.6 | 17.2 | 17.4 | 16.3 | 15.6 | 15.7 | 17.1 | 14.5 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.4 | - | - | 0.4 | 0.4 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 12.8 | 12.5 | 11.5 | 12.4 | 9.1 | 8.8 | 9.8 | 1.6 | 7.4 | 2.4 | 7.9 | 7.0 | 6.7 | 6.0 | 8.5 | 7.0 | 4.7 | 9.3 | 4.4 | 4.1 | 2.5 | 1.8 | 1.9 | 2.1 | 3.1 | 3.3 | 3.8 | 3.8 | 2.8 | 2.6 | 3.1 | 3.4 | 2.0 | 1.8 | 2.0 | 1.9 | 1.3 | 1.2 | 2.1 | 2.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.4 | 0.0 | 0.5 | 0.2 | (0.0) | 0.4 | 0.1 | (0.1) | (0.1) | (0.1) | 0.5 | 0.1 | 0.2 | 0.4 | (0.4) | 0.2 | (0.1) | |||||||||||||||||||||||
| Pre-Tax Income | 13.2 | 12.5 | 11.9 | 12.7 | 9.1 | 9.2 | 10.0 | 1.5 | 7.4 | 2.4 | 8.4 | 7.1 | 6.9 | 6.4 | 8.1 | 7.2 | 4.6 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.4 | 3.2 | 2.8 | 3.2 | 2.3 | 2.4 | 3.5 | 0.4 | 1.9 | 0.6 | 2.3 | 1.8 | 1.8 | 1.7 | 2.3 | 1.9 | 1.2 | 2.4 | 1.4 | 1.1 | 0.5 | 0.3 | 0.5 | 0.7 | 0.9 | 1.1 | 1.0 | 1.1 | 0.6 | 0.8 | 0.9 | 1.0 | 0.6 | 0.7 | 0.6 | 0.8 | 0.5 | 0.4 | 0.8 | 0.8 |
| Net Income From Continuing Ops | 9.8 | 9.3 | 9.1 | 9.5 | 6.8 | 6.9 | 6.5 | 1.2 | 5.5 | 1.8 | 6.1 | 5.3 | 5.1 | 4.7 | 5.8 | 5.3 | 3.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 9.8 | 9.3 | 9.1 | 9.5 | 6.8 | 6.9 | 6.5 | 1.2 | 5.5 | 1.8 | 6.1 | 5.3 | 5.1 | 4.7 | 5.8 | 5.3 | 3.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 9.8 | 9.3 | 9.1 | 9.5 | 6.8 | 6.9 | 6.5 | 1.2 | 5.5 | 1.8 | 6.1 | 5.3 | 5.1 | 4.7 | 5.8 | 5.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 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 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 9.8 | 9.3 | 9.1 | 9.5 | 6.7 | 6.9 | 6.5 | 1.2 | 5.5 | 1.8 | 6.0 | 5.3 | 5.1 | 4.7 | 5.8 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 2.01 | 1.91 | - | 1.95 | 1.39 | 1.41 | - | 0.24 | 1.13 | 0.36 | - | 1.09 | 1.05 | 0.97 | - | 1.09 | 0.70 | 1.39 | - | 0.63 | 0.28 | 0.17 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 2.00 | 1.90 | - | 1.94 | 1.38 | 1.41 | - | 0.24 | 1.12 | 0.36 | - | 1.09 | 1.04 | 0.97 | - | 1.09 | 0.70 | 1.39 | ||||||||||||||||||||||
| Shares Basic | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | ||||||||||||||||||||||
| Shares Diluted | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | - | 4.9 | 4.9 | 4.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 13.2 | 12.9 | - | - | 9.5 | 9.3 | - | - | - | 2.8 | - | - | - | 6.3 | - | - | - | 9.7 | - | - | - | 2.1 | - | - | - | 3.6 | - | - | - | 2.9 | - | - | - | 2.1 | - | - | - | 1.3 | - | - |
| EBIT | 12.8 | 12.5 | 11.5 | 12.4 | 9.1 | 8.8 | 9.8 | 1.6 | 7.4 | 2.4 | 7.9 | 7.0 | 6.7 | 6.0 | 8.5 | 7.0 | 4.7 | 9.3 | 4.4 | |||||||||||||||||||||
| - |
| Selling General & Administrative | 92.8 | 86.9 | 81.0 | 64.9 | 54.0 | 48.1 | 50.9 | 48.2 | 44.7 | 38.5 | 37.1 | 35.4 | 32.2 | 30.1 | 27.6 | 25.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 1.7 | 1.7 | 1.4 | 1.5 | 1.5 | 1.2 | 1.0 | 1.0 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.8 | 0.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 4.3 |
| 4.2 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.6 | 0.7 | 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | 1.1 | (0.0) | 1.2 | (0.4) | (1.0) | 0.5 | (0.0) | (0.2) | 0.0 | 0.1 | 0.3 | 1.2 | 0.2 | - | - |
| Pre-Tax Income | 50.3 | 42.9 | 21.3 | 28.7 | 29.1 | 11.7 | 11.0 | 13.0 | 10.1 | 6.3 | 6.5 | 6.0 | 6.0 | 3.9 | 4.1 | 3.6 |
| 1.5 |
| Net Income From Continuing Ops | 37.8 | 32.3 | 15.0 | 21.2 | 21.3 | 8.4 | 7.8 | 9.4 | 6.9 | 4.1 | 4.1 | 3.7 | 5.0 | 2.6 | 2.4 | 2.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.6 | - | - | - |
| Net Income | 37.8 | 32.3 | 15.0 | 21.2 | 21.3 | 8.4 | 7.8 | 9.4 | 6.9 | 4.1 | 4.1 | 3.7 | 5.6 | 2.6 | 2.4 | 2.1 |
| Net Income Attributable To Parent | 37.8 | 32.3 | 15.0 | 21.2 | 21.3 | 8.4 | 7.8 | 9.4 | 6.9 | 4.1 | 4.1 | 3.7 | 5.6 | 2.6 | 2.4 | 2.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 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) |
| Net Income To Common Shareholders | 37.7 | 32.2 | 14.9 | 21.1 | 21.2 | 8.3 | 7.7 | 9.4 | 6.9 | 4.0 | 4.0 | 3.7 | 5.5 | 2.5 | 2.3 | 2.1 |
| EPS Diluted | 7.69 | 6.59 | 3.05 | 4.32 | 4.37 | 1.71 | 1.59 | - | - | - | - | - | - | - | - | - |
| Shares Basic | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | - | - | - | - | - | - | - | - | - |
| EBIT | 49.2 | 41.8 | 21.3 | 27.5 | 29.5 | 12.7 | 10.4 | 13.0 | 10.3 | 6.3 | 6.4 | 5.7 | 4.9 | 3.7 | 4.3 | 4.2 |
| 13.4 |
| 8.9 |
| 10.1 |
| 12.8 |
| 12.5 |
| 12.7 |
| 12.9 |
| 12.7 |
| 12.7 |
| 12.6 |
| 12.7 |
| 12.4 |
| 11.7 |
| 11.5 |
| 12.2 |
| 11.6 |
| 10.5 |
| 10.3 |
| 10.1 |
| 9.7 |
| 9.3 |
| 9.4 |
| 9.6 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.0 |
| 0.2 |
| (0.6) |
| (0.6) |
| 0.1 |
| 0.3 |
| 0.4 |
| (0.3) |
| (0.2) |
| 0.3 |
| (0.3) |
| 0.2 |
| (0.0) |
| (0.2) |
| (0.1) |
| 0.1 |
| (0.1) |
| 0.3 |
| (0.1) |
| (0.1) |
| (0.1) |
| 0.0 |
| 9.2 |
| 4.4 |
| 4.2 |
| 1.9 |
| 1.1 |
| 2.0 |
| 2.4 |
| 3.5 |
| 3.0 |
| 3.6 |
| 4.1 |
| 2.5 |
| 2.8 |
| 3.0 |
| 3.2 |
| 1.9 |
| 1.9 |
| 1.9 |
| 2.1 |
| 1.2 |
| 1.1 |
| 2.0 |
| 2.5 |
| 6.8 |
| 3.1 |
| 3.1 |
| 1.4 |
| 0.9 |
| 1.5 |
| 1.8 |
| 2.6 |
| 1.9 |
| 2.6 |
| 2.9 |
| 2.0 |
| 1.9 |
| 2.2 |
| 2.3 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.3 |
| 0.7 |
| 0.7 |
| 1.2 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 3.1 |
| 3.1 |
| 1.4 |
| 0.9 |
| 1.5 |
| 1.8 |
| 2.6 |
| 1.9 |
| 2.6 |
| 2.9 |
| 2.0 |
| 1.9 |
| 2.2 |
| 2.3 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.3 |
| 0.7 |
| 0.7 |
| 1.2 |
| 1.6 |
| 3.4 |
| 6.8 |
| 3.1 |
| 3.1 |
| 1.4 |
| 0.9 |
| 1.5 |
| 1.8 |
| 2.6 |
| 1.9 |
| 2.6 |
| 2.9 |
| 2.0 |
| 1.9 |
| 2.2 |
| 2.3 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.3 |
| 0.7 |
| 0.7 |
| 1.2 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 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 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 5.3 |
| 3.4 |
| 6.8 |
| 3.0 |
| 3.1 |
| 1.4 |
| 0.8 |
| 1.5 |
| 1.7 |
| 2.6 |
| 1.9 |
| 2.6 |
| 2.9 |
| 1.9 |
| 1.9 |
| 2.2 |
| 2.2 |
| 1.3 |
| 1.2 |
| 1.3 |
| 1.3 |
| 0.7 |
| 0.6 |
| 1.2 |
| 1.6 |
| - |
| 0.63 |
| 0.28 |
| 0.17 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| 4.9 |
| - |
| 4.9 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 4.9 |
| 4.9 |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| 2.5 |
| 1.8 |
| 1.9 |
| 2.1 |
| 3.1 |
| 3.3 |
| 3.8 |
| 3.8 |
| 2.8 |
| 2.6 |
| 3.1 |
| 3.4 |
| 2.0 |
| 1.8 |
| 2.0 |
| 1.9 |
| 1.3 |
| 1.2 |
| 2.1 |
| 2.4 |