| (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 | 207.6 | 170.5 | 239.3 | 246.3 | 202.6 | 216.6 | 224.0 | 217.0 | 223.1 | 225.7 | 203.5 | 215.2 | 206.5 | 221.8 | 204.4 | 135.3 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 863.7 | 858.7 | 880.7 | 850.9 | 713.5 | 703.1 | 711.4 | 835.9 | 800.4 | 801.4 | 779.8 | 752.1 | 773.5 | 723.5 | 579.2 | 464.2 | 415.6 | 495.9 | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 78.0 | 76.3 | 74.8 | 75.0 | 73.4 | 74.9 | 82.5 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 0.7 | 1.2 | 28.1 | 30.3 | 7.4 | 27.7 | 27.9 | 36.7 | 28.2 | 42.8 | 34.0 | 5.0 | 5.9 | (10.7) | (9.3) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.42 | 0.46 | 4.73 | 4.48 | 1.76 | 4.22 | 4.01 | 4.89 | 4.30 | 3.11 | 3.29 | 2.94 | 3.19 | 2.05 | 3.40 | 1.30 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 152.0 |
| 199.8 |
| 168.3 |
| 171.4 |
| 163.6 |
| 191.1 |
| 181.9 |
| 211.4 |
| 127.0 |
| 210.3 |
| 201.0 |
| 204.3 |
| 220.3 |
| 179.4 |
| 228.9 |
| 204.1 |
| 188.0 |
| 201.0 |
| 210.9 |
| 193.2 |
| 196.3 |
| 193.2 |
| 192.8 |
| 201.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 3.0 | 3.8 | 3.7 | 3.3 | 3.4 | 3.6 | 3.9 | 5.4 | 3.8 | - | - | - | 1.1 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.1 | - | - | - | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 194.8 | 200.2 | 250.5 | 209.3 | 186.7 | 181.9 | 187.3 | 177.0 | 187.8 | 167.5 | 186.1 | 171.4 | 177.5 | 165.9 | 180.6 | 156.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 19.9 | 19.3 | 19.1 | 19.7 | 19.9 | 18.7 | 19.1 |
| Interest Expense | - | - | - | - | - | - | - | - | 0.0 | 0.6 | 1.0 | 1.9 | 2.3 | 2.0 | 1.1 | 0.3 | 0.1 | 0.1 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 12.8 | (29.7) | (11.2) | 37.0 | 15.9 | 34.7 | 36.7 | 40.0 | 35.3 | 58.2 | 17.4 | 43.8 | 29.0 | 55.9 | 23.8 | (21.4) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.6 | (6.3) | (2.9) | 7.3 | 3.1 | 6.4 | 6.4 | 8.3 | 7.0 | 12.6 | 3.4 | 8.9 | 5.4 | 8.7 | 4.7 | (5.8) | (0.2) | 13.6 | 3.6 | 6.0 | 4.5 | 16.4 | 7.2 | 14.7 | (10.4) | 9.6 | 8.1 | 9.0 | 10.0 | 4.9 | 10.7 | 8.8 | 3.8 | 21.7 | 7.0 | 7.8 | 6.3 | 12.9 | 7.8 | 7.4 |
| Net Income From Continuing Ops | 10.2 | (23.4) | (8.3) | 29.7 | 12.8 | 28.3 | 30.3 | 31.7 | 28.3 | 45.6 | 14.0 | 34.9 | 23.6 | 47.2 | 19.1 | (15.6) | (2.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 10.2 | (23.4) | (8.3) | 29.7 | 12.8 | 28.3 | 30.3 | 31.7 | 28.3 | 45.6 | 14.0 | 34.9 | 23.6 | 47.2 | 19.1 | (15.6) | (2.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 10.2 | (23.4) | (8.3) | 29.7 | 12.8 | 28.3 | 30.3 | 31.7 | 28.3 | 45.6 | 14.0 | 34.9 | 23.6 | 47.2 | 19.1 | (15.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 10.2 | (23.4) | (8.3) | 29.7 | 12.8 | 28.3 | 30.3 | 31.7 | 28.3 | 45.6 | 14.0 | 34.9 | 23.6 | 47.2 | 19.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.53 | - | (0.36) | 1.24 | 0.52 | - | 1.22 | 1.25 | 1.12 | - | 0.54 | 1.31 | 0.87 | - | 0.70 | (0.56) | (0.08) | - | 0.53 | 0.93 | 0.81 | - | 1.06 | 1.98 | (1.14) | - | 1.03 | 1.27 | 1.60 | - | 1.45 | 1.29 | 0.78 | - | 0.67 | 0.76 | 0.72 | - | 0.70 | 0.82 |
| EPS Diluted | 0.52 | - | (0.36) | 1.23 | 0.52 | - | 1.21 | 1.25 | 1.11 | - | 0.54 | 1.30 | 0.86 | - | 0.70 | (0.56) | (0.08) | - | ||||||||||||||||||||||
| Shares Basic | 19.4 | - | 23.2 | 24.0 | 24.4 | - | 24.9 | 25.3 | 25.3 | - | 26.0 | 26.7 | 27.2 | - | 27.3 | 27.7 | 27.8 | - | ||||||||||||||||||||||
| Shares Diluted | 19.5 | - | 23.4 | 24.1 | 24.6 | - | 25.0 | 25.4 | 25.5 | - | 26.1 | 26.8 | 27.4 | - | 27.4 | 27.8 | 28.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 396.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 13.8 | 14.2 | 16.7 | 21.5 | 21.7 | 7.4 | 8.2 | 9.0 | 6.3 | 8.2 | 8.5 | 8.3 | 7.0 | 6.1 | 5.6 | 6.4 | 7.1 | 9.9 | 7.2 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.5 | 0.7 | 0.9 | 1.2 | 1.6 | 2.2 | 2.8 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.7 | 7.4 | 2.1 |
| Total Operating Expenses | 854.8 | 846.7 | 734.0 | 702.5 | 657.7 | 556.1 | 563.7 | 642.1 | 630.9 | 657.4 | 639.1 | 652.7 | 666.9 | 670.4 | 481.6 | 417.6 | 349.3 | 403.6 | 284.7 |
| - |
| - |
| - |
| - |
| - |
| 85.5 |
| 92.8 |
| - |
| Interest Expense | - | - | - | 5.8 | 3.5 | 0.5 | 0.4 | 0.6 | 1.5 | 1.4 | 1.6 | 2.7 | 3.0 | 3.2 | 3.5 | 3.6 | 5.7 | 7.4 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 8.9 | 12.0 | 146.7 | 148.4 | 55.8 | 147.0 | 147.7 | 193.8 | 169.5 | 144.0 | 140.7 | 99.4 | 106.6 | 53.1 | 97.5 | 46.5 | 66.3 | 92.3 | 112.1 |
| (2.1) |
| 3.5 |
| 9.3 |
| 10.3 |
| Net Income From Continuing Ops | 8.2 | 10.8 | 118.6 | 118.1 | 48.4 | 119.3 | 119.8 | 157.1 | 141.3 | 101.2 | 106.7 | 94.4 | 100.7 | 63.8 | 106.9 | 48.6 | 63.5 | 83.0 | 101.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 8.2 | 10.8 | 118.6 | 118.1 | 48.4 | 119.3 | 119.8 | 157.1 | 141.3 | 101.2 | 106.7 | 94.4 | 100.7 | 63.8 | 106.9 | 48.6 | 63.5 | 83.0 | 101.8 |
| Net Income Attributable To Parent | 8.2 | 10.8 | 118.6 | 118.1 | 48.4 | 119.3 | 119.8 | 157.1 | 141.3 | 101.2 | 106.7 | 94.4 | 100.7 | 63.8 | 106.9 | 48.6 | 63.5 | 83.0 | 101.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.2 | 10.8 | 118.6 | 118.1 | 48.4 | 119.3 | 119.8 | 157.1 | 141.3 | 101.2 | 106.7 | 94.4 | 100.7 | 63.8 | 106.9 | 48.6 | 63.5 | 83.0 | 101.8 |
| 1.52 |
| 1.81 |
| 2.07 |
| EPS Diluted | 0.42 | 0.46 | 4.71 | 4.45 | 1.75 | 4.17 | 3.97 | 4.83 | 4.24 | 3.06 | 3.24 | 2.90 | 3.14 | 2.00 | 3.37 | 1.30 | 1.51 | 1.80 | 2.07 |
| Shares Basic | 19.4 | 23.4 | 25.1 | 26.4 | 27.5 | 28.3 | 29.9 | 32.1 | 32.9 | 32.5 | 32.4 | 32.1 | 31.5 | 31.1 | 31.5 | 37.3 | 41.4 | 46.0 | - |
| Shares Diluted | 19.5 | 23.5 | 25.2 | 26.5 | 27.7 | 28.6 | 30.2 | 32.5 | 33.3 | 33.1 | 33.0 | 32.6 | 32.1 | 31.9 | 31.7 | 37.5 | 41.5 | 46.1 | - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 154.5 |
| 131.4 |
| 149.7 |
| 139.0 |
| 136.0 |
| 110.7 |
| 143.6 |
| 137.1 |
| 172.3 |
| 168.9 |
| 160.1 |
| 154.6 |
| 158.5 |
| 148.9 |
| 170.6 |
| 152.8 |
| 158.6 |
| 148.0 |
| 182.0 |
| 160.6 |
| 166.8 |
| 144.8 |
| 162.4 |
| 167.6 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.4 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| 68.4 |
| 18.6 |
| 32.4 |
| 27.6 |
| 80.4 |
| 38.3 |
| 74.3 |
| (45.3) |
| 41.4 |
| 40.9 |
| 49.7 |
| 61.8 |
| 30.5 |
| 58.3 |
| 51.3 |
| 29.4 |
| 53.0 |
| 28.9 |
| 32.6 |
| 29.5 |
| 48.4 |
| 30.4 |
| 34.2 |
| 54.8 |
| 15.0 |
| 26.4 |
| 23.1 |
| 64.0 |
| 31.1 |
| 59.6 |
| (34.9) |
| 31.8 |
| 32.8 |
| 40.7 |
| 51.8 |
| 25.6 |
| 47.6 |
| 42.5 |
| 25.6 |
| 31.3 |
| 21.9 |
| 24.8 |
| 23.2 |
| 35.5 |
| 22.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.8 |
| 15.0 |
| 26.4 |
| 23.1 |
| 64.0 |
| 31.1 |
| 59.6 |
| (34.9) |
| 31.8 |
| 32.8 |
| 40.7 |
| 51.8 |
| 25.6 |
| 47.6 |
| 42.5 |
| 25.6 |
| 31.3 |
| 21.9 |
| 24.8 |
| 23.2 |
| 35.5 |
| 22.6 |
| 26.8 |
| (2.3) |
| 54.8 |
| 15.0 |
| 26.4 |
| 23.1 |
| 64.0 |
| 31.1 |
| 59.6 |
| (34.9) |
| 31.8 |
| 32.8 |
| 40.7 |
| 51.8 |
| 25.6 |
| 47.6 |
| 42.5 |
| 25.6 |
| 31.3 |
| 21.9 |
| 24.8 |
| 23.2 |
| 35.5 |
| 22.6 |
| 26.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.6) |
| (2.3) |
| 54.8 |
| 15.0 |
| 26.4 |
| 23.1 |
| 64.0 |
| 31.1 |
| 59.6 |
| (34.9) |
| 31.8 |
| 32.8 |
| 40.7 |
| 51.8 |
| 25.6 |
| 47.6 |
| 42.5 |
| 25.6 |
| 31.3 |
| 21.9 |
| 24.8 |
| 23.2 |
| 35.5 |
| 22.6 |
| 26.8 |
| 0.53 |
| 0.92 |
| 0.80 |
| - |
| 1.05 |
| 1.97 |
| (1.14) |
| - |
| 1.01 |
| 1.25 |
| 1.57 |
| - |
| 1.43 |
| 1.28 |
| 0.77 |
| - |
| 0.66 |
| 0.75 |
| 0.70 |
| - |
| 0.69 |
| 0.81 |
| 28.2 |
| 28.5 |
| 28.5 |
| - |
| 29.3 |
| 30.0 |
| 30.7 |
| - |
| 31.9 |
| 32.1 |
| 32.4 |
| - |
| 32.9 |
| 32.9 |
| 32.8 |
| - |
| 32.6 |
| 32.5 |
| 32.3 |
| - |
| 32.4 |
| 32.6 |
| 28.5 |
| 28.8 |
| 29.0 |
| - |
| 29.6 |
| 30.2 |
| 31.2 |
| - |
| 32.3 |
| 32.5 |
| 33.0 |
| - |
| 33.3 |
| 33.2 |
| 33.3 |
| - |
| 33.1 |
| 33.0 |
| 33.0 |
| - |
| 32.9 |
| 33.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |