| (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 | 78.2 | 75.7 | 74.1 | 72.8 | 71.5 | 68.3 | 66.8 | 66.5 | 66.5 | 65.1 | 64.8 | 60.7 | 60.0 | 57.4 | 56.0 | 55.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 300.8 | 294.1 | 268.1 | 250.6 | 223.2 | 199.4 | 170.9 | 160.2 | 143.6 | 133.2 | 124.0 | 33.5 | 17.7 | 16.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | 0.3 | 0.3 | 0.3 | 0.1 | 0.2 | (0.5) | 0.2 | 0.3 | 0.3 | (0.0) | (80.3) | 2.9 | (0.1) | (0.1) |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 1.07 | 1.09 | 1.07 | 1.08 | 1.20 | 1.12 | 1.08 | 1.06 | 1.29 | 1.18 | 2.75 | 0.92 | - | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | |||||||||||||
| 54.4 |
| 52.7 |
| 50.7 |
| 49.3 |
| 46.7 |
| 44.6 |
| 43.0 |
| 40.9 |
| 42.4 |
| 40.9 |
| 40.2 |
| 39.6 |
| 39.6 |
| 38.0 |
| 36.1 |
| 34.7 |
| 34.8 |
| 33.8 |
| 33.5 |
| 33.2 |
| 32.7 |
| 31.3 |
| 30.8 |
| 30.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 7.5 | 6.2 | 6.5 | 6.4 | 7.6 | 5.7 | 5.8 | 6.0 | 6.2 | 5.5 | 5.5 | 5.6 | 6.1 | 5.2 | 4.9 | 4.7 | 5.3 | |||||||||||||||||||||||
| Depreciation & Amortization | 16.2 | 15.5 | 15.1 | 14.6 | 14.4 | 14.1 | 13.6 | 13.3 | 13.5 | 13.3 | 13.4 | 11.8 | 12.2 | 11.1 | 10.6 | 10.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 34.9 | 33.1 | 32.5 | 31.8 | 32.9 | 30.0 | 29.1 | 29.5 | 30.3 | 28.6 | 29.1 | 27.3 | 28.7 | 25.5 | 24.3 | 23.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 24.0 | - | - | - | 20.9 | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 13.1 | 13.1 | 13.0 | 13.1 | 12.7 | 12.3 | 12.3 | 12.3 | 12.3 | 12.4 | 12.3 | 10.1 | 9.9 | 9.8 | 9.2 | 9.0 | 8.4 | 8.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | (0.1) | 0.1 | 0.0 | 0.0 | (0.0) | 0.1 | 0.1 | (0.8) | 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) | 0.0 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 |
| Net Income From Continuing Ops | 30.4 | 29.5 | 28.9 | 28.0 | 26.2 | 26.2 | 25.6 | 24.7 | 24.1 | 24.5 | 24.2 | 23.7 | 23.2 | 22.9 | 24.6 | 28.2 | 22.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 30.4 | 29.5 | 28.9 | 28.0 | 26.2 | 26.2 | 25.6 | 24.7 | 24.1 | 24.5 | 24.2 | 23.7 | 23.2 | 22.9 | 24.6 | 28.2 | 22.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 30.3 | 29.4 | 28.8 | 27.9 | 26.2 | 26.2 | 25.6 | 24.7 | 24.0 | 24.4 | 24.2 | 23.6 | 23.1 | 22.9 | 24.5 | 28.1 | ||||||||||||||||||||||||
| Less: Minority Interest | 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 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 30.3 | 29.4 | 28.8 | 27.9 | 26.2 | 26.2 | 25.6 | 24.7 | 24.0 | 24.4 | 24.2 | 23.6 | 23.1 | 22.9 | 24.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.28 | - | 0.28 | 0.28 | 0.26 | - | 0.27 | 0.27 | 0.26 | - | 0.27 | 0.27 | 0.27 | - | 0.30 | 0.35 | 0.28 | - | 0.28 | 0.26 | 0.27 | - | 0.27 | 0.26 | 0.28 | - | 0.27 | 0.26 | 0.26 | - | 0.27 | 0.44 | 0.27 | - | 0.31 | 0.30 | 0.26 | - | 0.25 | 0.25 |
| EPS Diluted | 0.28 | - | 0.28 | 0.28 | 0.26 | - | 0.27 | 0.27 | 0.26 | - | 0.27 | 0.27 | 0.27 | - | 0.30 | 0.35 | 0.28 | - | ||||||||||||||||||||||
| Shares Basic | 109.3 | - | 103.9 | 100.8 | 99.7 | - | 94.4 | 91.8 | 91.7 | - | 90.4 | 87.4 | 85.8 | - | 81.9 | 80.3 | 80.2 | - | ||||||||||||||||||||||
| Shares Diluted | 109.6 | - | 104.2 | 101.2 | 100.1 | - | 94.9 | 92.0 | 91.9 | - | 90.6 | 87.6 | 86.1 | - | 82.1 | 80.5 | 80.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 30.4 | - | - | - | 26.3 | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 26.7 | 26.8 | 23.8 | 22.7 | 20.0 | 17.7 | 15.0 | 13.9 | 13.2 | 12.0 | 11.0 | 1.9 | 0.0 | 0.0 |
| Depreciation & Amortization | 61.4 | 59.6 | 54.5 | 50.7 | 41.5 | 34.8 | 29.4 | 26.3 | 23.9 | 21.8 | 20.6 | 3.8 | 0.9 | 0.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 0.3 | 0.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 132.3 | 130.3 | 118.9 | 113.7 | 97.3 | 82.1 | 64.1 | 61.5 | 56.5 | 52.7 | 64.2 | 24.8 | 17.8 | 17.0 |
| 52.3 |
| 51.9 |
| 49.2 |
| 44.6 |
| 36.4 |
| 32.6 |
| 29.2 |
| 26.5 |
| 20.0 |
| 19.5 |
| 14.8 |
| 2.2 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | 83.2 | 71.9 | 76.5 | 8.6 | (0.1) | (0.1) |
| 116.7 |
| 112.5 |
| 100.6 |
| 95.5 |
| 97.9 |
| 85.7 |
| 77.6 |
| 72.9 |
| 82.9 |
| 71.9 |
| 156.9 |
| 5.7 |
| 0.0 |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 116.7 | 112.5 | 100.6 | 95.5 | 97.9 | 85.7 | 77.6 | 72.9 | 82.9 | 71.9 | 156.9 | 5.7 | 0.0 | 0.0 |
| Net Income Attributable To Parent | 116.5 | 112.4 | 100.5 | 95.3 | 97.8 | 85.6 | 77.3 | 72.6 | 82.4 | 71.4 | 156.8 | 5.7 | 0.0 | 0.0 |
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.5 | 0.5 | 0.0 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 116.5 | 112.4 | 100.5 | 95.3 | 97.8 | 85.6 | 77.3 | 72.6 | 82.4 | 71.4 | 156.8 | 5.7 | 0.0 | 0.0 |
| 1.06 |
| 1.09 |
| 1.07 |
| 1.07 |
| 1.20 |
| 1.11 |
| 1.08 |
| 1.06 |
| 1.28 |
| 1.18 |
| 2.63 |
| 0.91 |
| - |
| - |
| Shares Basic | 109.3 | 102.7 | 93.6 | 88.5 | 81.6 | 76.7 | 71.3 | 68.4 | 64.0 | 60.6 | 57.0 | 6.2 | - | - |
| Shares Diluted | 109.6 | 102.9 | 94.1 | 88.7 | 81.8 | 76.8 | 71.6 | 68.6 | 64.4 | 60.7 | 59.6 | 6.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.3 |
| 4.5 |
| 4.8 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.2 |
| 3.4 |
| 3.4 |
| 3.9 |
| 3.4 |
| 3.1 |
| 3.1 |
| 3.6 |
| 2.8 |
| 2.9 |
| 3.5 |
| 2.9 |
| 2.5 |
| 2.6 |
| 2.5 |
| 9.7 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 6.4 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| 5.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 21.5 |
| 21.1 |
| 20.6 |
| 18.9 |
| 16.8 |
| 16.1 |
| 15.2 |
| 16.0 |
| 15.3 |
| 15.2 |
| 15.3 |
| 15.6 |
| 15.8 |
| 13.7 |
| 13.2 |
| 13.9 |
| (0.6) |
| 18.4 |
| 18.0 |
| 17.0 |
| 15.3 |
| 15.5 |
| 16.1 |
| 8.3 |
| 8.4 |
| 7.6 |
| 7.5 |
| 7.4 |
| 7.3 |
| 7.0 |
| 6.5 |
| 6.7 |
| 6.6 |
| 6.7 |
| 5.3 |
| 4.9 |
| 4.9 |
| 4.9 |
| 5.4 |
| 5.5 |
| 4.5 |
| 4.1 |
| 3.2 |
| 3.5 |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 17.7 |
| 27.7 |
| 16.4 |
| 18.3 |
| 19.4 |
| 18.5 |
| 15.7 |
| 32.6 |
| 15.3 |
| 14.9 |
| 23.7 |
| 21.2 |
| 20.2 |
| 20.6 |
| 20.3 |
| 19.4 |
| 18.5 |
| 19.3 |
| 19.0 |
| 18.4 |
| 17.9 |
| 17.6 |
| 21.3 |
| 17.6 |
| 27.6 |
| 16.4 |
| 18.5 |
| 19.3 |
| 18.4 |
| 15.6 |
| 32.5 |
| 15.2 |
| 14.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 21.2 |
| 20.2 |
| 20.6 |
| 20.3 |
| 19.4 |
| 18.5 |
| 19.3 |
| 19.0 |
| 18.4 |
| 17.9 |
| 17.6 |
| 21.3 |
| 17.6 |
| 27.6 |
| 16.4 |
| 18.5 |
| 19.3 |
| 18.4 |
| 15.6 |
| 32.5 |
| 15.2 |
| 14.8 |
| 22.3 |
| 23.7 |
| 21.2 |
| 20.1 |
| 20.6 |
| 20.3 |
| 19.3 |
| 18.5 |
| 19.3 |
| 18.9 |
| 18.3 |
| 17.9 |
| 17.5 |
| 21.2 |
| 17.5 |
| 27.4 |
| 16.3 |
| 18.4 |
| 19.2 |
| 18.3 |
| 15.5 |
| 32.5 |
| 15.2 |
| 14.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.1 |
| 22.3 |
| 23.7 |
| 21.2 |
| 20.1 |
| 20.6 |
| 20.3 |
| 19.3 |
| 18.5 |
| 19.3 |
| 18.9 |
| 18.3 |
| 17.9 |
| 17.5 |
| 21.2 |
| 17.5 |
| 27.4 |
| 16.3 |
| 18.4 |
| 19.2 |
| 18.3 |
| 15.5 |
| 32.5 |
| 15.2 |
| 14.8 |
| 0.28 |
| 0.26 |
| 0.27 |
| - |
| 0.27 |
| 0.26 |
| 0.27 |
| - |
| 0.27 |
| 0.26 |
| 0.26 |
| - |
| 0.27 |
| 0.44 |
| 0.26 |
| - |
| 0.31 |
| 0.30 |
| 0.26 |
| - |
| 0.25 |
| 0.25 |
| 76.3 |
| 76.1 |
| 76.0 |
| - |
| 71.0 |
| 70.3 |
| 70.1 |
| - |
| 68.3 |
| 68.3 |
| 68.2 |
| - |
| 65.3 |
| 61.8 |
| 61.3 |
| - |
| 61.1 |
| 60.3 |
| 59.9 |
| - |
| 59.8 |
| 59.8 |
| 76.4 |
| 76.2 |
| 76.1 |
| - |
| 71.2 |
| 70.4 |
| 70.3 |
| - |
| 68.5 |
| 68.5 |
| 68.5 |
| - |
| 65.6 |
| 61.9 |
| 61.4 |
| - |
| 61.3 |
| 60.4 |
| 60.0 |
| - |
| 59.9 |
| 59.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 20.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |