| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 209.5 | 197.2 | 176.9 | 193.2 | 192.4 | 186.0 | 189.4 | 93.2 | 66.7 |
| Cost of Revenue | 95.0 | 89.8 | 74.2 | 90.2 | 92.4 | 91.4 | 100.8 | 44.3 | 27.9 |
| Gross Profit | 114.6 | 107.4 | 102.8 | 103.0 | 99.9 | 94.6 | 88.6 | 48.9 | 38.8 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 36.5 | 26.4 | 29.0 | 32.7 | |||||
| Operating Income | |||||||||
| Operating Income | 36.3 | 42.0 | 34.6 | 37.1 | 35.3 | 33.9 | 32.9 | 27.7 | 22.2 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 4.3 | 4.4 | 2.8 | 6.4 | 5.4 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 4.0 | (5.2) | (2.2) | 3.9 | 2.6 | 0.5 | 0.4 | 0.2 | 0.1 |
| Net Income From Continuing Ops | 27.5 | 43.0 | 34.3 | 27.4 | |||||
| Per Share | |||||||||
| EPS Basic | 0.24 | - | 0.46 | 0.21 | 0.24 | - | - | - | - |
| EPS Diluted | 0.23 | - | 0.32 | 0.21 | 0.24 | ||||
| Supplementary Data | |||||||||
| EBITDA | 77.8 | 80.6 | 73.5 | 70.3 | 69.4 | 68.3 | 63.5 | 41.9 | 33.9 |
| EBIT | 36.3 | 42.0 | 34.6 | 37.1 | 35.3 | 33.9 | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 776.9 | 759.7 | 535.3 | 243.3 |
| Cost of Revenue | 349.1 | 346.6 | 264.4 | 104.8 |
| Gross Profit | 427.8 | 413.2 | 270.9 | 138.5 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 124.5 | 118.6 | 62.5 | 15.2 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 150.0 | 149.0 | 116.7 | 78.3 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 17.9 | 18.9 | 32.3 | 19.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 0.5 | (0.8) | 1.2 | 0.4 |
| Net Income From Continuing Ops | 132.1 | 131.7 | 80.2 | 58.1 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 1.35 | 1.53 | - | - |
| EPS Diluted | 1.30 | 1.24 | - | - |
| Shares Basic | 31.6 | 27.0 | - | - |
| Supplementary Data | ||||
| EBITDA | 302.2 | 293.9 | 207.6 | 122.2 |
| EBIT | 150.0 | 149.0 | 116.7 | 78.3 |
| 30.5 |
| 26.2 |
| 25.0 |
| 6.7 |
| 4.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 41.5 | 38.6 | 39.0 | 33.2 | 34.1 | 34.4 | 30.6 | 14.2 | 11.7 |
| Amortization of Intangibles | 8.6 | - | - | - | 7.9 | - | - | - | 1.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| 10.2 |
| 11.9 |
| 5.5 |
| 4.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.5) | 0.2 | 0.2 | 0.6 | (0.3) | (0.9) | 0.2 | (1.9) | (0.1) |
| Pre-Tax Income | 31.5 | 37.8 | 32.1 | 31.2 | 29.7 | 22.8 | 21.0 | 20.3 | 17.3 |
| 27.0 |
| 22.3 |
| 20.6 |
| 20.1 |
| 17.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 27.5 | 43.0 | 34.3 | 27.4 | 27.0 | 22.3 | 20.6 | 20.1 | 17.2 |
| Net Income Attributable To Parent | 7.4 | 17.2 | 12.5 | 5.5 | 6.2 | 22.3 | 20.6 | 20.1 | 17.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 7.4 | 35.2 | 0.0 | 0.0 | 6.2 | 22.3 | 20.6 | 20.1 | 17.2 |
| - |
| - |
| - |
| - |
| Shares Basic | 31.6 | - | 27.4 | 25.7 | 25.7 | - | - | - | - |
| Shares Diluted | 32.7 | - | 90.7 | 26.2 | 26.2 | - | - | - | - |
| 32.9 |
| 27.7 |
| 22.2 |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 152.2 | 144.8 | 90.9 | 43.8 |
| Amortization of Intangibles | - | 31.7 | 17.2 | 2.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | 0.5 | 0.7 | (2.8) | (0.9) |
| Pre-Tax Income | 132.6 | 130.8 | 81.4 | 58.5 |
| - |
| Net Income | 132.1 | 131.7 | 80.2 | 58.1 |
| Net Income Attributable To Parent | 42.7 | 41.4 | 80.2 | 58.1 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 42.7 | 41.4 | 80.2 | 58.1 |
| Shares Diluted | 32.7 | 90.7 | - | - |