| (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 | 13.6 | 75.9 | 13.5 | 7.5 | 13.2 | 159.8 | 17.0 | 51.2 | 9.9 | 118.8 | 65.9 | 21.3 | 5.7 | 17.0 | 15.4 | 5.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 110.4 | 110.0 | 237.9 | 211.7 | 42.7 | 224.4 | 153.6 | 184.4 | 49.0 | 139.4 | 39.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 60.6 | 60.6 | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||
| Interest Income | 16.5 | 17.3 | 10.9 | 7.2 | 0.8 | 0.1 | 1.4 | 7.8 | 11.8 | 2.6 | 0.0 |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 18.5 | 28.9 | 27.5 | (4.4) | (1.5) | (0.3) | 1.7 | 2.4 | 9.2 | 0.0 | (7.9) |
| Net Income From Continuing Ops | 118.0 | 183.5 | |||||||||
| Per Share | |||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | |||||||
| 4.9 |
| 182.2 |
| 20.7 |
| 8.3 |
| 13.2 |
| 111.7 |
| 8.4 |
| 24.3 |
| 9.2 |
| 146.9 |
| 12.0 |
| 12.4 |
| 13.1 |
| 7.9 |
| 13.0 |
| 13.1 |
| 15.0 |
| 22.3 |
| 11.6 |
| 13.2 |
| 92.3 |
| 16.5 |
| 11.1 |
| 7.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 14.7 | 16.0 | 14.3 | 15.6 | 14.8 | 14.2 | 11.9 | 12.2 | 12.9 | 13.1 | 11.9 | 12.7 | 13.8 | 13.1 | 12.0 | 12.7 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.7 | - | - | - | 2.0 | - | - | - | 2.9 | - | - | - | 2.0 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.3 | 2.1 | 0.8 | 0.5 | 1.2 | 2.4 | 2.2 | 9.5 | 2.1 | 5.8 | 0.6 | 8.0 | 0.6 | 5.7 | 5.4 | 0.0 | 0.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 23.2 | 57.0 | 21.4 | 19.7 | 19.3 | 109.7 | 17.4 | 25.4 | 17.8 | 89.4 | 54.6 | 24.2 | 17.3 | 22.4 | 21.1 | 17.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.3 | 3.8 | 4.5 | 5.0 | 4.1 | 2.3 | 2.6 | 2.8 | 3.2 | 2.7 | 2.4 | 1.3 | 0.8 | 0.4 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 1.0 | 1.4 | 1.7 | 2.3 | 2.5 | 3.0 | 3.1 | 2.9 | 2.7 | 2.6 | 0.0 | 0.0 | 0.0 | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | (0.1) | 44.9 | 70.1 | 17.1 | 71.4 | 87.5 | 12.0 | 15.5 | 17.6 | 24.0 | (0.6) | 52.1 | 1.0 | 26.2 | (4.3) | 0.6 | ||||||||||||||||||||||||
| Other Non-Operating Income | 3.9 | 3.8 | 2.7 | 5.0 | 4.8 | 2.2 | 2.6 | 2.8 | (2.7) | 0.9 | 3.5 | 1.3 | 0.8 | 0.3 | 0.4 | 0.2 | 0.1 | |||||||||||||||||||||||
| Pre-Tax Income | (5.9) | 67.5 | 64.9 | 9.9 | 70.1 | 139.7 | 14.2 | 44.1 | 7.0 | 54.3 | 14.2 | 50.6 | (9.7) | 21.0 | (9.5) | (11.0) | (36.8) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.9) | 8.9 | 9.2 | 1.3 | 9.5 | 18.8 | 1.9 | 5.9 | 1.0 | (4.4) | 0.0 | 0.0 | 0.0 | (1.5) | 0.0 | 0.0 | 0.0 | (0.3) | 0.0 | 0.0 | 0.0 | 1.7 | 0.0 | 0.0 | 0.0 | 1.2 | 0.0 | 0.0 | 1.3 | 9.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (3.4) | 0.0 | (1.1) |
| Net Income From Continuing Ops | (5.0) | 58.7 | 55.7 | 8.6 | 60.6 | 121.0 | 12.3 | 38.2 | 6.1 | 58.7 | 14.2 | 50.6 | (9.7) | 22.5 | (9.5) | (11.0) | (36.8) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (5.0) | 58.7 | 55.7 | 8.6 | 60.6 | 121.0 | 12.3 | 38.2 | 6.1 | 58.7 | 14.2 | 50.6 | (9.7) | 22.5 | (9.5) | (11.0) | (36.8) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.2) | 23.3 | 21.1 | 3.3 | 23.3 | 46.5 | 4.8 | 14.7 | 2.3 | 29.8 | 6.6 | 23.6 | (4.5) | 11.3 | (4.4) | (5.1) | ||||||||||||||||||||||||
| Less: Minority Interest | (2.7) | 35.4 | 34.6 | 5.3 | 37.3 | 74.5 | 7.6 | 23.5 | 3.8 | 29.0 | 7.6 | 27.0 | (5.2) | 11.2 | (5.1) | (5.9) | (19.6) | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.2) | 23.0 | 21.1 | 3.3 | 23.3 | 46.5 | 4.8 | 14.7 | 2.3 | 29.7 | 6.6 | 23.6 | (4.5) | 11.2 | (4.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 51.2 |
| 51.5 |
| 54.6 |
| 77.1 |
| 83.5 |
| 103.6 |
| 99.0 |
| 122.4 |
| 120.7 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 8.8 | 19.4 | 19.9 | 16.9 | 26.0 | 14.1 | 20.6 | 13.3 | 1.5 | 3.0 |
| Amortization of Intangibles | 3.7 | 4.6 | 16.2 | 15.0 | 11.1 | 20.3 | 8.6 | 15.6 | 12.5 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 121.3 | 117.4 | 170.3 | 185.5 | 101.5 | 221.4 | 194.9 | 234.8 | 127.9 | 229.3 | 142.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | 132.0 | 203.6 | 132.6 | 76.6 | 21.5 | 6.2 | 42.4 | 2.3 | (2.2) | 5.8 | (1.4) |
| Other Non-Operating Income | 15.3 | 16.3 | 4.9 | 6.5 | 1.1 | 3.8 | 1.7 | 72.8 | 22.3 | 108.3 | - |
| Pre-Tax Income | 136.4 | 212.5 | 205.1 | 109.3 | (36.2) | 13.0 | 2.8 | 24.7 | (58.8) | 24.2 | (104.5) |
| 177.6 |
| 113.7 |
| (34.8) |
| 13.3 |
| 1.1 |
| 22.3 |
| (67.9) |
| 24.2 |
| (96.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 118.0 | 183.5 | 177.6 | 113.7 | (34.8) | 13.3 | 1.1 | 22.3 | (67.9) | 24.2 | (96.6) |
| Net Income Attributable To Parent | 45.5 | 71.0 | 68.3 | 55.4 | (15.4) | 6.6 | (0.4) | 9.0 | (34.7) | 73.2 | (33.3) |
| Less: Minority Interest | 72.5 | 112.6 | 109.3 | 58.3 | (19.4) | 6.7 | 1.5 | 13.2 | (33.2) | (49.0) | (63.4) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 45.2 | 70.7 | 68.3 | 55.4 | (15.3) | 6.4 | (0.4) | 9.1 | (34.5) | 72.5 | (33.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| 17.6 |
| 20.8 |
| 19.2 |
| 19.5 |
| 24.9 |
| 17.7 |
| 16.3 |
| 24.6 |
| 26.0 |
| 25.9 |
| 26.0 |
| 25.8 |
| 15.2 |
| 26.2 |
| 29.0 |
| 28.6 |
| 29.8 |
| 37.5 |
| 28.0 |
| 27.2 |
| 26.0 |
| 25.4 |
| 57.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| 3.9 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.5 |
| 2.4 |
| 0.3 |
| 0.2 |
| 4.9 |
| 4.9 |
| 2.7 |
| 7.8 |
| 1.5 |
| 2.4 |
| 2.3 |
| 2.4 |
| 2.1 |
| 4.7 |
| 4.5 |
| 4.3 |
| 1.4 |
| 3.7 |
| 3.7 |
| 3.7 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.8 |
| 132.1 |
| 30.9 |
| 26.5 |
| 31.9 |
| 103.4 |
| 24.5 |
| 34.3 |
| 32.6 |
| 129.8 |
| 35.0 |
| 34.7 |
| 35.3 |
| 18.8 |
| 34.0 |
| 36.9 |
| 38.1 |
| 36.7 |
| 44.8 |
| 35.2 |
| 112.6 |
| 35.2 |
| 29.9 |
| 61.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (2.9) |
| 0.5 |
| 12.1 |
| (3.6) |
| (3.1) |
| 52.4 |
| 23.9 |
| (30.9) |
| (2.1) |
| (1.8) |
| (2.7) |
| 8.9 |
| (3.5) |
| (4.0) |
| 9.0 |
| (3.6) |
| (11.8) |
| 22.8 |
| (2.4) |
| (2.9) |
| (0.9) |
| (0.3) |
| (0.2) |
| (0.1) |
| 1.5 |
| 1.1 |
| 1.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 1.1 |
| 1.4 |
| 1.7 |
| 2.3 |
| 67.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.2 |
| (8.2) |
| (4.9) |
| (21.0) |
| 5.4 |
| 36.4 |
| 14.2 |
| (53.2) |
| 16.3 |
| (23.0) |
| (22.6) |
| 54.0 |
| (11.2) |
| (21.9) |
| (11.3) |
| (14.3) |
| 81.9 |
| (10.3) |
| (24.3) |
| (23.1) |
| (19.5) |
| (19.1) |
| (54.5) |
| 47.5 |
| (8.2) |
| (4.9) |
| (21.0) |
| 3.7 |
| 36.4 |
| 14.2 |
| (53.2) |
| 15.1 |
| (23.0) |
| (22.6) |
| 52.7 |
| (9.8) |
| (21.9) |
| (21.9) |
| (14.3) |
| 81.9 |
| (10.3) |
| (24.3) |
| (23.1) |
| (16.0) |
| (19.1) |
| (53.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.5 |
| (8.2) |
| (4.9) |
| (21.0) |
| 3.7 |
| 36.4 |
| 14.2 |
| (53.2) |
| 15.1 |
| (23.0) |
| (22.6) |
| 52.7 |
| (9.8) |
| (21.9) |
| (21.9) |
| (14.3) |
| 81.9 |
| (10.3) |
| (24.3) |
| (23.1) |
| (16.0) |
| (19.1) |
| (53.4) |
| (17.1) |
| 22.5 |
| (3.8) |
| (2.3) |
| (9.8) |
| 0.8 |
| 17.0 |
| 6.6 |
| (24.8) |
| 6.4 |
| (10.7) |
| (10.5) |
| 23.8 |
| (14.3) |
| (10.0) |
| (5.2) |
| (5.2) |
| 95.3 |
| (4.5) |
| (9.8) |
| (7.8) |
| (3.1) |
| (6.4) |
| (18.7) |
| 25.0 |
| (4.4) |
| (2.6) |
| (11.3) |
| 2.9 |
| 19.5 |
| 7.6 |
| (28.4) |
| 8.7 |
| (12.3) |
| (12.1) |
| 28.9 |
| (6.1) |
| (11.9) |
| (6.1) |
| (9.1) |
| (13.4) |
| (5.8) |
| (14.5) |
| (15.3) |
| (12.9) |
| (12.7) |
| (34.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.1) |
| (17.0) |
| 22.1 |
| (3.8) |
| (2.3) |
| (9.7) |
| 0.3 |
| 17.0 |
| 6.6 |
| (24.3) |
| 5.9 |
| (10.5) |
| (10.3) |
| 23.9 |
| (14.3) |
| (10.0) |
| (5.1) |
| (5.2) |
| 94.5 |
| (4.5) |
| (9.6) |
| (7.9) |
| (3.3) |
| (6.5) |
| (18.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |