| (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 | 26.2 | 26.0 | 27.3 | 26.7 | 27.1 | 28.4 | 29.7 | 30.8 | 31.2 | 34.8 | 36.9 | 36.3 | 37.8 | 41.2 | 40.8 | 41.3 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 106.3 | 107.2 | 120.1 | 145.7 | 165.6 | 209.4 | 245.8 | 269.1 | 268.9 | 272.6 | 249.9 | 243.9 | 249.7 | 213.6 | 161.6 | 138.0 | 115.8 | 121.1 |
| Cost of Revenue | 42.2 | 42.0 | 45.0 | 50.7 | 52.8 | 60.9 | 66.9 | 72.3 | 70.7 | 71.2 | - | - | - | - | - | - | - | - |
| Gross Profit | 64.0 | 65.1 | 75.1 | 95.0 | 112.8 | 148.5 | 178.9 | 196.8 | 198.2 | 201.4 | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | 6.6 | 8.4 | 10.7 | 13.2 | 14.5 | 19.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.6 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.3 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.32) | (0.43) | (0.51) | (0.47) | 0.01 | 0.87 | 0.30 | 0.06 | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 103.8 | 112.2 | 105.9 | 106.7 | 112.4 | 100.4 | 78.7 | 66.2 | ||
| 42.3 |
| 43.4 |
| 50.8 |
| 56.1 |
| 59.0 |
| 59.8 |
| 62.2 |
| 60.8 |
| 63.0 |
| 69.0 |
| 68.5 |
| 66.8 |
| 64.7 |
| 66.6 |
| 68.7 |
| 66.7 |
| 66.9 |
| 66.8 |
| 68.6 |
| 68.4 |
| 68.8 |
| 66.0 |
| 63.3 |
| 60.8 |
| Cost of Revenue | 10.3 | 10.6 | 10.7 | 10.7 | 10.1 | 11.4 | 11.6 | 11.0 | 11.0 | 13.1 | 12.8 | 12.1 | 12.7 | 14.3 | 13.4 | 12.3 | 12.8 | 15.2 | 14.4 | 15.4 | 15.9 | 17.4 | 16.7 | 15.5 | 17.3 | 19.4 | 18.0 | 17.1 | 17.7 | 18.7 | 17.9 | 17.0 | 17.2 | 18.7 | 17.9 | 17.3 | 17.3 | - | - | - |
| Gross Profit | 15.9 | 15.5 | 16.6 | 16.0 | 17.0 | 17.0 | 18.1 | 19.8 | 20.2 | 21.7 | 24.1 | 24.1 | 25.1 | 26.9 | 27.5 | 29.0 | 29.4 | 28.2 | 36.4 | 40.8 | 43.1 | 42.4 | 45.5 | 45.3 | 45.7 | 49.6 | 50.5 | 49.7 | 47.0 | 47.9 | 50.8 | 49.7 | 49.7 | 48.1 | 50.7 | 51.1 | 51.4 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 2.7 | 2.6 | 3.0 | 3.3 | 3.5 | 2.8 | 3.3 | 3.6 | 4.2 | 3.2 | 3.3 | 3.8 | 3.8 | 2.9 | 3.2 | 4.0 | 3.8 | |||||||||||||||||||||||
| Depreciation & Amortization | 11.6 | 12.6 | 10.6 | 10.6 | 11.5 | 13.0 | 10.9 | 11.5 | 12.3 | 13.9 | 13.4 | 14.6 | 15.3 | 16.2 | 15.1 | 18.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 34.6 | 33.5 | 35.9 | 35.1 | 35.5 | 36.4 | 37.9 | 39.0 | 39.6 | 40.4 | 42.8 | 43.8 | 44.0 | 45.5 | 46.8 | 49.2 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (6.4) | - | (1.6) | (2.0) | (1.0) | - | 2.5 | 1.7 | (1.2) | 1.5 | 2.5 | 1.0 | 1.6 | 0.2 | 2.3 | 3.2 | 2.7 | 1.6 | 2.7 | 3.5 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | 6.8 | 6.2 | 6.2 | 6.1 | 5.8 | 5.7 | 6.1 | 5.7 | 5.4 | 5.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (9.5) | (7.3) | (8.3) | (7.8) | (21.4) | (8.5) | (15.6) | (21.0) | (7.5) | 3.6 | (45.6) | (8.3) | 2.5 | (2.8) | 17.3 | (9.1) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.5 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | (0.0) | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Net Income From Continuing Ops | (9.5) | - | - | - | (21.4) | - | - | - | (7.6) | - | - | - | 2.4 | - | - | - | (4.2) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (9.5) | - | - | - | (21.4) | - | - | - | (7.6) | - | - | - | 2.4 | - | - | - | (4.2) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (9.5) | - | - | - | (21.4) | - | - | - | (7.6) | - | - | - | 2.4 | - | - | - | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (9.5) | (7.3) | (8.3) | (7.9) | (21.4) | (8.5) | (15.6) | (21.0) | (7.6) | 3.6 | (45.7) | (8.4) | 2.4 | (2.9) | 17.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.09) | - | (0.08) | (0.08) | (0.21) | - | (0.15) | (0.20) | (0.07) | - | (0.44) | (0.08) | 0.02 | - | 0.17 | (0.09) | (0.04) | - | 0.04 | 0.15 | (0.06) | - | (0.02) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.09) | - | (0.08) | (0.08) | (0.21) | - | (0.15) | (0.20) | (0.07) | - | (0.44) | (0.08) | 0.02 | - | 0.17 | (0.09) | (0.04) | - | ||||||||||||||||||||||
| Shares Basic | 103.7 | - | 103.7 | 103.6 | 103.6 | - | 103.6 | 103.5 | 103.4 | - | 103.4 | 103.3 | 103.2 | - | 103.2 | 103.2 | 103.7 | - | ||||||||||||||||||||||
| Shares Diluted | 103.7 | - | 103.7 | 103.6 | 103.6 | - | 103.6 | 103.5 | 103.4 | - | 103.4 | 103.3 | 103.2 | - | 103.2 | 103.2 | 103.7 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.7 | - | 20.5 | 20.2 | 22.1 | - | 25.1 | 23.8 | 22.7 | 27.1 | 25.8 | 24.6 | 26.4 | 27.7 | 27.3 | 28.5 | 28.6 | 28.2 | 26.0 | 25.8 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | 14.1 | 13.3 | 13.0 | 11.9 | 9.9 | 6.9 | 6.4 | 4.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 11.6 | 12.4 | 13.9 | 14.0 | 13.9 | 15.9 | 15.0 | 14.5 | 13.1 | 13.5 | 14.1 | 13.3 | - | - | - | - | - | - |
| Depreciation & Amortization | 45.4 | 45.3 | 47.7 | 57.2 | 65.7 | 81.0 | 91.6 | 93.8 | 97.2 | 103.7 | 95.2 | 93.4 | 97.9 | 81.3 | 57.5 | 50.3 | 39.6 | 36.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | (0.2) | 0.6 | (0.4) | 0.1 | (0.0) | 1.4 | 3.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 139.1 | 140.0 | 152.8 | 171.0 | 187.9 | 228.7 | 254.9 | 262.3 | 262.2 | 264.2 | 239.2 | 230.6 | 235.2 | 194.5 | 140.4 | 122.1 | 99.1 | 96.0 |
| 21.2 |
| 15.9 |
| 16.7 |
| 25.1 |
| 0.0 |
| 0.1 |
| Interest Expense | - | - | - | 24.3 | 22.8 | 32.3 | 36.0 | 36.8 | 38.4 | 32.4 | 26.5 | 25.4 | 27.4 | 21.1 | 16.1 | 12.7 | 7.3 | 6.6 |
| Income From Equity Investments | - | - | - | - | - | 0.4 | - | - | 6.8 | (3.6) | (0.8) | (1.5) | (1.8) | (1.4) | 2.0 | 3.7 | 1.3 | 2.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | (1.9) | 1.9 | - | - | - | - | - | - | - |
| Pre-Tax Income | (32.9) | (44.8) | (52.5) | (47.8) | 1.3 | 92.9 | 32.9 | 6.7 | 13.4 | (15.5) | 8.8 | 35.4 | 13.6 | - | - | - | - | - |
| 0.3 |
| 0.2 |
| 0.2 |
| Net Income From Continuing Ops | - | (45.0) | (52.7) | (48.1) | 1.1 | 92.7 | 32.6 | 6.5 | 13.1 | (15.9) | 8.4 | 35.0 | 13.1 | 17.3 | 23.0 | 19.4 | 17.7 | 27.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | - | (45.0) | (52.7) | (48.1) | 1.1 | 92.7 | 32.6 | 6.5 | 13.1 | (15.9) | 8.4 | 35.0 | - | - | - | - | - | - |
| Net Income Attributable To Parent | - | (45.0) | (52.7) | (48.1) | 1.1 | 92.7 | 32.6 | 6.5 | 13.1 | (15.9) | 8.4 | 35.0 | - | - | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (33.1) | (45.0) | (52.7) | (48.1) | 1.1 | 92.7 | 32.6 | 6.5 | 13.1 | (15.9) | 8.4 | 35.0 | 13.1 | 19.8 | 7.6 | 43.5 | 22.1 | 27.9 |
| - |
| - |
| EPS Diluted | (0.32) | (0.43) | (0.51) | (0.47) | 0.01 | 0.87 | 0.30 | 0.06 | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 103.7 | 103.6 | 103.5 | 103.4 | 103.3 | 106.7 | 107.3 | 107.2 | - | - | - | - | - | - | - | 81.9 | 79.8 | 73.0 |
| Shares Diluted | 103.7 | 103.6 | 103.5 | 103.4 | 103.3 | 106.7 | 107.3 | 107.2 | - | - | - | - | - | - | - | 81.9 | 79.8 | 73.0 |
| 56.3 |
| 61.7 |
| EBIT | - | - | - | - | - | - | - | - | 6.6 | 8.4 | 10.7 | 13.2 | 14.5 | 19.1 | 21.2 | 15.9 | 16.7 | 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.1 |
| 3.4 |
| 3.7 |
| 3.4 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 3.7 |
| 4.0 |
| 4.1 |
| 3.8 |
| 3.8 |
| 3.8 |
| 3.5 |
| 3.4 |
| 3.9 |
| 3.7 |
| 3.5 |
| 3.2 |
| 3.4 |
| 3.1 |
| 3.4 |
| 3.7 |
| 3.3 |
| 3.1 |
| 3.4 |
| - |
| - |
| - |
| 16.2 |
| 18.0 |
| 18.9 |
| 19.1 |
| 25.1 |
| 24.2 |
| 22.1 |
| 22.2 |
| 23.1 |
| 25.2 |
| 22.6 |
| 22.1 |
| 24.0 |
| 25.6 |
| 23.3 |
| 23.6 |
| 24.7 |
| 27.5 |
| 25.0 |
| 25.3 |
| 25.9 |
| 26.6 |
| 23.3 |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 46.4 |
| 47.7 |
| 55.1 |
| 60.4 |
| 65.4 |
| 64.3 |
| 63.9 |
| 62.8 |
| 64.0 |
| 65.2 |
| 66.0 |
| 65.1 |
| 66.0 |
| 65.1 |
| 66.2 |
| 65.7 |
| 65.3 |
| 66.7 |
| 66.3 |
| 65.1 |
| 66.1 |
| 64.4 |
| 60.6 |
| 57.3 |
| 7.9 |
| 10.1 |
| 8.6 |
| 9.0 |
| 9.0 |
| 9.0 |
| 9.1 |
| 9.0 |
| 9.0 |
| 9.4 |
| 9.4 |
| 9.2 |
| 9.9 |
| 9.8 |
| 9.5 |
| 8.7 |
| 8.3 |
| 7.9 |
| 7.6 |
| 6.9 |
| 6.8 |
| 6.4 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 7.2 |
| (0.3) |
| (0.1) |
| (2.9) |
| (0.1) |
| (0.2) |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| 0.6 |
| (1.0) |
| (4.1) |
| 79.0 |
| 4.1 |
| 16.2 |
| (6.4) |
| - |
| (1.6) |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 9.7 |
| 0.7 |
| 1.5 |
| (4.8) |
| 2.0 |
| (17.3) |
| 4.6 |
| 1.8 |
| 2.6 |
| 1.7 |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 4.5 |
| 1.7 |
| 2.5 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.1) |
| (4.2) |
| 78.6 |
| 4.5 |
| 16.1 |
| (6.5) |
| 37.4 |
| (1.7) |
| (2.1) |
| (1.1) |
| 3.6 |
| 2.4 |
| 1.6 |
| (1.2) |
| 1.4 |
| 9.6 |
| 0.7 |
| 1.4 |
| (4.9) |
| 1.9 |
| (17.4) |
| 4.5 |
| 1.7 |
| 2.5 |
| 1.6 |
| 0.04 |
| 0.15 |
| (0.06) |
| - |
| (0.02) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.9 |
| 107.4 |
| 107.3 |
| - |
| 107.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 106.9 |
| 107.4 |
| 107.3 |
| - |
| 107.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.4) |
| - |
| (1.6) |
| (2.0) |
| (1.0) |
| - |
| 2.5 |
| 1.7 |
| (1.2) |
| 1.5 |
| 2.5 |
| 1.0 |
| 1.6 |
| 0.2 |
| 2.3 |
| 3.2 |
| 2.7 |
| 1.6 |
| 2.7 |
| 3.5 |