| (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 | 189.7 | 210.3 | 146.1 | 160.1 | 213.3 | 141.8 | 188.0 | 174.9 | 191.3 | 155.5 | 166.9 | 189.7 | 155.0 | 145.5 | 126.7 | 121.4 | ||||||||||||||||||||||||
| (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 | 706.1 | 729.8 | 696.0 | 667.1 | 526.7 | 588.6 | 484.1 | 538.2 | 183.0 | 645.7 | 588.4 | 123.1 | 479.8 | 764.3 | 545.4 | 403.1 | 390.6 | 419.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | 10.9 | 0.2 | 5.4 | 16.1 | 1.2 | 0.6 | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 2.3 | 3.5 | 0.7 | 0.1 | (0.8) | 3.7 | 0.4 | 0.5 | 0.3 | (0.5) | 0.5 | (1.8) | (0.6) | 0.5 | 0.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 2.41 | 2.21 | 1.26 | 2.55 | 0.75 | 0.51 | 0.11 | (0.11) | (9.74) | (1.21) | 1.20 | (8.90) | 2.94 | 6.13 | 0.40 | 0.19 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 133.0 |
| 161.4 |
| 139.3 |
| 134.5 |
| 153.4 |
| 169.4 |
| 124.0 |
| 114.7 |
| 75.9 |
| 100.9 |
| 138.2 |
| 140.3 |
| 158.8 |
| 62.3 |
| 32.5 |
| 88.1 |
| 0.1 |
| 124.5 |
| 236.1 |
| 121.5 |
| 163.5 |
| 188.7 |
| 145.5 |
| 87.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | 10.3 | 10.5 | 10.7 | 15.4 | 7.9 | 10.0 | 9.9 | 8.9 | 7.4 | 8.1 | 7.2 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | 0.0 | 0.0 | - | (5.0) | 0.0 | 2.1 | 5.0 | (5.5) | 0.7 | 2.9 | 2.2 | 13.4 | (6.8) | (6.0) | (0.6) | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 0.0 | 0.4 | 0.4 | 0.2 | 0.2 | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | 33.7 | 36.2 | (14.4) | (18.3) | 32.2 | (8.8) | 19.8 | 4.3 | 18.2 | 0.9 | (1.9) | 32.8 | (3.1) | 30.4 | 8.5 | 11.9 | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.1 | 1.3 | 0.5 | 0.3 | 1.3 | (0.9) | 0.7 | 0.4 | 0.5 | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | (0.8) | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | 3.7 | 0.0 | 0.0 | 0.0 | 0.4 | 0.7 | (0.2) | (0.1) | 0.1 | 1.8 | (0.4) | (0.3) | (0.8) | (0.3) | 0.1 | (0.3) | 0.1 | 0.3 | 0.3 | (0.3) |
| Net Income From Continuing Ops | 35.8 | 49.3 | (4.4) | 0.3 | 29.6 | (27.4) | 35.2 | 8.0 | 27.0 | 17.6 | 13.5 | 49.9 | 5.9 | 34.8 | (18.5) | 14.8 | (5.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 35.8 | 49.3 | (4.4) | 0.3 | 29.6 | (27.4) | 35.2 | 8.0 | 27.0 | 17.6 | 13.5 | 49.9 | 5.9 | 34.8 | (18.5) | 14.8 | (5.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 35.8 | 49.3 | (4.4) | 0.3 | 29.6 | (27.4) | 35.2 | 8.0 | 27.0 | 17.6 | 13.5 | 49.9 | 5.9 | 34.8 | (18.5) | 14.8 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 35.8 | 49.3 | (4.4) | 0.3 | 29.6 | (27.4) | 35.2 | 8.0 | 27.0 | 17.6 | 13.5 | 49.9 | 5.9 | 34.8 | (18.5) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.06 | - | (0.13) | 0.01 | 0.87 | - | 1.03 | 0.23 | 0.79 | - | 0.40 | 1.46 | 0.17 | - | (0.56) | 0.44 | (0.17) | - | (0.42) | 0.02 | 0.19 | - | 0.06 | 0.00 | (1.11) | - | 0.14 | 0.42 | 0.16 | - | (2.48) | (1.01) | (3.85) | - | 0.53 | (0.96) | 0.22 | - | 0.80 | (1.69) |
| EPS Diluted | 1.05 | - | (0.13) | 0.01 | 0.86 | - | 1.01 | 0.23 | 0.78 | - | 0.39 | 1.32 | 0.17 | - | (0.56) | 0.37 | (0.17) | - | ||||||||||||||||||||||
| Shares Basic | 33.6 | - | 33.8 | 34.0 | 33.9 | - | 34.1 | 34.2 | 34.3 | - | 34.1 | 34.1 | 34.1 | - | 33.1 | 33.9 | 32.9 | - | ||||||||||||||||||||||
| Shares Diluted | 34.2 | - | 33.8 | 34.4 | 34.4 | - | 34.8 | 34.7 | 34.7 | - | 34.8 | 38.3 | 38.2 | - | 33.1 | 40.1 | 32.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 43.2 | 31.6 | 29.4 | 26.4 | 29.8 | 25.2 | 26.4 | 25.8 | 23.4 | 24.5 | 21.0 | 17.5 | 13.9 | 16.2 | 19.0 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | 0.0 | 2.1 | 0.3 | 0.0 | 0.7 | 3.1 | 2.3 | (2.2) | (0.6) | (0.9) | (3.4) | 3.0 | (1.7) | (0.3) | 0.3 | (1.1) | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | 6.3 | 6.3 | 2.5 | 0.0 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 37.2 | 35.7 | 33.6 | 28.7 | 54.8 | 18.1 | 0.8 | 0.7 | (0.2) | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | 78.3 | 43.6 | 86.9 | - | - | - | - | (354.0) | (44.8) | 47.2 | (333.7) | 112.7 | 233.0 | 18.5 | 8.8 | 94.8 | 211.8 |
| 0.2 |
| 0.4 |
| (0.0) |
| Net Income From Continuing Ops | 81.0 | 74.8 | 42.8 | 86.8 | 25.3 | 17.6 | 3.9 | (4.0) | (354.3) | (44.4) | 46.7 | (331.9) | 113.3 | 232.5 | 18.4 | 8.6 | 94.4 | 211.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 81.0 | 74.8 | 42.8 | 86.8 | 25.3 | 17.6 | 3.9 | (4.0) | (354.3) | (44.4) | 46.7 | (331.9) | 113.3 | 232.5 | 18.4 | 8.6 | 94.4 | 211.9 |
| Net Income Attributable To Parent | 81.0 | 74.8 | 42.8 | 86.8 | 25.3 | 17.6 | 3.9 | (4.0) | (350.1) | (45.0) | 44.9 | (326.4) | 109.6 | 225.7 | 14.6 | 6.8 | 90.6 | 209.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | (4.3) | 0.6 | 1.8 | (5.5) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 81.0 | 74.8 | 42.8 | 86.8 | 25.3 | 17.6 | 3.9 | (4.0) | (350.1) | (45.0) | 44.9 | (326.4) | 109.6 | 225.7 | 14.6 | 6.8 | 90.6 | 209.5 |
| 2.49 |
| 5.78 |
| EPS Diluted | 2.37 | 2.17 | 1.24 | 2.50 | 0.73 | 0.51 | 0.11 | (0.11) | (9.74) | (1.21) | 1.20 | (8.90) | 2.89 | 6.01 | 0.39 | 0.18 | 2.44 | 5.71 |
| Shares Basic | 33.6 | 33.8 | 34.1 | 34.1 | 33.9 | 34.2 | 36.2 | 36.1 | 36.0 | 37.0 | 37.3 | 36.7 | 37.2 | 36.8 | 36.7 | 36.5 | 36.4 | 36.2 |
| Shares Diluted | 34.2 | 34.5 | 34.7 | 34.8 | 39.8 | 34.4 | 36.3 | 36.1 | 36.0 | 37.0 | 37.3 | 36.7 | 37.9 | 37.6 | 37.4 | 37.3 | 37.2 | 36.7 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 6.1 |
| 7.7 |
| 7.5 |
| 8.3 |
| 5.2 |
| 6.1 |
| 6.8 |
| 7.3 |
| 7.7 |
| 7.9 |
| 6.8 |
| 5.1 |
| 7.1 |
| 7.0 |
| 6.0 |
| 5.1 |
| 8.2 |
| 6.3 |
| 6.7 |
| 6.9 |
| 6.9 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| (0.3) |
| (0.0) |
| (0.7) |
| 0.6 |
| 1.6 |
| 0.8 |
| 0.2 |
| 1.0 |
| (0.9) |
| 1.1 |
| 1.1 |
| (1.0) |
| (0.7) |
| (0.1) |
| (0.5) |
| (0.3) |
| (0.5) |
| 0.3 |
| (0.0) |
| (0.8) |
| (0.2) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.5 |
| 1.6 |
| 0.9 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 15.2 |
| 6.0 |
| (79.2) |
| (90.6) |
| (38.3) |
| (145.8) |
| (38.3) |
| 21.0 |
| (36.3) |
| 8.7 |
| 50.3 |
| 31.3 |
| (64.0) |
| 24.3 |
| (13.9) |
| 0.6 |
| 6.5 |
| 42.0 |
| 2.2 |
| (0.1) |
| (40.3) |
| (30.3) |
| 5.1 |
| 15.3 |
| 5.9 |
| (81.0) |
| (90.3) |
| (38.0) |
| (145.1) |
| (37.9) |
| 21.0 |
| (36.0) |
| 8.6 |
| 50.1 |
| 31.0 |
| (63.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.3 |
| (13.9) |
| 0.6 |
| 6.5 |
| 42.0 |
| 2.2 |
| (0.1) |
| (40.3) |
| (30.3) |
| 5.1 |
| 15.3 |
| 5.9 |
| (81.0) |
| (90.3) |
| (38.0) |
| (145.1) |
| (37.9) |
| 21.0 |
| (36.0) |
| 8.6 |
| 50.1 |
| 31.0 |
| (63.8) |
| (5.7) |
| 24.3 |
| (13.9) |
| 0.6 |
| 6.5 |
| 42.0 |
| 2.2 |
| (0.1) |
| (40.3) |
| (30.3) |
| 5.1 |
| 15.3 |
| 5.9 |
| (80.8) |
| (89.1) |
| (37.4) |
| (142.8) |
| (37.7) |
| 19.9 |
| (35.5) |
| 8.4 |
| 49.2 |
| 30.0 |
| (63.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| (5.7) |
| 24.3 |
| (13.9) |
| 0.6 |
| 6.5 |
| 42.0 |
| 2.2 |
| (0.1) |
| (40.3) |
| (30.3) |
| 5.1 |
| 15.3 |
| 5.9 |
| (80.8) |
| (89.1) |
| (37.4) |
| (142.8) |
| (37.7) |
| 19.9 |
| (35.5) |
| 8.4 |
| 49.2 |
| 30.0 |
| (63.0) |
| (0.42) |
| 0.02 |
| 0.19 |
| - |
| 0.06 |
| 0.00 |
| (1.11) |
| - |
| 0.14 |
| 0.42 |
| 0.16 |
| - |
| (2.48) |
| (1.01) |
| (3.85) |
| - |
| 0.53 |
| (0.96) |
| 0.22 |
| - |
| 0.80 |
| (1.69) |
| 32.9 |
| 34.7 |
| 34.5 |
| - |
| 35.7 |
| 35.8 |
| 36.1 |
| - |
| 36.8 |
| 36.1 |
| 36.0 |
| - |
| 36.0 |
| 37.0 |
| 37.1 |
| - |
| 37.3 |
| 37.0 |
| 37.3 |
| - |
| 37.3 |
| 37.3 |
| 32.9 |
| 34.8 |
| 34.6 |
| - |
| 35.8 |
| 35.8 |
| 36.1 |
| - |
| 36.9 |
| 36.8 |
| 36.4 |
| - |
| 36.0 |
| 37.0 |
| 37.1 |
| - |
| 37.4 |
| 37.0 |
| 37.4 |
| - |
| 37.4 |
| 37.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |