| (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 | 41.9 | 43.5 | 40.8 | 39.5 | 37.5 | 37.4 | 39.2 | 37.1 | 35.7 | 35.9 | 36.5 | 38.7 | 36.6 | 37.2 | 39.8 | 36.4 | ||||||||||||||||||||||||
| (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 | 165.7 | 161.3 | 149.4 | 147.6 | 149.0 | 137.7 | 133.2 | 114.4 | 106.8 | 94.8 | 86.4 | 83.8 | 73.8 | 61.3 | 51.3 | 44.0 | 41.9 | 42.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.18 | 0.14 | 0.27 | (0.19) | (0.04) | (0.09) | 0.09 | (0.16) | 0.03 | (0.19) | (0.16) | (0.07) | (0.61) | (0.22) | (0.04) | 0.15 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 35.5 |
| 35.3 |
| 34.3 |
| 33.4 |
| 34.7 |
| 32.9 |
| 33.1 |
| 33.5 |
| 33.6 |
| 29.4 |
| 28.7 |
| 28.2 |
| 28.1 |
| 27.3 |
| 26.6 |
| 26.6 |
| 26.4 |
| 25.3 |
| 24.4 |
| 22.9 |
| 22.3 |
| 22.0 |
| 21.6 |
| 21.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.0 | 0.8 | 0.9 | 1.4 | 0.9 | 0.8 | 1.0 | 1.0 | 1.0 | 0.9 | 1.3 | 1.1 | 1.1 | 0.9 | 0.8 | 1.0 | 1.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 14.8 | 15.5 | 15.3 | 14.2 | 13.2 | 13.1 | 13.3 | 16.0 | 13.3 | 13.7 | 12.5 | 16.9 | 14.7 | 14.9 | 15.5 | 15.2 | ||||||||||||||||||||||||
| Amortization of Intangibles | 3.8 | 4.3 | 4.5 | 3.8 | 3.4 | 3.4 | 3.6 | 5.8 | 3.5 | 3.8 | 3.6 | 5.2 | 4.1 | 4.7 | 4.7 | 5.0 | 4.7 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 25.2 | 26.4 | 26.0 | 25.1 | 23.9 | 25.0 | 28.5 | 26.0 | 23.3 | 28.1 | 29.6 | 33.7 | 24.7 | 25.7 | 37.2 | 27.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 11.5 | 12.0 | 10.7 | 10.1 | 9.1 | 9.1 | 9.3 | 9.5 | 9.5 | 9.5 | 9.9 | 9.1 | 8.8 | 9.6 | 9.1 | 7.1 | 6.6 | 6.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (9.7) | (11.7) | (10.7) | (9.8) | (8.5) | (5.2) | 1.0 | (9.5) | (8.9) | (3.2) | (5.1) | (9.5) | (8.7) | (8.6) | 0.1 | (7.0) | (6.5) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 7.0 | 5.4 | 4.1 | 4.6 | 5.1 | 7.2 | 11.7 | 1.6 | 3.5 | 4.6 | 1.8 | (4.6) | 3.2 | 2.9 | 2.8 | 1.6 | 3.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 7.0 | 5.4 | 4.1 | 4.6 | 5.1 | 7.2 | 11.7 | 1.6 | 3.5 | 4.6 | 1.8 | (4.6) | 3.2 | 2.9 | 2.8 | 1.6 | 3.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 7.0 | 5.4 | 4.1 | 4.6 | 5.1 | 7.2 | 11.7 | 1.6 | 3.5 | 4.5 | 1.8 | (4.5) | 3.2 | 2.9 | 2.8 | 1.6 | ||||||||||||||||||||||||
| 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 | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 3.8 | 2.2 | 1.0 | 1.5 | 1.9 | 4.0 | 8.5 | (1.6) | 0.3 | 1.3 | (1.4) | (7.7) | 0.0 | (0.1) | (0.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.08 | - | 0.02 | 0.03 | 0.04 | - | 0.20 | (0.04) | 0.01 | - | (0.04) | (0.19) | 0.00 | - | (0.01) | (0.04) | 0.01 | - | 0.04 | (0.08) | (0.08) | - | (0.00) | (0.06) | (0.02) | - | (0.02) | (0.02) | 0.06 | - | (0.01) | (0.01) | 0.06 | - | (0.01) | (0.08) | 0.07 | - | (0.10) | (0.03) |
| EPS Diluted | 0.08 | - | 0.02 | 0.03 | 0.04 | - | 0.20 | (0.04) | 0.01 | - | (0.04) | (0.19) | 0.00 | - | (0.01) | (0.04) | 0.01 | - | ||||||||||||||||||||||
| Shares Basic | 48.4 | - | 46.9 | 46.2 | 44.6 | - | 42.8 | 40.3 | 40.0 | - | 39.9 | 40.0 | 39.9 | - | 39.5 | 38.7 | 37.9 | - | ||||||||||||||||||||||
| Shares Diluted | 48.4 | - | 46.9 | 46.2 | 44.6 | - | 42.8 | 40.3 | 40.0 | - | 39.9 | 40.0 | 39.9 | - | 39.5 | 38.7 | 37.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 4.2 | 4.0 | 3.9 | 4.4 | 3.7 | 3.2 | 3.3 | 3.2 | 2.4 | 2.4 | 2.4 | 2.7 | 2.7 | 1.7 | 1.6 | 1.5 | 3.4 | 1.5 |
| Depreciation & Amortization | 59.8 | 58.2 | 55.8 | 57.9 | 60.2 | 59.1 | 55.4 | 52.0 | 47.6 | 42.8 | 37.5 | 35.3 | 28.9 | 22.8 | 16.8 | 14.1 | 13.3 | 13.2 |
| Amortization of Intangibles | 16.4 | 16.0 | 16.3 | 16.7 | 19.1 | 20.7 | 19.4 | 19.2 | 17.7 | 15.9 | 13.4 | 13.1 | 10.1 | 7.3 | 4.9 | 4.0 | 3.7 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 102.8 | 101.4 | 102.8 | 116.1 | 116.2 | 101.6 | 99.9 | 80.2 | 71.1 | 68.3 | 55.6 | 51.0 | 57.4 | 32.8 | 24.9 | 21.3 | 23.4 | 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 44.2 | 41.9 | 37.4 | 37.3 | 32.5 | 26.9 | 26.8 | 28.3 | 26.2 | 24.6 | 25.9 | 28.0 | 26.2 | 24.4 | 20.2 | 17.1 | 17.1 | 17.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (41.8) | (40.7) | (22.5) | (26.6) | (22.0) | (25.2) | (18.3) | (24.6) | (23.3) | (20.5) | (26.8) | (29.2) | (22.3) | (27.0) | (22.6) | (17.0) | (13.6) | (17.7) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 21.1 | 19.3 | 24.0 | 4.9 | 10.8 | 10.9 | 15.0 | 9.5 | 12.3 | 5.9 | 4.0 | 3.6 | (5.9) | 1.5 | 3.8 | 5.7 | 4.9 | 4.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 21.1 | 19.3 | 24.0 | 4.9 | 10.8 | 10.9 | 15.0 | 9.5 | 12.3 | 5.9 | 4.0 | 3.6 | (5.9) | 1.5 | 3.8 | 5.7 | 4.9 | 4.6 |
| Net Income Attributable To Parent | 21.1 | 19.3 | 24.0 | 5.0 | 10.8 | 10.9 | 14.9 | 9.6 | 12.3 | 5.9 | 4.0 | 3.6 | (5.9) | 1.5 | 3.8 | 5.7 | 4.9 | 4.6 |
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | (0.1) | (0.0) | (0.0) | 0.0 | (0.1) | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.5 | 6.6 | 11.1 | (7.7) | (1.5) | (3.4) | 3.1 | (4.8) | 1.0 | (4.9) | (3.7) | (1.5) | (10.5) | (2.9) | (0.4) | 1.6 | 0.8 | 0.5 |
| 0.09 |
| - |
| EPS Diluted | 0.18 | 0.14 | 0.27 | (0.19) | (0.04) | (0.09) | 0.09 | (0.16) | 0.03 | (0.19) | (0.16) | (0.07) | (0.61) | (0.22) | (0.04) | 0.15 | 0.09 | - |
| Shares Basic | 48.4 | 46.5 | 41.8 | 39.9 | 39.0 | 36.5 | 34.0 | 30.7 | 28.7 | 26.4 | 23.2 | 21.2 | 17.3 | 13.2 | 11.0 | 10.2 | 8.6 | 8.6 |
| Shares Diluted | 48.4 | 46.5 | 41.8 | 39.9 | 39.0 | 36.5 | 34.0 | 30.7 | 28.7 | 26.4 | 23.2 | 21.2 | 17.3 | 13.2 | 11.0 | 10.3 | 8.6 | 8.6 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.8 |
| 1.1 |
| 0.7 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.9 |
| 1.2 |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.7 |
| 14.6 |
| 13.6 |
| 14.7 |
| 14.1 |
| 16.7 |
| 13.3 |
| 13.8 |
| 14.2 |
| 14.1 |
| 13.4 |
| 13.0 |
| 12.6 |
| 13.0 |
| 12.5 |
| 11.8 |
| 11.8 |
| 11.6 |
| 12.1 |
| 10.8 |
| 9.9 |
| 9.9 |
| 9.7 |
| 9.5 |
| 9.2 |
| 5.0 |
| 5.0 |
| 4.7 |
| 6.0 |
| 4.5 |
| 4.8 |
| 5.0 |
| 5.1 |
| 5.0 |
| 4.7 |
| 4.5 |
| 5.0 |
| 4.9 |
| 4.3 |
| 4.3 |
| 4.2 |
| 5.0 |
| 3.9 |
| 3.5 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.6 |
| 24.3 |
| 25.5 |
| 24.9 |
| 26.9 |
| 24.7 |
| 25.3 |
| 25.9 |
| 24.1 |
| 22.5 |
| 19.4 |
| 19.1 |
| 19.3 |
| 18.8 |
| 17.4 |
| 17.5 |
| 17.4 |
| 20.4 |
| 15.9 |
| 14.4 |
| 17.7 |
| 13.7 |
| 15.2 |
| 13.4 |
| 6.7 |
| 6.5 |
| 7.2 |
| 6.4 |
| 6.4 |
| 6.7 |
| 7.3 |
| 6.9 |
| 7.2 |
| 7.0 |
| 7.2 |
| 6.9 |
| 6.5 |
| 6.5 |
| 6.2 |
| 6.3 |
| 6.1 |
| 5.9 |
| 6.2 |
| 6.3 |
| 6.3 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.8) |
| (4.3) |
| (6.3) |
| (7.7) |
| 0.7 |
| (5.0) |
| (6.7) |
| (7.3) |
| (6.5) |
| (7.0) |
| (6.9) |
| (4.2) |
| (6.0) |
| (6.5) |
| (6.5) |
| (4.3) |
| (6.3) |
| (6.1) |
| (7.8) |
| (0.3) |
| (6.0) |
| (6.5) |
| (6.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 2.2 |
| 0.0 |
| 8.9 |
| 2.8 |
| 1.0 |
| 2.3 |
| 0.5 |
| 2.2 |
| 2.2 |
| 4.7 |
| 2.5 |
| 2.7 |
| 2.5 |
| 4.6 |
| (1.5) |
| 2.4 |
| 0.7 |
| 4.4 |
| 2.3 |
| (0.1) |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 2.2 |
| 0.0 |
| 8.9 |
| 2.8 |
| 1.0 |
| 2.3 |
| 0.5 |
| 2.2 |
| 2.2 |
| 4.7 |
| 2.5 |
| 2.7 |
| 2.5 |
| 4.6 |
| (1.5) |
| 2.4 |
| 0.7 |
| 4.4 |
| 2.3 |
| (0.1) |
| 0.9 |
| 3.4 |
| 4.2 |
| 4.5 |
| 2.2 |
| 0.1 |
| 8.8 |
| 2.8 |
| 1.0 |
| 2.3 |
| 0.6 |
| 2.2 |
| 2.2 |
| 4.6 |
| 2.5 |
| 2.7 |
| 2.5 |
| 4.6 |
| (1.5) |
| 2.4 |
| 0.7 |
| 4.4 |
| 2.3 |
| (0.1) |
| 0.9 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| 0.1 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.4) |
| 0.4 |
| 1.1 |
| 1.5 |
| (3.0) |
| (3.0) |
| 5.8 |
| (0.1) |
| (1.9) |
| (0.6) |
| (5.3) |
| (0.6) |
| (0.6) |
| 1.8 |
| (0.3) |
| (0.2) |
| (0.3) |
| 1.8 |
| (4.3) |
| (0.4) |
| (2.0) |
| 1.7 |
| (0.3) |
| (2.3) |
| (0.6) |
| 0.04 |
| (0.08) |
| (0.08) |
| - |
| (0.00) |
| (0.06) |
| (0.02) |
| - |
| (0.02) |
| (0.02) |
| 0.06 |
| - |
| (0.01) |
| (0.01) |
| 0.06 |
| - |
| (0.01) |
| (0.08) |
| 0.07 |
| - |
| (0.10) |
| (0.03) |
| 36.8 |
| 36.4 |
| 35.7 |
| - |
| 34.1 |
| 33.9 |
| 33.6 |
| - |
| 31.0 |
| 30.4 |
| 29.5 |
| - |
| 28.7 |
| 28.4 |
| 28.4 |
| - |
| 27.2 |
| 25.3 |
| 25.0 |
| - |
| 23.5 |
| 22.7 |
| 36.8 |
| 36.4 |
| 35.7 |
| - |
| 34.1 |
| 33.9 |
| 33.6 |
| - |
| 31.0 |
| 30.4 |
| 29.5 |
| - |
| 28.7 |
| 28.4 |
| 28.4 |
| - |
| 27.2 |
| 25.3 |
| 25.0 |
| - |
| 23.5 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |