| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||||||
| Revenues | 69.0 | 66.7 | 64.7 | 62.9 | 71.7 | 76.7 | 76.5 | 79.8 | 75.5 | 79.2 | 77.8 | 76.5 | 76.1 | 70.5 | 70.9 | 70.5 | |||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 263.2 | 266.0 | 308.5 | 309.5 | 276.4 | 204.6 | 116.9 | 44.7 | 14.8 | 6.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 123.1 | 124.1 | 168.3 | 174.6 | 169.6 | 135.4 | 69.7 | 24.9 | 5.3 | (0.2) |
| Non-Operating | ||||||||||
| Interest Income | - | - | 11.0 | 8.4 | 3.2 | - | - | - | - | 0.2 |
| Interest Expense | 22.1 | 20.2 | 17.7 | 17.5 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 120.0 | 118.2 | 161.7 | |||||||
| Per Share | ||||||||||
| EPS Basic | 4.08 | 3.98 | 5.58 | 5.82 | 5.57 | 4.69 | 3.28 | 2.06 | 0.76 | (0.13) |
| EPS Diluted | 4.01 | 3.93 | 5.52 | 5.77 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 197.3 | 198.2 | 239.2 | 241.8 | 230.9 | 177.1 | 97.8 | 33.5 | 8.0 | 0.7 |
| EBIT | 123.1 | 124.1 | 168.3 | 174.6 | ||||||
| 64.5 |
| 58.9 |
| 53.9 |
| 48.9 |
| 42.9 |
| 37.1 |
| 34.3 |
| 24.3 |
| 21.1 |
| 17.7 |
| 11.6 |
| 8.6 |
| 6.8 |
| 4.8 |
| 3.9 |
| 3.3 |
| 2.8 |
| 2.3 |
| 1.6 |
| 1.3 |
| 1.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| General & Administrative | 10.3 | 8.0 | 8.7 | 8.6 | 8.5 | 8.9 | 9.3 | 9.7 | 9.6 | 10.9 | 11.0 | 10.6 | 10.4 | 10.2 | 10.8 | 8.7 | 8.8 | ||||||||||||||||||||
| Depreciation & Amortization | 18.6 | 18.5 | 18.6 | 18.5 | 18.4 | 18.2 | 17.9 | 17.5 | 17.2 | 17.1 | 16.7 | 16.7 | 16.7 | 16.3 | 15.9 | 15.2 | |||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Total Operating Expenses | 36.5 | 34.5 | 35.3 | 34.0 | 37.8 | 34.7 | 34.6 | 34.0 | 33.4 | 35.2 | 34.0 | 33.0 | 32.7 | 29.8 | 29.5 | 26.4 | |||||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||||||
| Operating Income | 32.9 | 31.8 | 29.4 | 28.9 | 34.0 | 42.0 | 42.0 | 42.3 | 42.0 | 44.0 | 43.8 | 43.4 | 43.4 | 44.2 | 41.4 | 44.1 | 39.9 | 38.5 | 36.3 | 32.9 | 27.7 | 22.9 | 20.4 | 14.2 | 12.3 | 10.6 | 6.8 | 4.1 | 3.4 | 1.8 | 1.6 | 1.2 | 0.7 | 0.6 | 0.3 | (0.5) | (0.6) |
| Non-Operating | |||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | 1.6 | 1.6 | 2.6 | 2.7 | 4.0 | 1.8 | 1.8 | 2.1 | 2.3 | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.2 | 1.0 | - | 0.3 | 0.3 | 0.2 | - | - | - | 0.0 |
| Interest Expense | 6.4 | 6.7 | 4.5 | 4.4 | 4.5 | 4.5 | 4.4 | 4.3 | 4.4 | 4.1 | 4.3 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.8 | 6.2 | |||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 32.8 | 31.8 | 29.3 | 26.0 | 31.1 | 40.0 | 40.2 | 42.0 | 39.4 | 41.6 | 41.6 | 41.3 | 41.1 | 41.5 | 37.6 | 40.2 | 35.1 | ||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Net Income | 32.8 | 31.8 | 29.3 | 26.0 | 31.1 | 40.0 | 40.2 | 42.0 | 39.4 | 41.6 | 41.6 | 41.3 | 41.1 | 41.5 | 37.6 | 40.2 | 35.1 | ||||||||||||||||||||
| Net Income Attributable To Parent | 32.8 | 31.8 | 29.3 | 26.0 | 31.1 | 40.0 | 40.2 | 42.0 | 39.4 | 41.6 | 41.6 | 41.3 | 41.1 | 41.5 | 37.6 | 40.2 | |||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Less: Preferred Dividends | 2.7 | 1.1 | 1.0 | 0.9 | 0.8 | 0.6 | 0.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||||||||||
| Net Income To Common Shareholders | 30.2 | 30.7 | 28.3 | 25.1 | 30.3 | 39.5 | 39.7 | 41.7 | 39.1 | 41.3 | 41.3 | 40.9 | 40.8 | 41.2 | 37.3 | ||||||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.04 | - | 0.99 | 0.87 | 1.05 | - | 1.38 | 1.45 | 1.37 | - | 1.46 | 1.45 | 1.45 | - | 1.33 | 1.42 | 1.35 | - | 1.24 | 1.21 | 1.07 | - | 0.87 | 0.73 | 0.72 | - | 0.56 | 0.31 | 0.34 | - | 0.22 | 0.18 | 0.10 | - | 0.09 | (0.13) | (0.18) |
| EPS Diluted | 1.02 | - | 0.97 | 0.86 | 1.03 | - | 1.37 | 1.44 | 1.36 | - | 1.45 | 1.44 | 1.43 | - | 1.32 | 1.42 | 1.32 | - | |||||||||||||||||||
| Shares Basic | 28.0 | - | 27.9 | 27.9 | 28.3 | - | 28.3 | 28.3 | 28.1 | - | 28.0 | 28.0 | 27.9 | - | 27.9 | 27.9 | 25.6 | - | |||||||||||||||||||
| Shares Diluted | 28.5 | - | 28.3 | 28.3 | 28.6 | - | 28.6 | 28.6 | 28.5 | - | 28.3 | 28.3 | 28.2 | - | 28.2 | 28.0 | 26.3 | - | |||||||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||||||
| EBITDA | 51.5 | 50.4 | 48.1 | 47.4 | 52.4 | 60.2 | 59.9 | 59.8 | 59.2 | 61.1 | 60.5 | 60.1 | 60.1 | 60.5 | 57.3 | 59.4 | 53.7 | 50.7 | 47.2 | 42.8 | 36.5 | 31.6 | 28.1 | 20.9 | 17.2 | 14.1 | 9.0 | 5.7 | 4.7 | 2.7 | 2.3 | 1.8 | 1.2 | 0.9 | 0.5 | (0.3) | (0.5) |
| EBIT | 32.9 | 31.8 | 29.4 | 28.9 | 34.0 | 42.0 | 42.0 | 42.3 | 42.0 | 44.0 | 43.8 | 43.4 | 43.4 | 44.2 | 41.4 | 44.1 | 39.9 | 38.5 | 36.3 | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 35.6 | 33.7 | 37.4 | 42.8 | 38.5 | 23.0 | 14.2 | 9.8 | 6.4 | 5.5 |
| Depreciation & Amortization | 74.3 | 74.1 | 70.8 | 67.2 | 61.3 | 41.8 | 28.0 | 8.6 | 2.6 | 0.9 |
| Amortization of Intangibles | - | - | - | - | - | 0.0 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 140.3 | 141.5 | 136.7 | 134.9 | 110.3 | 69.2 | 47.2 | 19.7 | 9.4 | 6.6 |
| 18.3 |
| 18.1 |
| 7.4 |
| 6.3 |
| 0.0 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - |
| 165.6 |
| 154.4 |
| 114.0 |
| 65.7 |
| 23.5 |
| 7.0 |
| (0.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 120.0 | 118.2 | 161.7 | 165.6 | 154.4 | 114.0 | 65.7 | 23.5 | 7.0 | (0.1) |
| Net Income Attributable To Parent | 120.0 | 118.2 | 161.7 | 165.6 | 154.4 | 114.0 | 65.7 | 23.5 | 7.0 | (0.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 5.7 | 3.8 | 1.8 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 0.3 |
| Net Income To Common Shareholders | 114.3 | 114.4 | 159.9 | 164.2 | 153.0 | 112.6 | 64.4 | 22.1 | 5.6 | (0.4) |
| 5.52 |
| 4.55 |
| 3.27 |
| 2.03 |
| 0.75 |
| (0.13) |
| Shares Basic | 28.0 | 28.0 | 28.2 | 28.0 | 27.3 | 23.9 | 19.4 | 10.5 | 7.1 | 3.4 |
| Shares Diluted | 28.5 | 28.4 | 28.5 | 28.3 | 27.7 | 26.3 | 19.6 | 10.7 | 7.3 | 3.4 |
| 169.6 |
| 135.4 |
| 69.7 |
| 24.9 |
| 5.3 |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.5 |
| 5.3 |
| 5.6 |
| 5.6 |
| 4.5 |
| 3.3 |
| 3.0 |
| 3.3 |
| 3.2 |
| 2.2 |
| 2.6 |
| 1.9 |
| 2.0 |
| 1.4 |
| 1.5 |
| 1.5 |
| 1.3 |
| 1.0 |
| 1.5 |
| 1.8 |
| 13.9 |
| 12.2 |
| 10.9 |
| 9.8 |
| 8.8 |
| 8.7 |
| 7.6 |
| 6.7 |
| 4.9 |
| 3.5 |
| 2.2 |
| 1.6 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.6 |
| 20.5 |
| 17.6 |
| 15.9 |
| 15.2 |
| 14.2 |
| 13.9 |
| 10.2 |
| 8.9 |
| 7.1 |
| 4.7 |
| 4.5 |
| 3.4 |
| 3.0 |
| 2.4 |
| 2.1 |
| 2.0 |
| 1.7 |
| 1.3 |
| 1.8 |
| 1.9 |
| 6.3 |
| 3.7 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.8 |
| 1.8 |
| 1.8 |
| 1.8 |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 30.1 |
| 29.3 |
| 25.9 |
| 21.3 |
| 19.2 |
| 13.3 |
| 11.9 |
| 9.9 |
| 6.5 |
| 3.4 |
| 3.6 |
| 2.7 |
| 1.8 |
| 1.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| (0.4) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.6 |
| 30.1 |
| 29.3 |
| 25.9 |
| 21.3 |
| 19.2 |
| 13.3 |
| 11.9 |
| 9.9 |
| 6.5 |
| 3.4 |
| 3.6 |
| 2.7 |
| 1.8 |
| 1.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| (0.4) |
| (0.6) |
| 35.1 |
| 28.6 |
| 30.1 |
| 29.3 |
| 25.9 |
| 21.3 |
| 19.2 |
| 13.3 |
| 11.9 |
| 9.9 |
| 6.5 |
| 3.4 |
| 3.6 |
| 2.7 |
| 1.8 |
| 1.5 |
| 0.9 |
| 0.6 |
| 0.3 |
| (0.4) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 39.9 |
| 34.7 |
| 28.3 |
| 29.8 |
| 29.0 |
| 25.6 |
| 21.0 |
| 18.9 |
| 13.0 |
| 11.5 |
| 9.6 |
| 6.2 |
| 3.1 |
| 3.3 |
| 2.3 |
| 1.5 |
| 1.2 |
| 0.6 |
| 0.3 |
| 0.3 |
| (0.4) |
| (0.6) |
| 1.20 |
| 1.17 |
| 1.05 |
| - |
| 0.86 |
| 0.73 |
| 0.72 |
| - |
| 0.55 |
| 0.30 |
| 0.33 |
| - |
| 0.21 |
| 0.17 |
| 0.09 |
| - |
| 0.09 |
| (0.13) |
| (0.18) |
| 23.9 |
| 23.9 |
| 23.9 |
| - |
| 21.6 |
| 17.5 |
| 15.8 |
| - |
| 10.9 |
| 9.7 |
| 9.7 |
| - |
| 6.6 |
| 6.6 |
| 5.9 |
| - |
| 3.4 |
| 3.4 |
| 3.4 |
| 26.3 |
| 26.2 |
| 26.2 |
| - |
| 21.7 |
| 17.6 |
| 15.9 |
| - |
| 11.1 |
| 9.8 |
| 9.8 |
| - |
| 6.8 |
| 6.8 |
| 6.0 |
| - |
| 3.4 |
| 3.4 |
| 3.4 |
| 32.9 |
| 27.7 |
| 22.9 |
| 20.4 |
| 14.2 |
| 12.3 |
| 10.6 |
| 6.8 |
| 4.1 |
| 3.4 |
| 1.8 |
| 1.6 |
| 1.2 |
| 0.7 |
| 0.6 |
| 0.3 |
| (0.5) |
| (0.6) |