| (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 | 38.9 | 38.7 | 38.0 | 38.1 | 38.8 | 37.9 | 37.3 | 37.5 | 37.5 | 38.5 | 36.4 | 38.6 | 36.5 | 36.4 | 36.0 | 32.2 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 153.7 | 153.6 | 150.2 | 150.0 | 133.6 | 119.1 | 115.7 | 128.9 | 128.7 | 129.2 | 121.5 | 76.5 | 18.9 | 2.8 | 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | 18.0 | 5.3 | 13.0 | (3.2) | (1.8) | (1.1) | |
| Non-Operating | |||||||||||||||
| Interest Income | - | - | - | - | - | 0.3 | 0.2 | 0.1 | 0.5 | 0.1 | 0.4 | 0.2 | 0.1 | 0.0 | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | |||||||||||||||
| EPS Basic | (0.30) | (0.31) | (0.41) | (0.42) | (0.35) | (0.07) | (0.29) | - | - | - | - | - | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 75.8 | 67.1 | 72.9 | 31.4 | 5.8 | (0.1) | (1.0) |
| EBIT | |||||||||||||||
| 29.1 |
| 30.0 |
| 29.7 |
| 29.4 |
| 30.0 |
| 31.0 |
| 27.7 |
| 26.2 |
| 30.8 |
| 32.8 |
| 32.0 |
| 31.6 |
| 32.5 |
| 31.9 |
| 32.3 |
| 31.9 |
| 32.6 |
| 32.5 |
| 32.1 |
| 32.9 |
| 31.6 |
| 30.9 |
| 30.9 |
| 30.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.3 | 3.5 | 1.3 | 1.4 | 1.9 | 1.5 | 1.3 | 1.4 | 1.5 | 1.3 | 1.2 | 1.2 | 1.5 | 1.3 | 1.3 | 1.4 | 1.4 | |||||||||||||||||||||||
| Depreciation & Amortization | 14.3 | 14.2 | 14.3 | 14.3 | 14.5 | 17.0 | 14.6 | 14.6 | 14.6 | 14.9 | 14.5 | 15.2 | 14.9 | 14.7 | 15.0 | 13.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 31.3 | 33.5 | 30.2 | 30.5 | 31.7 | 33.1 | 30.2 | 30.4 | 30.5 | 31.9 | 29.5 | 30.1 | 31.4 | 30.5 | 30.2 | 27.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 4.5 | 4.2 | 4.4 | 5.1 | 4.4 | 4.1 | (4.6) | 3.5 | 2.5 | 4.0 | 4.9 | 4.7 | 2.4 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
| Interest Expense | 9.9 | 9.8 | 9.8 | 9.8 | 9.7 | 10.1 | 10.4 | 10.4 | 10.4 | 10.5 | 10.7 | 10.8 | 10.4 | 11.7 | 8.7 | 7.1 | 5.6 | 5.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (2.2) | (4.3) | (2.0) | (2.2) | (2.6) | (5.2) | (3.2) | (3.2) | (3.3) | (3.8) | (3.7) | (2.3) | (5.3) | (5.8) | (2.9) | (2.6) | (1.3) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (2.2) | (4.3) | (2.0) | (2.2) | (2.6) | (5.2) | (3.2) | (3.2) | (3.3) | (3.8) | (3.7) | (2.3) | (5.3) | (5.8) | (2.9) | (2.6) | (1.3) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (2.2) | (4.3) | (2.0) | (2.2) | (2.6) | (5.2) | (3.2) | (3.2) | (3.3) | (3.8) | (3.7) | (2.3) | (5.3) | (5.8) | (2.9) | (2.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (2.2) | (4.3) | (2.0) | (2.2) | (2.6) | (5.2) | (3.2) | (3.2) | (3.3) | (3.8) | (3.7) | (2.3) | (5.3) | (5.8) | (2.9) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.06) | - | (0.05) | (0.06) | (0.07) | - | (0.09) | (0.09) | (0.09) | - | (0.10) | (0.06) | (0.14) | - | (0.08) | (0.07) | (0.03) | - | (0.02) | (0.01) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.06) | - | (0.05) | (0.06) | (0.07) | - | (0.09) | (0.09) | (0.09) | - | (0.10) | (0.06) | (0.14) | - | (0.08) | (0.07) | (0.03) | - | ||||||||||||||||||||||
| Shares Basic | 36.1 | - | 36.1 | 36.1 | 36.1 | - | 36.1 | 36.1 | 36.2 | - | 36.2 | 36.2 | 36.2 | - | 36.2 | 36.1 | 36.1 | - | ||||||||||||||||||||||
| Shares Diluted | 36.1 | - | 36.1 | 36.1 | 36.1 | - | 36.1 | 36.1 | 36.2 | - | 36.2 | 36.2 | 36.2 | - | 36.2 | 36.1 | 36.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 18.9 | 18.6 | 18.7 | 18.6 | 19.5 | 18.8 | 18.9 | 10.8 | 19.0 | 18.8 | 18.6 | 19.6 | 19.1 | 17.1 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.5 | 8.1 | 5.8 | 5.2 | 5.4 | 4.8 | 5.2 | 5.0 | 4.9 | 5.2 | 5.9 | 5.0 | 2.4 | 1.6 | 0.4 |
| Depreciation & Amortization | 57.1 | 57.3 | 60.8 | 59.5 | 55.3 | 48.9 | 52.8 | 57.7 | 57.8 | 61.8 | 59.9 | 34.6 | 7.7 | 1.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 125.5 | 125.9 | 124.2 | 122.9 | 113.2 | 98.7 | 100.9 | 115.4 | 110.7 | 123.8 | 108.5 | 79.7 | 20.8 | 4.0 | 1.1 |
| (1.0) |
| Interest Expense |
| 39.3 |
| 39.1 |
| 41.3 |
| 42.5 |
| 33.1 |
| 23.2 |
| 25.3 |
| 28.3 |
| 27.1 |
| 24.6 |
| 21.6 |
| 10.3 |
| 2.6 |
| 1.4 |
| 0.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | 0.0 | 0.3 | (0.1) | 0.0 | 0.0 | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | 0.1 | 4.2 | (12.0) | 1.0 | 9.1 | 10.0 | 9.9 | 13.1 | 3.3 | (1.4) | - |
| Net Income From Continuing Ops |
| (10.7) |
| (11.0) |
| (15.0) |
| (15.1) |
| (12.6) |
| (2.5) |
| (10.4) |
| (11.4) |
| (23.3) |
| (19.1) |
| (8.0) |
| (13.4) |
| (4.4) |
| (2.5) |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (10.7) | (11.0) | (15.0) | (15.1) | (12.6) | (2.5) | (10.4) | (11.4) | (23.3) | (19.1) | (8.0) | (13.4) | (4.4) | (2.5) | - |
| Net Income Attributable To Parent | (10.7) | (11.0) | (15.0) | (15.1) | (12.6) | (2.5) | (10.4) | (11.4) | (23.3) | (19.1) | (8.0) | (13.4) | (4.4) | (2.5) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (10.7) | (11.0) | (15.0) | (15.1) | (12.6) | (2.5) | (10.4) | (11.4) | (23.3) | (19.1) | (8.0) | (13.4) | (4.4) | (2.5) | - |
| (0.30) |
| (0.31) |
| (0.41) |
| (0.42) |
| (0.35) |
| (0.07) |
| (0.29) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 36.1 | 36.1 | 36.1 | 36.2 | 36.1 | 36.0 | 36.0 | - | - | - | - | - | - | - | - |
| Shares Diluted | 36.1 | 36.1 | 36.1 | 36.2 | 36.1 | 36.0 | 36.0 | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.0 |
| 5.3 |
| 13.0 |
| (3.2) |
| (1.8) |
| (1.1) |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.2 |
| 0.9 |
| 1.3 |
| 1.3 |
| 1.2 |
| 1.4 |
| 1.2 |
| 1.2 |
| 1.0 |
| 1.4 |
| 1.5 |
| 1.6 |
| 0.9 |
| 1.3 |
| 1.1 |
| 1.8 |
| 0.9 |
| 1.4 |
| 1.1 |
| 2.0 |
| 1.2 |
| 1.3 |
| 11.9 |
| 12.1 |
| 12.1 |
| 12.2 |
| 12.5 |
| 13.5 |
| 13.1 |
| 12.8 |
| 13.3 |
| 14.4 |
| 14.6 |
| 14.1 |
| 14.5 |
| 14.2 |
| 14.4 |
| 14.5 |
| 14.8 |
| 15.4 |
| 15.5 |
| 16.3 |
| 14.6 |
| 14.7 |
| 14.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 24.8 |
| 24.3 |
| 24.1 |
| 25.4 |
| 26.1 |
| 24.6 |
| 24.3 |
| 25.9 |
| 32.2 |
| 27.8 |
| 27.1 |
| 28.3 |
| 27.5 |
| 27.2 |
| 27.5 |
| 28.5 |
| 37.2 |
| 28.6 |
| 30.4 |
| 27.6 |
| 26.0 |
| 26.2 |
| 27.9 |
| 5.9 |
| 5.8 |
| 6.0 |
| 6.3 |
| 6.3 |
| 6.3 |
| 6.5 |
| 6.9 |
| 7.1 |
| 7.2 |
| 7.2 |
| 7.2 |
| 6.8 |
| 6.7 |
| 6.5 |
| 6.3 |
| 6.4 |
| 6.2 |
| 5.8 |
| 5.4 |
| 5.5 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.6) |
| (0.4) |
| (1.3) |
| (1.3) |
| (3.2) |
| (4.3) |
| (1.6) |
| (3.0) |
| (2.8) |
| (2.7) |
| (3.0) |
| (13.1) |
| (5.8) |
| (2.2) |
| (2.2) |
| (10.8) |
| (2.9) |
| (3.6) |
| (1.8) |
| (0.5) |
| (1.0) |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.6) |
| (0.4) |
| (1.3) |
| (1.3) |
| (3.2) |
| (4.3) |
| (1.6) |
| (3.0) |
| (2.8) |
| (2.7) |
| (3.0) |
| (13.1) |
| (5.8) |
| (2.2) |
| (2.2) |
| (10.8) |
| (2.9) |
| (3.6) |
| (1.8) |
| (0.5) |
| (1.0) |
| (2.3) |
| (1.3) |
| (0.2) |
| (0.6) |
| (0.4) |
| (1.3) |
| (1.3) |
| (3.2) |
| (4.3) |
| (1.6) |
| (3.0) |
| (2.8) |
| (2.7) |
| (3.0) |
| (13.1) |
| (5.8) |
| (2.2) |
| (2.2) |
| (10.8) |
| (2.9) |
| (3.6) |
| (1.8) |
| (0.5) |
| (1.0) |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.6) |
| (1.3) |
| (0.2) |
| (0.6) |
| (0.4) |
| (1.3) |
| (1.3) |
| (3.2) |
| (4.3) |
| (1.6) |
| (3.0) |
| (2.8) |
| (2.7) |
| (3.0) |
| (13.1) |
| (5.8) |
| (2.2) |
| (2.2) |
| (10.8) |
| (2.9) |
| (3.6) |
| (1.8) |
| (0.5) |
| (1.0) |
| (2.3) |
| (0.02) |
| (0.01) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 4.5 |
| 4.2 |
| 4.4 |
| 5.1 |
| 4.4 |
| 4.1 |
| (4.6) |
| 3.5 |
| 2.5 |
| 4.0 |
| 4.9 |
| 4.7 |
| 2.4 |