| (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 | 64.0 | 69.5 | 73.0 | 73.6 | 56.6 | 70.6 | 68.8 | 65.4 | 53.5 | 53.7 | 61.4 | 58.3 | 51.3 | 65.5 | 78.0 | 70.9 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 280.2 | 272.8 | 258.3 | 224.8 | 283.4 | 329.5 | 236.4 | 183.5 | 156.3 | 161.6 | 138.5 | 127.2 | 123.1 | 126.3 | 115.1 | 90.7 | 71.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 9.9 | 10.0 | 10.7 | 9.1 | 4.7 | 3.8 | 4.4 | 4.8 | 4.6 | 4.4 | 4.7 | 4.5 | 4.3 | 3.9 | 4.0 | 3.6 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 10.1 | 9.4 | 8.4 | 4.5 | 6.2 | 17.9 | 10.2 | 8.4 | 5.2 | 4.6 | 8.6 | 5.2 | 3.8 | 6.7 | 4.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 20.17 | 18.64 | 16.48 | 11.45 | 12.60 | 35.38 | 20.84 | 16.66 | 11.60 | 13.63 | 10.23 | 6.32 | 4.75 | 7.15 | 5.33 | 3.22 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 69.0 |
| 91.0 |
| 81.4 |
| 85.0 |
| 72.1 |
| 77.1 |
| 67.6 |
| 61.7 |
| 29.9 |
| 52.9 |
| 47.9 |
| 42.7 |
| 39.9 |
| 32.3 |
| 48.3 |
| 41.9 |
| 33.8 |
| 40.6 |
| 43.1 |
| 40.1 |
| 37.8 |
| 38.8 |
| 41.0 |
| 33.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.9 | - | - | - | 1.0 | - | - | - | 0.8 | - | - | - | 0.6 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | |||||||||||||||||||||||
| Other Operating Expenses | 4.8 | 6.3 | 4.9 | 4.9 | 4.5 | 4.9 | 4.0 | 4.2 | 3.8 | 4.5 | 3.9 | 3.8 | 4.2 | 5.0 | 6.6 | 7.6 | 5.6 | |||||||||||||||||||||||
| Total Operating Expenses | 56.3 | 59.9 | 57.9 | 57.9 | 52.5 | 59.8 | 57.2 | 54.1 | 47.7 | 47.5 | 52.8 | 48.5 | 49.8 | 56.2 | 67.9 | 67.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 2.3 | 2.9 | 2.4 | 2.4 | 2.3 | 2.8 | 2.7 | 2.6 | 2.5 | 2.5 | 2.3 | 2.2 | 2.1 | 1.6 | 1.2 | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 1.2 | 1.2 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 7.7 | 9.6 | 15.1 | 15.8 | 4.1 | 10.8 | 11.6 | 11.3 | 5.8 | 6.2 | 8.6 | 9.8 | 1.6 | 9.3 | 10.1 | 3.0 | 7.8 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.6 | 2.1 | 2.9 | 3.5 | 0.9 | 2.4 | 2.3 | 2.4 | 1.3 | 0.4 | 1.5 | 2.3 | 0.4 | 1.7 | 2.2 | 0.7 | 1.6 | 5.0 | 3.9 | 5.5 | 3.5 | 4.8 | 3.6 | 3.4 | (1.5) | 3.2 | 2.1 | 1.4 | 1.7 | 0.3 | 1.9 | 1.9 | 1.1 | (3.1) | 3.0 | 2.7 | 2.0 | 2.6 | 3.2 | 2.0 |
| Net Income From Continuing Ops | 6.1 | 7.5 | 12.2 | 12.3 | 3.2 | 8.4 | 9.3 | 8.9 | 4.5 | 5.8 | 7.1 | 7.6 | 1.2 | 7.5 | 7.9 | 2.3 | 6.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 6.1 | 7.5 | 12.2 | 12.3 | 3.2 | 8.4 | 9.3 | 8.9 | 4.5 | 5.8 | 7.1 | 7.6 | 1.2 | 7.5 | 7.9 | 2.3 | 6.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 6.1 | 7.5 | 12.2 | 12.3 | 3.2 | 8.4 | 9.3 | 8.9 | 4.5 | 5.8 | 7.1 | 7.6 | 1.2 | 7.5 | 7.9 | 2.3 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 6.1 | 7.5 | 12.2 | 12.3 | 3.2 | 8.4 | 9.3 | 8.9 | 4.5 | 5.8 | 7.1 | 7.6 | 1.2 | 7.5 | 7.9 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 3.21 | - | 6.47 | 6.51 | 1.68 | - | 4.94 | 4.71 | 2.40 | - | 3.75 | 4.00 | 0.62 | - | 4.17 | 1.20 | 3.26 | - | 7.66 | 10.44 | 7.30 | - | 8.09 | 7.66 | (3.71) | - | 4.21 | 2.91 | 3.51 | - | 5.64 | 3.68 | 2.21 | - | 3.14 | 3.01 | 2.37 | - | 4.30 | 2.36 |
| EPS Diluted | 3.20 | - | 6.45 | 6.48 | 1.67 | - | 4.92 | 4.70 | 2.40 | - | 3.75 | 4.00 | 0.62 | - | 4.17 | 1.20 | 3.25 | - | ||||||||||||||||||||||
| Shares Basic | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | ||||||||||||||||||||||
| Shares Diluted | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.9 | 1.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 3.6 | 3.3 | 2.8 | 2.3 | 1.9 | 1.8 | 1.8 | 1.7 | 1.4 | 1.3 | 1.1 | 0.8 | 0.7 | 0.5 | 0.5 | 0.5 |
| Amortization of Intangibles | - | 0.8 | 1.2 | 1.4 | 1.3 | 0.5 | 0.5 | 0.5 | 0.6 | 0.9 | 0.2 | 0.0 | 0.0 | - | - | - | - |
| Other Operating Expenses | 20.9 | 20.5 | 16.9 | 16.3 | 24.8 | 18.8 | 12.9 | 12.1 | 11.4 | 11.3 | 8.5 | 0.9 | 0.8 | 0.8 | 0.6 | 0.5 | 0.5 |
| Total Operating Expenses | 232.0 | 228.2 | 218.8 | 198.5 | 253.3 | 244.6 | 186.7 | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 3.7 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 48.2 | 44.5 | 39.5 | 26.2 | 30.1 | 84.9 | 49.7 | 39.8 | 27.1 | 30.3 | 28.1 | 17.8 | 13.5 | 21.5 | 16.1 | 9.5 | 8.6 |
| 2.6 |
| 2.2 |
| Net Income From Continuing Ops | 38.1 | 35.2 | 31.1 | 21.7 | 23.9 | 67.0 | 39.4 | 31.5 | 21.9 | 25.7 | 19.5 | 12.5 | 9.7 | 14.8 | 11.2 | 6.9 | 6.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 38.1 | 35.2 | 31.1 | 21.7 | 23.9 | 67.0 | 39.4 | 31.5 | 21.9 | 25.7 | 19.5 | 12.5 | 9.7 | 14.8 | 11.2 | 6.9 | 6.4 |
| Net Income Attributable To Parent | 38.1 | 35.2 | 31.1 | 21.7 | 23.9 | 67.0 | 39.4 | 31.5 | 21.9 | 25.7 | 19.5 | 12.5 | 9.6 | 14.7 | 11.1 | 6.9 | 6.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | 0.0 | (0.0) | (0.0) | (0.0) | 0.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 38.1 | 35.2 | 31.1 | 21.7 | 23.9 | 67.0 | 39.4 | 31.5 | 21.9 | 25.7 | 19.5 | 12.5 | 9.6 | 14.7 | 11.1 | 6.9 | 6.4 |
| 2.79 |
| EPS Diluted | 20.10 | 18.57 | 16.43 | 11.45 | 12.59 | 35.28 | 20.80 | 16.59 | 11.54 | 13.56 | 10.19 | 6.30 | 4.74 | 7.08 | 5.24 | 3.20 | 2.78 |
| Shares Basic | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.3 |
| Shares Diluted | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 1.9 | 2.0 | 2.0 | 2.1 | 2.1 | 2.2 | 2.3 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 5.5 |
| 4.8 |
| 4.8 |
| 3.7 |
| 3.6 |
| 3.1 |
| 3.0 |
| 3.1 |
| 3.2 |
| 3.1 |
| 3.2 |
| 2.5 |
| 2.9 |
| 2.9 |
| 3.0 |
| 2.5 |
| 3.2 |
| 2.6 |
| 3.1 |
| 2.4 |
| 7.9 |
| 0.2 |
| 0.3 |
| 61.2 |
| 67.2 |
| 63.0 |
| 59.7 |
| 54.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.9 |
| 18.4 |
| 25.3 |
| 17.3 |
| 21.4 |
| 18.9 |
| 17.9 |
| (8.5) |
| 14.6 |
| 10.0 |
| 6.9 |
| 8.3 |
| 0.5 |
| 12.6 |
| 8.8 |
| 5.2 |
| 6.6 |
| 8.9 |
| 8.3 |
| 6.5 |
| 7.6 |
| 11.4 |
| 6.5 |
| 18.9 |
| 14.5 |
| 19.8 |
| 13.8 |
| 16.6 |
| 15.3 |
| 14.5 |
| (7.0) |
| 11.4 |
| 8.0 |
| 5.5 |
| 6.6 |
| 0.1 |
| 10.6 |
| 6.9 |
| 4.2 |
| 9.6 |
| 5.9 |
| 5.7 |
| 4.5 |
| 5.1 |
| 8.1 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.9 |
| 14.5 |
| 19.8 |
| 13.8 |
| 16.6 |
| 15.3 |
| 14.5 |
| (7.0) |
| 11.4 |
| 8.0 |
| 5.5 |
| 6.6 |
| 0.1 |
| 10.6 |
| 6.9 |
| 4.2 |
| 9.6 |
| 5.9 |
| 5.7 |
| 4.5 |
| 5.1 |
| 8.1 |
| 4.5 |
| 6.2 |
| 18.9 |
| 14.5 |
| 19.8 |
| 13.8 |
| 16.6 |
| 15.3 |
| 14.5 |
| (7.0) |
| 11.4 |
| 8.0 |
| 5.5 |
| 6.6 |
| 0.1 |
| 10.6 |
| 6.9 |
| 4.2 |
| 9.6 |
| 5.9 |
| 5.7 |
| 4.5 |
| 5.1 |
| 8.1 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 6.2 |
| 18.9 |
| 14.5 |
| 19.8 |
| 13.8 |
| 16.6 |
| 15.3 |
| 14.5 |
| (7.0) |
| 11.4 |
| 8.0 |
| 5.5 |
| 6.6 |
| 0.1 |
| 10.6 |
| 6.9 |
| 4.2 |
| 9.6 |
| 5.9 |
| 5.7 |
| 4.5 |
| 5.1 |
| 8.1 |
| 4.5 |
| 7.63 |
| 10.42 |
| 7.29 |
| - |
| 8.07 |
| 7.65 |
| (3.71) |
| - |
| 4.20 |
| 2.90 |
| 3.49 |
| - |
| 5.61 |
| 3.66 |
| 2.20 |
| - |
| 3.13 |
| 2.99 |
| 2.36 |
| - |
| 4.29 |
| 2.35 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |