| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 359.0 | 336.3 | 320.0 | 293.1 | 270.9 | 245.6 | 279.3 | 253.3 | 234.6 | 199.6 | 175.6 | 182.1 | 170.2 | 150.3 | 160.2 | 147.8 | 121.4 |
| Cost of Revenue | 180.4 | 175.6 | 166.8 | 155.5 | 143.0 | 129.1 | 148.8 | 126.0 | 115.3 | 97.5 | 85.7 | 85.0 | 80.9 | 74.8 | 79.5 | 75.2 | 60.8 |
| Gross Profit | 178.6 | 160.6 | 153.2 | 137.6 | 127.8 | 116.5 | 130.5 | 127.3 | 119.4 | 102.0 | 89.9 | 97.1 | 89.3 | 75.6 | 80.7 | 72.7 | 60.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 20.8 | 18.1 | 17.0 | 16.8 | 14.1 | 12.8 | 13.9 | 6.2 | 3.2 | 2.9 | 2.4 | 2.5 | 2.4 | 2.1 | 1.9 | ||
| Operating Income | |||||||||||||||||
| Operating Income | 77.0 | 71.2 | 66.0 | 58.8 | 54.6 | 27.8 | 22.7 | 62.4 | 56.5 | 48.0 | 40.6 | 45.9 | 37.9 | 29.9 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 14.9 | 14.6 | 13.4 | 12.7 | 11.9 | 10.9 | 12.2 | 17.3 | 17.7 | 14.9 | 12.8 | 14.2 | 12.4 | 11.7 | 5.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.92 | 2.70 | 2.41 | 1.82 | 1.65 | 0.77 | - | - | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 90.8 | 86.0 | 80.7 | 73.4 | 68.2 | 42.3 | 39.8 | 71.5 | 66.9 | 57.2 | 49.4 | 54.9 | 47.6 | 41.5 | 41.1 | 45.4 | |
| 0.5 |
| 0.4 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 18.4 | 15.3 | 13.6 | 13.3 | 13.3 | 12.0 | 12.8 | 11.3 | 12.2 | 10.1 | 9.3 | 9.3 | 9.7 | 8.5 | 8.5 | 8.7 | 7.7 |
| General & Administrative | 62.5 | 56.2 | 56.6 | 48.7 | 46.1 | 49.7 | 55.2 | 47.7 | 47.6 | 40.2 | 37.8 | 38.6 | 34.5 | 33.4 | 35.0 | 31.7 | 27.2 |
| Depreciation & Amortization | 13.8 | 14.9 | 14.8 | 14.6 | 13.6 | 14.5 | 17.2 | 9.1 | 10.4 | 9.2 | 8.8 | 9.1 | 9.7 | 11.6 | 14.5 | 14.7 | - |
| Amortization of Intangibles | 4.2 | 5.2 | 5.3 | 6.2 | 5.8 | 5.9 | 7.9 | 1.2 | - | - | - | 0.2 | 0.4 | 0.7 | 0.8 | 1.1 | - |
| Other Operating Expenses | 0.1 | 0.1 | 0.1 | 0.0 | (0.1) | (0.3) | (0.0) | 13.1 | 0.1 | (0.8) | 0.3 | (0.9) | (4.8) | (1.6) | (8.7) | (1.2) | 0.9 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 26.6 |
| 30.7 |
| 24.4 |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | (0.6) | (0.1) | (0.8) | (3.2) | 4.2 | 8.5 | (0.4) | (2.4) | (0.4) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 |
| Other Non-Operating Income | (1.9) | 0.1 | (1.6) | (5.9) | (5.5) | 1.5 | 0.6 | 0.7 | (1.0) | 2.1 | 1.2 | 1.7 | 0.2 | 1.0 | 2.1 | (14.7) | - |
| Pre-Tax Income | 74.9 | 71.2 | 64.4 | 52.8 | 49.0 | 29.0 | 23.2 | 76.2 | 55.5 | 50.1 | 41.8 | 47.6 | 38.0 | 37.7 | 27.9 | 16.1 | 26.0 |
| 6.3 |
| 7.1 |
| Net Income From Continuing Ops | 60.0 | 56.5 | 50.3 | 39.5 | 37.0 | 17.3 | 7.8 | 63.2 | 46.4 | 34.7 | 26.6 | 32.9 | 25.6 | 26.0 | 22.2 | 9.8 | 18.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 60.0 | 56.5 | 50.3 | 39.5 | 37.0 | 17.3 | 7.8 | 63.2 | 46.4 | 34.7 | 26.6 | 32.9 | 25.6 | 26.0 | 22.2 | 9.8 | 18.9 |
| Net Income Attributable To Parent | 58.0 | 53.7 | 48.1 | 37.1 | 34.3 | 16.1 | 6.9 | 60.7 | 43.8 | 32.1 | 25.0 | 30.4 | 23.8 | 26.0 | 22.2 | 9.8 | 18.2 |
| Less: Minority Interest | 2.0 | 2.9 | 2.2 | 2.4 | 2.8 | 1.2 | 0.9 | 2.5 | 2.6 | 2.6 | 1.6 | 2.5 | 1.8 | 1.1 | 0.9 | 1.1 | 0.7 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 58.0 | 53.7 | 48.1 | 37.1 | 34.3 | 16.1 | 6.9 | 60.7 | 43.8 | 32.1 | 25.0 | 30.4 | 23.8 | 26.0 | 22.2 | 9.8 | 18.2 |
| - |
| EPS Diluted | 2.92 | 2.70 | 2.41 | 1.82 | 1.65 | 0.77 | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 19.9 | 19.9 | 20.0 | 20.4 | 20.8 | 20.8 | - | - | - | - | - | - | - | 21.0 | 21.0 | 21.0 | 21.0 |
| Shares Diluted | 19.9 | 19.9 | 20.0 | 20.4 | 20.8 | 20.8 | - | - | - | - | - | - | - | 21.0 | 21.0 | 21.0 | 21.0 |
| - |
| EBIT | 77.0 | 71.2 | 66.0 | 58.8 | 54.6 | 27.8 | 22.7 | 62.4 | 56.5 | 48.0 | 40.6 | 45.9 | 37.9 | 29.9 | 26.6 | 30.7 | 24.4 |