| (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 | 151.4 | 167.7 | 172.7 | 174.8 | 172.3 | 126.7 | 191.5 | 188.3 | 201.1 | 215.2 | 210.3 | 194.8 | 191.7 | 73.5 | 201.2 | 184.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 666.7 | 687.6 | 707.6 | 812.0 | 661.5 | 609.0 | 668.7 | 907.1 | 885.6 | 817.6 | 586.2 | 504.9 | 439.0 | 386.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (6.2) | 0.7 | (7.6) | 25.7 | 18.4 | (23.2) | 7.1 | 13.5 | 7.0 | 11.6 | 4.9 | 6.3 | 0.9 | 9.7 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.46 | 0.86 | (3.06) | (3.14) | 0.59 | (4.94) | 0.16 | 1.27 | 2.14 | 1.48 | 2.56 | 1.87 | 1.57 | 2.21 |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | |||||||||||||
| 201.9 |
| 43.5 |
| 191.0 |
| 191.6 |
| 183.0 |
| 194.2 |
| 177.5 |
| 186.7 |
| 110.3 |
| 241.2 |
| 231.5 |
| 220.4 |
| 214.1 |
| 214.5 |
| 224.7 |
| 228.0 |
| 218.3 |
| 218.0 |
| 220.9 |
| 202.4 |
| 176.4 |
| 169.0 |
| 151.4 |
| 134.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | |||||||||||||||||||||||
| Other Operating Expenses | 48.1 | 43.4 | 42.6 | 47.5 | 50.6 | 47.1 | 51.2 | 44.1 | 50.8 | 45.7 | 49.7 | 50.2 | 48.0 | 5.9 | 47.6 | 49.0 | 50.1 | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.1 | - | - | - | - | - | - | - | 0.0 | - | - | - |
| Interest Expense | 5.6 | 6.0 | 6.2 | 5.8 | 5.5 | 5.7 | 6.1 | 6.3 | 6.5 | 6.6 | 6.5 | 6.0 | 5.6 | 2.6 | 5.0 | 4.0 | 2.3 | 2.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (10.6) | 24.6 | 2.7 | 7.3 | 16.0 | (72.3) | (52.0) | 20.2 | 33.0 | 27.3 | 30.7 | 17.8 | 11.0 | 34.1 | (4.6) | 10.3 | 13.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.9) | (7.6) | 1.1 | 2.2 | 5.0 | (8.9) | (13.9) | 5.7 | 9.5 | 9.8 | 7.0 | 5.7 | 3.1 | 12.5 | 0.0 | 2.6 | 3.3 | (0.1) | 2.6 | 11.6 | (37.4) | 2.9 | 4.5 | 4.1 | (4.4) | 8.4 | (2.3) | 4.7 | 2.8 | 1.5 | 2.5 | 1.5 | 1.5 | 5.8 | 3.2 | 1.0 | 1.5 | 1.5 | 0.9 | 1.0 |
| Net Income From Continuing Ops | (8.8) | 32.1 | 1.6 | 5.1 | 11.0 | (63.4) | (38.1) | 14.5 | 23.5 | 17.5 | 23.7 | 12.1 | 7.9 | 21.6 | (4.6) | 7.7 | 10.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (8.9) | 32.1 | 1.0 | 4.8 | 9.6 | (64.8) | (39.4) | 7.6 | 15.4 | (152.8) | 19.6 | 15.9 | 9.6 | 17.7 | (4.6) | 7.7 | 10.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (8.9) | 32.1 | 1.0 | 4.8 | 9.6 | (64.8) | (39.4) | 7.6 | 15.4 | (152.8) | 19.6 | 15.9 | 9.6 | 17.7 | (4.6) | 7.7 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.3 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 2.6 | 0.9 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (10.9) | 30.1 | (0.9) | 2.8 | 7.6 | (94.0) | (42.0) | 5.0 | 12.8 | (155.4) | 16.9 | 13.3 | 7.0 | 15.1 | (7.2) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.23) | - | (0.02) | 0.06 | 0.17 | - | (1.10) | 0.13 | 0.34 | - | 0.45 | 0.35 | 0.19 | - | (0.19) | 0.13 | 0.25 | - | (0.64) | 0.61 | (3.37) | - | 0.86 | 1.17 | (1.21) | - | (0.83) | 0.67 | 0.76 | - | 0.65 | 0.57 | 0.53 | - | 0.35 | 0.49 | 0.63 | - | 0.73 | 0.50 |
| EPS Diluted | (0.23) | - | (0.02) | 0.06 | 0.16 | - | (1.10) | 0.13 | 0.35 | - | 0.45 | 0.35 | 0.18 | - | (0.19) | 0.13 | 0.25 | - | ||||||||||||||||||||||
| Shares Basic | 46.1 | - | 46.0 | 46.0 | 45.8 | - | 37.9 | 37.9 | 37.7 | - | 37.6 | 37.6 | 37.5 | - | 37.5 | 37.4 | 37.4 | - | ||||||||||||||||||||||
| Shares Diluted | 46.1 | - | 46.0 | 46.7 | 59.7 | - | 37.9 | 38.0 | 44.6 | - | 43.5 | 37.9 | 37.8 | - | 37.5 | 37.7 | 37.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | 1.0 | 4.7 | 5.0 | 4.1 | 4.2 | 2.1 | 2.4 | 2.0 | 2.8 | 3.6 |
| Amortization of Intangibles | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 2.5 |
| Other Operating Expenses | 181.5 | 184.0 | 193.2 | 193.7 | 152.6 | 133.1 | 165.5 | 170.9 | 201.0 | 197.0 | 170.8 | 157.8 | 133.1 | 114.8 |
| Total Operating Expenses | - | - | - | - | - | - | 656.8 | 855.3 | 814.8 | 762.5 | 506.9 | 445.1 | 393.4 | 309.2 |
| 23.6 |
| 23.5 |
| 24.7 |
| 24.6 |
| 13.9 |
| 8.9 |
| 10.0 |
| 10.6 |
| 11.6 |
| 9.0 |
| 8.4 |
| 7.0 |
| 6.3 |
| 6.8 |
| Income From Equity Investments | - | 1.7 | 4.1 | 4.9 | 2.5 | 0.9 | 3.2 | 4.6 | 3.5 | 13.2 | 8.7 | 2.5 | 5.2 | 4.6 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 23.9 | 50.5 | (71.1) | 86.9 | 53.3 | (108.1) | 11.9 | 51.9 | 70.8 | 55.1 | 79.3 | 59.8 | 45.6 | 77.1 |
| 30.1 |
| 49.8 |
| (63.5) |
| 61.2 |
| 34.9 |
| (84.9) |
| 4.8 |
| 38.3 |
| 63.8 |
| 43.6 |
| 74.5 |
| 53.5 |
| 44.7 |
| 67.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 28.9 | 47.4 | (81.1) | (107.7) | 31.0 | (172.8) | 4.8 | 38.3 | 63.8 | 43.6 | 74.5 | 53.5 | 44.7 | 67.3 |
| Net Income Attributable To Parent | 28.9 | 47.4 | (81.1) | (107.7) | 31.0 | (172.8) | 4.8 | 38.3 | 63.8 | 43.6 | 74.5 | 53.5 | 44.7 | 67.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 7.9 | 7.9 | 10.1 | 10.5 | 8.8 | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 21.1 | 39.6 | (118.3) | (118.2) | 22.2 | (172.8) | 4.8 | 38.3 | 63.8 | 43.6 | 74.5 | 53.5 | 44.7 | 67.3 |
| 0.46 |
| 0.79 |
| (3.06) |
| (3.13) |
| 0.59 |
| (4.94) |
| 0.16 |
| 1.25 |
| 2.11 |
| 1.44 |
| 2.49 |
| 1.82 |
| 1.55 |
| 2.21 |
| Shares Basic | 46.1 | 46.0 | 38.7 | 37.6 | 37.4 | 35.0 | 30.6 | 30.3 | 29.9 | 29.5 | 29.1 | 28.7 | 28.5 | 30.4 |
| Shares Diluted | 46.1 | 60.0 | 38.7 | 37.8 | 37.7 | 35.0 | 30.9 | 30.7 | 30.3 | 30.3 | 29.9 | 29.3 | 28.8 | 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| (3.3) |
| 43.2 |
| 45.8 |
| 47.4 |
| 32.3 |
| 38.2 |
| 43.4 |
| 51.6 |
| 172.0 |
| (0.4) |
| (0.7) |
| 0.0 |
| 201.0 |
| 0.1 |
| (0.1) |
| (0.0) |
| 197.3 |
| (0.1) |
| (0.3) |
| 0.1 |
| 170.9 |
| 0.0 |
| (0.1) |
| - |
| - |
| 212.3 |
| 159.1 |
| 323.8 |
| 211.5 |
| 146.7 |
| 147.0 |
| 151.5 |
| 212.3 |
| 258.9 |
| 195.4 |
| 188.6 |
| 201.4 |
| 202.6 |
| 209.5 |
| 201.2 |
| 211.9 |
| 207.3 |
| 186.8 |
| 156.4 |
| 141.9 |
| 129.1 |
| 118.9 |
| 2.2 |
| 2.2 |
| 2.2 |
| 2.1 |
| 2.1 |
| 3.0 |
| 2.9 |
| 2.5 |
| 2.6 |
| 2.7 |
| 2.8 |
| 3.1 |
| 3.0 |
| 2.9 |
| 2.5 |
| 2.3 |
| 2.3 |
| 2.2 |
| 2.1 |
| 2.2 |
| 2.1 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| 21.5 |
| (21.3) |
| 32.5 |
| (140.8) |
| (17.4) |
| 30.7 |
| 39.8 |
| (41.2) |
| 28.8 |
| (27.4) |
| 25.0 |
| 25.5 |
| 13.1 |
| 22.1 |
| 18.5 |
| 17.1 |
| 6.0 |
| 13.6 |
| 15.6 |
| 20.0 |
| 27.1 |
| 22.3 |
| 15.6 |
| 21.6 |
| (23.9) |
| 20.8 |
| (103.5) |
| (20.3) |
| 26.3 |
| 35.6 |
| (36.8) |
| 20.5 |
| (25.2) |
| 20.3 |
| 22.7 |
| 11.6 |
| 19.6 |
| 17.0 |
| 15.6 |
| 0.2 |
| 10.4 |
| 14.5 |
| 18.5 |
| 25.7 |
| 21.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (66.3) |
| (23.9) |
| 20.8 |
| (103.5) |
| (20.3) |
| 26.3 |
| 35.6 |
| (36.8) |
| 20.5 |
| (25.2) |
| 20.3 |
| 22.7 |
| 11.6 |
| 19.6 |
| 17.0 |
| 15.6 |
| 0.2 |
| 10.4 |
| 14.5 |
| 18.5 |
| 25.7 |
| 21.4 |
| 14.6 |
| 10.2 |
| (66.3) |
| (23.9) |
| 20.8 |
| (103.5) |
| (20.3) |
| 26.3 |
| 35.6 |
| (36.8) |
| 20.5 |
| (25.2) |
| 20.3 |
| 22.7 |
| 11.6 |
| 19.6 |
| 17.0 |
| 15.6 |
| 0.2 |
| 10.4 |
| 14.5 |
| 18.5 |
| 25.7 |
| 21.4 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 9.3 |
| (66.3) |
| (23.9) |
| 20.8 |
| (103.5) |
| (20.3) |
| 26.3 |
| 35.6 |
| (36.8) |
| 20.5 |
| (25.2) |
| 20.3 |
| 22.7 |
| 11.6 |
| 19.6 |
| 17.0 |
| 15.6 |
| 0.2 |
| 10.4 |
| 14.5 |
| 18.5 |
| 25.7 |
| 21.4 |
| 14.6 |
| (0.64) |
| 0.60 |
| (3.37) |
| - |
| 0.85 |
| 1.16 |
| (1.21) |
| - |
| (0.83) |
| 0.66 |
| 0.75 |
| - |
| 0.64 |
| 0.56 |
| 0.52 |
| - |
| 0.34 |
| 0.48 |
| 0.61 |
| - |
| 0.71 |
| 0.49 |
| 37.3 |
| 34.4 |
| 30.7 |
| - |
| 30.6 |
| 30.5 |
| 30.5 |
| - |
| 30.4 |
| 30.2 |
| 30.1 |
| - |
| 29.9 |
| 29.9 |
| 29.8 |
| - |
| 29.5 |
| 29.4 |
| 29.3 |
| - |
| 29.1 |
| 29.0 |
| 37.3 |
| 34.6 |
| 30.7 |
| - |
| 30.9 |
| 30.8 |
| 30.5 |
| - |
| 30.4 |
| 30.7 |
| 30.5 |
| - |
| 30.4 |
| 30.3 |
| 30.2 |
| - |
| 30.2 |
| 30.3 |
| 30.3 |
| - |
| 29.9 |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |