| (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 | 59.8 | 56.4 | 55.7 | 52.3 | 50.5 | 42.1 | 40.8 | 36.5 | 35.8 | 36.6 | 34.2 | 36.7 | 36.6 | 37.1 | 35.5 | 29.0 | ||||||||||||||||||||||||
| (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 | 224.1 | 214.9 | 155.1 | 144.2 | 130.2 | 161.2 | 131.4 | 145.1 | 113.8 | 92.8 | 77.4 | 64.2 | 50.1 | 36.6 | 29.1 | 27.7 | 21.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 11.5 | 10.2 | 7.0 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 7.8 | 10.3 | 4.9 | (1.2) | (5.4) | (2.0) | (2.3) | (1.8) | (0.1) | 4.3 | 4.5 | 3.3 | 2.5 | 0.8 | 0.3 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 2.15 | 2.93 | 1.60 | (0.57) | (2.12) | (0.70) | 0.09 | (0.55) | 0.29 | 0.96 | 1.15 | 0.95 | 0.73 | 0.51 | 0.20 | 0.65 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 28.6 |
| 43.2 |
| 39.0 |
| 39.6 |
| 39.5 |
| 35.6 |
| 34.8 |
| 34.7 |
| 26.3 |
| 37.2 |
| 38.4 |
| 34.6 |
| 34.9 |
| 29.6 |
| 30.9 |
| 27.5 |
| 25.7 |
| 25.8 |
| 24.6 |
| 21.7 |
| 20.6 |
| 20.3 |
| 19.8 |
| 18.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 2.3 | 0.6 | 1.3 | 1.2 | 1.0 | 0.8 | 1.2 | 0.8 | 0.8 | 0.6 | 0.4 | 0.8 | 0.7 | 0.8 | 0.8 | 0.7 | 0.9 | |||||||||||||||||||||||
| Total Operating Expenses | 67.2 | 38.0 | 41.9 | 38.1 | 45.8 | 35.4 | 31.7 | 30.8 | 34.0 | 32.7 | 38.6 | 37.3 | 42.9 | 42.0 | 40.1 | 35.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 3.4 | 3.1 | 2.7 | 2.4 | 2.1 | 2.0 | 1.7 | 1.8 | 1.6 | - | 1.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (7.4) | 18.5 | 13.7 | 14.2 | 4.7 | 6.7 | 9.1 | 5.7 | 1.8 | 3.9 | (4.4) | (0.6) | (6.3) | (4.9) | (4.6) | (6.8) | (11.7) | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (1.6) | 3.7 | 2.8 | 2.9 | 0.8 | 1.2 | 2.1 | 1.2 | 0.4 | 1.0 | (0.9) | (0.0) | (1.2) | (1.0) | (0.6) | (1.4) | (2.5) | - | - | - | (0.1) | (2.2) | 0.7 | 1.0 | (1.7) | (0.8) | 0.5 | 0.4 | (1.9) | (0.4) | 0.3 | 0.8 | (0.8) | 0.3 | 2.0 | 1.2 | 0.7 | 1.1 | 1.8 | 1.4 |
| Net Income From Continuing Ops | (5.8) | 14.8 | 10.9 | 11.3 | 3.9 | 5.4 | 7.0 | 4.5 | 1.4 | 2.9 | (3.5) | (0.5) | (5.1) | (22.3) | (4.0) | (5.4) | 9.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (5.8) | 14.8 | 10.9 | 11.3 | 3.9 | 5.4 | 7.0 | 4.5 | 1.4 | 2.9 | (3.5) | (0.5) | (5.1) | (22.3) | (4.0) | (5.4) | 9.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (5.8) | 14.8 | 10.9 | 11.3 | 3.9 | 5.4 | 7.0 | 4.5 | 1.4 | 2.9 | (3.5) | (0.5) | (5.1) | (4.0) | (4.0) | (5.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (5.8) | 14.8 | 10.9 | 11.3 | 3.9 | 5.4 | 7.0 | 4.5 | 1.4 | 2.9 | (3.5) | (0.5) | (5.1) | (4.0) | (4.0) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.40) | - | 0.77 | 0.81 | 0.29 | - | 0.61 | 0.41 | 0.13 | - | (0.33) | (0.05) | (0.47) | - | (0.38) | (0.51) | (0.87) | - | (1.01) | 0.12 | (0.03) | - | (0.12) | 0.43 | (0.50) | - | (0.16) | 0.15 | (0.68) | - | 0.37 | 0.26 | (0.25) | - | 0.38 | 0.24 | 0.15 | - | 0.44 | 0.36 |
| EPS Diluted | (0.40) | - | 0.74 | 0.78 | 0.27 | - | 0.55 | 0.37 | 0.12 | - | (0.33) | (0.05) | (0.47) | - | (0.38) | (0.51) | (0.87) | - | ||||||||||||||||||||||
| Shares Basic | 14.5 | - | 14.1 | 13.9 | 13.5 | - | 11.4 | 11.0 | 11.0 | - | 10.8 | 10.8 | 10.8 | - | 10.6 | 10.6 | 10.6 | - | ||||||||||||||||||||||
| Shares Diluted | 14.5 | - | 14.6 | 14.4 | 14.3 | - | 12.6 | 12.1 | 11.8 | - | 10.8 | 10.8 | 10.8 | - | 10.6 | 10.6 | 10.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.7 | 2.6 | 2.4 | 3.0 | 3.3 | 3.3 | 2.9 | 2.5 | 1.8 | 1.4 | 1.1 | 1.0 | 0.9 | 0.6 | 0.6 | 0.6 | 0.6 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - |
| Other Operating Expenses | 5.3 | 4.1 | 3.6 | 2.5 | 3.1 | 4.2 | 4.3 | 3.8 | 2.6 | 3.5 | 1.9 | 1.5 | 1.5 | 1.1 | 1.0 | 1.2 | 1.6 |
| Total Operating Expenses | 185.2 | 163.8 | 131.9 | 151.6 | 158.1 | 170.6 | 132.7 | 152.9 | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | 4.0 | 2.0 | 1.8 | 1.8 | 1.8 | 1.8 | 0.1 | 0.0 | - | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 38.9 | 51.0 | 23.3 | (7.4) | (27.9) | (9.4) | (1.3) | (7.8) | 3.0 | 14.3 | 13.4 | 10.3 | 7.9 | 2.8 | 1.1 | 3.6 | 1.8 |
| 1.1 |
| 0.8 |
| Net Income From Continuing Ops | 31.1 | 40.8 | 18.4 | (6.2) | (22.5) | (7.4) | 1.0 | (6.0) | 3.1 | 10.0 | 8.9 | 7.0 | 5.3 | 2.0 | 0.8 | 2.5 | 1.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 31.1 | 40.8 | 18.4 | (6.2) | (22.5) | (7.4) | 1.0 | (6.0) | 3.1 | 10.0 | 8.9 | 7.0 | 5.3 | 2.0 | 0.8 | 2.5 | 1.0 |
| Net Income Attributable To Parent | 31.1 | 40.8 | 18.4 | (6.2) | (22.5) | (7.4) | 1.0 | (6.0) | 3.1 | 10.0 | 8.9 | 7.0 | 5.3 | 2.0 | 0.8 | 2.5 | 1.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 31.1 | 40.8 | 18.4 | (6.2) | (22.5) | (7.4) | 1.0 | (6.0) | 3.1 | 10.0 | 8.9 | 7.0 | 5.3 | 2.0 | 0.8 | 2.5 | 1.0 |
| 0.29 |
| EPS Diluted | 2.15 | 2.88 | 1.48 | (0.57) | (2.12) | (0.70) | 0.09 | (0.55) | 0.29 | 0.94 | 1.14 | 0.94 | 0.72 | 0.50 | 0.20 | 0.64 | 0.29 |
| Shares Basic | 14.5 | 13.9 | 11.5 | 10.8 | 10.6 | 10.6 | 10.7 | 10.8 | 10.7 | 10.4 | 7.7 | 7.3 | 7.3 | 4.0 | 3.8 | 3.8 | 3.4 |
| Shares Diluted | 14.5 | 14.1 | 12.4 | 10.8 | 10.6 | 10.6 | 10.7 | 10.8 | 10.7 | 10.6 | 7.8 | 7.4 | 7.4 | 4.1 | 3.9 | 3.9 | 3.4 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.9 |
| 0.9 |
| 1.4 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.2 |
| 1.2 |
| 0.6 |
| 1.1 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.8 |
| 0.2 |
| 0.8 |
| 1.1 |
| 0.9 |
| 0.8 |
| 0.6 |
| 0.5 |
| 0.4 |
| 40.2 |
| 40.2 |
| 52.6 |
| 38.0 |
| 39.9 |
| 33.4 |
| 36.7 |
| 29.1 |
| 33.4 |
| - |
| 40.6 |
| 32.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| (13.7) |
| 1.6 |
| (0.4) |
| 2.2 |
| (1.9) |
| 5.6 |
| (7.1) |
| 1.6 |
| (2.2) |
| 2.0 |
| (9.3) |
| (1.3) |
| 4.2 |
| 3.6 |
| (3.5) |
| 2.3 |
| 6.1 |
| 3.7 |
| 2.2 |
| 3.1 |
| 5.3 |
| 4.3 |
| 2.2 |
| (10.6) |
| 1.3 |
| (0.3) |
| 3.0 |
| (1.2) |
| 4.6 |
| (5.4) |
| 1.5 |
| (1.7) |
| 1.6 |
| (7.3) |
| (0.9) |
| 3.9 |
| 2.8 |
| (2.7) |
| 1.9 |
| 4.1 |
| 2.5 |
| 1.5 |
| 2.1 |
| 3.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| (10.6) |
| 1.3 |
| (0.3) |
| 3.0 |
| (1.2) |
| 4.6 |
| (5.4) |
| 1.5 |
| (1.7) |
| 1.6 |
| (7.3) |
| (0.9) |
| 3.9 |
| 2.8 |
| (2.7) |
| 1.9 |
| 4.1 |
| 2.5 |
| 1.5 |
| 2.1 |
| 3.5 |
| 2.8 |
| (9.2) |
| 2.2 |
| (10.6) |
| 1.3 |
| (0.3) |
| 3.0 |
| (1.2) |
| 4.6 |
| (5.4) |
| 1.5 |
| (1.7) |
| 1.6 |
| (7.3) |
| (0.9) |
| 3.9 |
| 2.8 |
| (2.7) |
| 1.9 |
| 4.1 |
| 2.5 |
| 1.5 |
| 2.1 |
| 3.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.4) |
| (9.2) |
| 2.2 |
| (10.6) |
| 1.3 |
| (0.3) |
| 3.0 |
| (1.2) |
| 4.6 |
| (5.4) |
| 1.5 |
| (1.7) |
| 1.6 |
| (7.3) |
| (0.9) |
| 3.9 |
| 2.8 |
| (2.7) |
| 1.9 |
| 4.1 |
| 2.5 |
| 1.5 |
| 2.1 |
| 3.5 |
| 2.8 |
| (1.01) |
| 0.12 |
| (0.03) |
| - |
| (0.12) |
| 0.43 |
| (0.50) |
| - |
| (0.16) |
| 0.15 |
| (0.68) |
| - |
| 0.36 |
| 0.25 |
| (0.25) |
| - |
| 0.38 |
| 0.23 |
| 0.15 |
| - |
| 0.43 |
| 0.36 |
| 10.5 |
| 10.7 |
| 10.7 |
| - |
| 10.7 |
| 10.7 |
| 10.8 |
| - |
| 10.8 |
| 10.8 |
| 10.8 |
| - |
| 10.7 |
| 10.7 |
| 10.7 |
| - |
| 10.6 |
| 10.6 |
| 9.7 |
| - |
| 7.9 |
| 7.8 |
| 10.5 |
| 10.8 |
| 10.7 |
| - |
| 10.7 |
| 10.7 |
| 10.8 |
| - |
| 10.8 |
| 10.8 |
| 10.8 |
| - |
| 10.8 |
| 10.8 |
| 10.7 |
| - |
| 10.8 |
| 10.8 |
| 9.8 |
| - |
| 8.0 |
| 7.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |