| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 116.9 | 115.6 | 124.5 | 124.0 | 103.6 | 101.6 | 112.8 | 112.6 | 95.6 | 95.6 | 105.5 | 108.7 | 95.8 | 92.7 | 110.0 | 114.9 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 481.1 | 467.7 | 422.6 | 405.7 | 423.0 | 364.2 | 295.5 |
| Cost of Revenue | 308.2 | 295.6 | 258.3 | 252.6 | 290.9 | 256.4 | 206.4 |
| Gross Profit | 172.9 | 172.1 | 164.3 | 153.0 | 132.1 | 107.8 | 89.1 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 42.1 | 41.4 | 37.8 | 42.1 | 30.0 | 23.1 | 27.7 |
| Non-Operating | |||||||
| Interest Income | 1.9 | 2.2 | 2.3 | 1.8 | 2.2 | 1.5 | - |
| Interest Expense | 2.0 | 2.1 | 2.1 | 2.0 | 2.0 | 2.9 | - |
| Tax & Net | |||||||
| Income Tax Expense | 10.5 | 10.4 | 9.9 | 9.8 | 6.7 | 5.1 | 5.3 |
| Net Income From Continuing Ops | 33.0 | 32.7 | 30.8 | 33.2 | 25.8 | 22.4 | |
| Per Share | |||||||
| EPS Basic | 1.59 | 1.57 | 1.50 | 1.63 | 1.19 | 1.13 | 1.15 |
| EPS Diluted | 1.58 | 1.56 | 1.49 | 1.63 | 1.19 | 1.12 | 1.13 |
| Supplementary Data | |||||||
| EBITDA | - | 52.3 | 48.4 | 52.9 | 40.4 | 33.2 | 36.3 |
| EBIT | 42.1 | 41.4 | 37.8 | 42.1 | 30.0 | 23.1 | 27.7 |
| 105.4 |
| 91.3 |
| 102.7 |
| 94.5 |
| 75.7 |
| 70.4 |
| 76.3 |
| 84.7 |
| 64.1 |
| Cost of Revenue | 75.4 | 76.3 | 81.6 | 74.9 | 62.9 | 61.8 | 69.3 | 69.2 | 58.0 | 61.5 | 66.6 | 66.9 | 57.7 | 63.0 | 75.8 | 80.9 | 71.1 | 63.0 | 72.9 | 66.4 | 54.0 | 51.1 | 53.3 | 55.8 | 46.2 |
| Gross Profit | 41.5 | 39.3 | 42.9 | 49.1 | 40.8 | 39.8 | 43.5 | 43.4 | 37.6 | 34.1 | 38.9 | 41.9 | 38.1 | 29.7 | 34.2 | 34.0 | 34.3 | 28.3 | 29.8 | 28.1 | 21.6 | 19.3 | 23.0 | 28.9 | 17.9 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 20.1 | 18.7 | 21.0 | 19.1 | 18.5 | 18.4 | 18.5 | 17.9 | 16.8 | 13.3 | 19.9 | 17.2 | 16.6 | 17.2 | 16.9 | 16.7 | 15.5 | ||||||||
| Depreciation & Amortization | 2.7 | - | - | - | 2.7 | - | - | - | 2.6 | 2.7 | 2.7 | 2.7 | 2.6 | 2.7 | 2.6 | 2.6 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 33.1 | 30.9 | 34.3 | 32.6 | 32.9 | 32.5 | 32.2 | 32.3 | 29.5 | 29.5 | 27.6 | 28.5 | 25.4 | 24.9 | 26.3 | 26.2 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 8.5 | 8.5 | 8.6 | 16.6 | 7.8 | 7.3 | 11.3 | 11.1 | 8.1 | 4.6 | 11.4 | 13.3 | 12.7 | 4.8 | 7.9 | 7.8 | 9.5 | 7.1 | 5.4 | 6.9 | 3.8 | 2.1 | 7.0 | 14.5 | 4.1 |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | 0.3 | 0.6 | 0.4 | 0.7 | 0.6 | 0.6 | 0.8 | 0.5 | 0.4 | 0.8 | 0.5 | 0.5 | 0.1 | 0.1 | 0.0 | 0.8 | 1.3 | - | - | - | - | - | - | - | - |
| Interest Expense | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.4 | 0.4 | 0.5 | 0.6 | 0.5 | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 0.9 | 1.2 | 1.3 | (2.0) | 1.1 | 1.0 | 0.6 | 1.0 | 0.4 | 0.3 | 0.7 | 0.7 | (0.7) | 0.1 | 0.1 | 1.1 | 1.1 | ||||||||
| Pre-Tax Income | 9.4 | 9.7 | 9.9 | 14.5 | 8.9 | 8.3 | 11.9 | 12.1 | 8.5 | 4.9 | 12.0 | 14.0 | 12.0 | 4.9 | 8.1 | 8.9 | 10.6 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 2.2 | 2.5 | 2.3 | 3.5 | 2.1 | 2.5 | 2.6 | 2.8 | 2.0 | 0.8 | 2.9 | 3.3 | 2.8 | 0.4 | 1.9 | 1.7 | 2.7 | 1.1 | 1.3 | 1.5 | 1.2 | (0.2) | 1.5 | 3.8 | 0.2 |
| Net Income From Continuing Ops | 7.1 | 7.2 | 7.6 | 11.1 | 6.8 | 5.9 | 9.3 | 9.2 | 6.5 | 4.2 | 9.1 | 10.7 | 9.2 | 4.5 | 6.2 | 7.2 | 7.9 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 7.1 | 7.2 | 7.6 | 11.1 | 6.8 | 5.9 | 9.3 | 9.2 | 6.5 | 4.2 | 9.1 | 10.7 | 9.2 | 4.5 | 6.2 | 7.2 | 7.9 | ||||||||
| Net Income Attributable To Parent | 6.7 | 6.8 | 7.3 | 10.9 | 6.4 | 5.6 | 9.1 | 9.1 | 6.2 | 3.9 | 9.1 | 10.5 | 9.0 | 4.5 | 6.1 | 6.3 | |||||||||
| Less: Minority Interest | 0.4 | 0.4 | 0.3 | 0.1 | 0.4 | 0.2 | 0.2 | 0.1 | 0.3 | 0.3 | 0.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.9 | 1.3 | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 6.7 | 6.8 | 7.3 | 10.9 | 6.4 | 5.6 | 9.1 | 9.1 | 6.2 | 3.9 | 9.1 | 10.5 | 9.0 | 4.5 | 6.1 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.34 | - | 0.36 | 0.55 | 0.32 | - | 0.45 | 0.46 | 0.31 | - | 0.46 | 0.53 | 0.45 | - | 0.31 | 0.32 | 0.34 | - | 0.19 | 0.51 | 0.12 | - | 0.27 | 0.66 | 0.16 |
| EPS Diluted | 0.34 | - | 0.36 | 0.54 | 0.32 | - | 0.45 | 0.45 | 0.31 | - | 0.45 | 0.53 | 0.45 | - | 0.31 | 0.32 | 0.34 | - | |||||||
| Shares Basic | 20.0 | - | 20.1 | 20.1 | 20.0 | - | 20.0 | 20.0 | 20.0 | - | 19.9 | 19.9 | 19.9 | - | 19.8 | 19.8 | 19.8 | - | |||||||
| Shares Diluted | 20.1 | - | 20.2 | 20.2 | 20.2 | - | 20.1 | 20.1 | 20.1 | - | 20.0 | 20.0 | 19.9 | - | 19.9 | 19.9 | 19.9 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 11.2 | - | - | - | 10.5 | - | - | - | 10.7 | 7.4 | 14.1 | 16.1 | 15.4 | 7.5 | 10.5 | 10.4 | 12.1 | 9.7 | 7.9 | 9.3 | 6.2 | 3.2 | 9.3 | 17.8 | 6.0 |
| EBIT | 8.5 | 8.5 | 8.6 | 16.6 | 7.8 | 7.3 | 11.3 | 11.1 | 8.1 | 4.6 | 11.4 | 13.3 | 12.7 | 4.8 | 7.9 | 7.8 | 9.5 | 7.1 | 5.4 | ||||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 78.9 | 77.4 | 71.5 | 67.0 | 66.3 | 52.4 | 39.2 |
| Depreciation & Amortization | - | 10.9 | 10.7 | 10.8 | 10.4 | 10.0 | 8.6 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 130.8 | 130.7 | 126.6 | 111.0 | 102.1 | 84.7 | 61.4 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.4 | 1.6 | 2.9 | 0.9 | 2.5 | 4.4 | (5.8) |
| Pre-Tax Income | 43.5 | 43.0 | 40.7 | 43.0 | 32.5 | 27.5 | 21.9 |
| 16.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 33.0 | 32.7 | 30.8 | 33.2 | 25.8 | 22.4 | 16.7 |
| Net Income Attributable To Parent | 31.8 | 31.5 | 30.0 | 32.5 | 23.6 | 20.8 | 17.5 |
| Less: Minority Interest | 1.2 | 1.2 | 0.8 | 0.7 | 2.2 | 1.7 | (0.8) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 31.8 | 31.5 | 30.0 | 32.5 | 23.6 | 20.8 | 17.5 |
| Shares Basic | 20.0 | 20.1 | 20.0 | 19.9 | 19.8 | 18.4 | 15.2 |
| Shares Diluted | 20.1 | 20.2 | 20.1 | 20.0 | 19.9 | 18.6 | 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.9 |
| 14.6 |
| 13.5 |
| 11.5 |
| 11.3 |
| 9.9 |
| 9.0 |
| 9.1 |
| 2.6 |
| 2.6 |
| 2.5 |
| 2.5 |
| 2.5 |
| 1.1 |
| 2.2 |
| 3.3 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| 21.2 |
| 24.4 |
| 21.2 |
| 17.9 |
| 17.2 |
| 16.0 |
| 14.4 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.0) |
| 4.0 |
| 0.5 |
| (0.7) |
| (1.0) |
| (0.7) |
| (3.3) |
| 7.1 |
| 5.3 |
| 10.9 |
| 4.2 |
| 1.4 |
| 6.0 |
| 13.8 |
| 0.8 |
| 6.0 |
| 4.1 |
| 9.3 |
| 3.1 |
| 1.6 |
| 4.6 |
| 9.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 4.1 |
| 9.3 |
| 3.1 |
| 1.6 |
| 4.6 |
| 9.9 |
| 0.6 |
| 6.7 |
| 5.6 |
| 3.8 |
| 9.6 |
| 1.8 |
| 0.9 |
| 4.1 |
| 10.1 |
| 2.5 |
| 0.3 |
| 0.3 |
| (0.2) |
| 1.3 |
| 0.7 |
| 0.5 |
| (0.1) |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 6.7 |
| 5.6 |
| 3.8 |
| 9.6 |
| 1.8 |
| 0.9 |
| 4.1 |
| 10.1 |
| 2.5 |
| 0.19 |
| 0.50 |
| 0.12 |
| - |
| 0.26 |
| 0.65 |
| 0.16 |
| 19.7 |
| 18.9 |
| 15.2 |
| - |
| 15.2 |
| 15.2 |
| 15.2 |
| 19.9 |
| 19.0 |
| 15.4 |
| - |
| 15.5 |
| 15.5 |
| 15.5 |
| 6.9 |
| 3.8 |
| 2.1 |
| 7.0 |
| 14.5 |
| 4.1 |