| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 51.0 | 56.8 | 50.8 | 47.5 | 44.0 | 36.5 | 28.5 | 26.0 | 19.0 | - | 17.8 | 21.7 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 29.2 | 34.1 | 30.9 | 28.5 | 25.0 | 18.0 | 3.2 | (51.2) | 13.5 | - | 19.1 | 45.3 | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 1.8 | 2.6 | 2.7 | 2.1 | 1.6 | 2.8 | (1.1) | 0.1 | 0.1 | - | 0.1 | 0.1 | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.31 | - | 0.31 | 0.30 | 0.27 | - | 0.15 | - | - | - | - | - | - |
| EPS Diluted | 0.23 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 33.6 | 41.4 | 31.6 | 29.3 | 27.6 | 23.3 | 4.7 | (49.7) | 14.1 | - | 21.1 | 46.8 | - |
| EBIT | 29.2 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 206.1 | 199.1 | 110.0 | 72.9 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 122.6 | 118.5 | (16.5) | 70.0 |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | 9.3 | 9.1 | 1.9 | 0.4 |
| Net Income From Continuing Ops | 74.8 | 72.4 | (41.5) | 63.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 1.14 | 1.18 | 0.28 | - |
| EPS Diluted | 0.41 | 0.94 | 0.07 | - |
| Shares Basic | 27.8 | 24.8 | 17.8 | - |
| Supplementary Data | ||||
| EBITDA | 135.9 | 130.0 | (7.6) | 78.8 |
| EBIT | 122.6 | 118.5 | (16.5) | 70.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 15.7 | - | - | - | 14.7 | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 4.4 | 7.3 | 0.8 | 0.8 | 2.6 | 5.3 | 1.5 | 1.5 | 0.6 | - | 2.0 | 1.5 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (0.0) | (0.1) | 0.1 | (0.1) | 0.0 | 2.7 | 0.0 | 0.0 | 0.5 | - | (0.7) | (0.8) | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.0) | (4.3) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | - | 0.5 | 0.0 | - |
| Pre-Tax Income | 19.7 | 20.8 | 23.0 | 20.6 | 17.1 | 10.9 | (3.9) | (57.5) | 10.9 | - | 16.7 | 44.8 | - |
| 17.9 |
| 18.2 |
| 20.3 |
| 18.5 |
| 15.5 |
| 8.2 |
| (2.8) |
| (57.7) |
| 10.8 |
| 2.5 |
| 16.6 |
| 44.7 |
| (0.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.9 | 18.2 | 20.3 | 18.5 | 15.5 | 8.2 | (2.8) | (57.7) | 10.8 | 2.5 | 16.6 | 44.7 | (0.6) |
| Net Income Attributable To Parent | 8.7 | 8.1 | 8.1 | 7.5 | 6.5 | 49.3 | 2.7 | (57.7) | 10.8 | 2.5 | 16.6 | 44.7 | (0.6) |
| Less: Minority Interest | 9.2 | 10.1 | 12.2 | 11.0 | 9.0 | - | (5.4) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.6 | 7.9 | 7.9 | 7.3 | 6.3 | 49.4 | 2.6 | (57.7) | 10.8 | 2.5 | 16.6 | 44.7 | (0.6) |
| - |
| 0.26 |
| 0.24 |
| 0.20 |
| - |
| (0.04) |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | 27.8 | - | 25.3 | 24.1 | 23.3 | - | 17.4 | - | - | - | - | - | - |
| Shares Diluted | 77.1 | - | 76.5 | 76.4 | 76.5 | - | 73.2 | - | - | - | - | - | - |
| 34.1 |
| 30.9 |
| 28.5 |
| 25.0 |
| 18.0 |
| 3.2 |
| (51.2) |
| 13.5 |
| - |
| 19.1 |
| 45.3 |
| - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 13.3 | 11.5 | 8.9 | 8.8 |
| Amortization of Intangibles | - | 5.4 | 2.6 | 2.2 |
| Other Operating Expenses | (0.1) | (0.1) | 3.2 | 2.7 |
| Total Operating Expenses | - | - | - | - |
| Other Non-Operating Income | (4.3) | (4.3) | 0.2 | 0.5 |
| Pre-Tax Income | 84.1 | 81.5 | (39.6) | 63.5 |
| - |
| Net Income | 74.8 | 72.4 | (41.5) | 63.2 |
| Net Income Attributable To Parent | 32.4 | 30.1 | 5.1 | 63.2 |
| Less: Minority Interest | 42.4 | 42.3 | 0.3 | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 31.7 | 29.4 | 5.1 | 63.2 |
| Shares Diluted | 77.1 | 76.5 | 73.4 | - |