| (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 | 136.6 | 140.0 | 142.8 | 136.9 | 125.4 | 134.5 | 137.9 | 128.1 | 121.7 | 128.2 | 133.0 | 123.7 | 116.6 | 120.5 | 133.7 | 115.3 | ||||||||||||||||||||||||
| (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 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 556.3 | 545.1 | 522.2 | 501.5 | 477.9 | 395.4 | 184.4 | 249.2 | 240.3 | 230.7 | 217.0 | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | 40.7 | 38.5 | 32.6 | 22.2 | 30.5 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 30.2 | 28.0 | 19.6 | 26.1 | 21.5 | 16.9 | (8.7) | 7.8 | 8.6 | 14.2 | 13.4 | 11.2 | 6.9 | 10.6 | 5.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 6.12 | 5.55 | 3.91 | 4.28 | 4.60 | 3.68 | 1.30 | 1.77 | 1.91 | 1.45 | 1.42 | 1.22 | 0.85 | 1.10 | 0.55 | 0.35 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | 55.8 | 53.4 | 48.5 | 40.0 | 47.1 | 32.6 | 23.1 | ||
| 108.3 |
| 111.1 |
| 111.6 |
| 97.7 |
| 75.0 |
| 58.4 |
| 59.9 |
| 15.2 |
| 51.0 |
| 62.1 |
| 65.6 |
| 62.8 |
| 58.7 |
| 59.8 |
| 64.4 |
| 59.9 |
| 56.3 |
| 56.1 |
| 63.0 |
| 58.2 |
| 53.4 |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 27.8 | 27.9 | 27.5 | 26.8 | 27.2 | 27.8 | 27.2 | 26.2 | 27.1 | 28.7 | 27.1 | 25.0 | 25.1 | 24.7 | 25.7 | 23.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 10.5 | 13.2 | 14.1 | 13.6 | 13.2 | 13.4 | 13.1 | 12.4 | 12.5 | 12.1 | 12.2 | 11.6 | 11.3 | 11.2 | 11.2 | 10.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | 1.6 | 7.2 | 0.5 | 0.9 | 0.5 | 27.7 | 0.2 | 0.2 | 0.5 | - | 3.0 | - | 0.5 | 0.7 | 2.9 | 2.2 | 1.3 | |||||||||||||||||||||||
| Total Operating Expenses | 101.6 | 110.9 | 104.6 | 102.0 | 100.1 | 130.6 | 102.6 | 98.6 | 97.8 | 102.8 | 101.1 | 94.0 | 93.5 | 92.5 | 97.4 | 89.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 13.3 | 11.6 | - | 10.2 | 12.3 | 8.9 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 0.6 | 0.7 | 0.6 | 0.4 | 0.3 | 0.2 | (0.1) | (0.2) | 0.0 | 0.1 | (0.4) | (0.8) | (0.6) | (0.2) | (0.9) | (0.7) | (0.7) | |||||||||||||||||||||||
| Pre-Tax Income | 35.5 | 29.8 | 38.7 | 35.3 | 25.6 | 4.1 | 35.1 | 29.3 | 23.8 | 25.5 | 31.5 | 28.9 | 22.6 | 27.9 | 35.5 | 25.0 | 20.7 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 8.0 | 6.8 | 7.2 | 8.3 | 5.8 | (0.1) | 7.5 | 6.6 | 5.5 | 7.3 | 7.4 | 6.5 | 4.9 | 5.4 | 8.0 | 5.5 | 2.6 | 5.2 | 5.8 | 4.3 | 1.5 | (10.3) | 2.7 | (1.1) | 0.1 | 1.5 | 2.2 | 2.4 | 1.7 | 1.8 | 3.0 | 2.1 | 1.7 | 3.4 | 4.1 | 4.1 | 2.6 | 3.4 | 4.3 | 3.2 |
| Net Income From Continuing Ops | 27.6 | 22.9 | 31.6 | 27.0 | 19.9 | 4.2 | 27.6 | 22.7 | 18.3 | 18.2 | 24.2 | 22.4 | 17.7 | 22.4 | 27.5 | 19.4 | 18.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 27.6 | 22.9 | 31.6 | 27.0 | 19.9 | 4.2 | 27.6 | 22.7 | 18.3 | 18.2 | 24.2 | 22.4 | 17.7 | 22.4 | 27.5 | 19.4 | 18.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 27.6 | 22.9 | 31.6 | 27.0 | 19.9 | 4.2 | 27.6 | 22.7 | 18.3 | 18.2 | 24.2 | 22.4 | 17.7 | 22.4 | 27.5 | 19.4 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 27.6 | 22.9 | 31.6 | 27.0 | 19.9 | 4.2 | 27.6 | 22.7 | 18.3 | 18.2 | 24.2 | 22.4 | 17.7 | 22.4 | 27.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 1.55 | - | 1.73 | 1.47 | 1.08 | - | 1.50 | 1.21 | 0.95 | - | 1.26 | 1.16 | 0.92 | - | 1.45 | 1.02 | 0.96 | - | 1.20 | 0.98 | 0.44 | - | 0.59 | (0.24) | 0.11 | - | 0.52 | 0.52 | 0.39 | - | 0.61 | 0.52 | 0.38 | - | 0.51 | 0.41 | 0.28 | - | 0.45 | 0.33 |
| EPS Diluted | 1.52 | - | 1.69 | 1.44 | 1.05 | - | 1.47 | 1.19 | 0.93 | - | 1.23 | 1.14 | 0.90 | - | 1.41 | 0.99 | 0.92 | - | ||||||||||||||||||||||
| Shares Basic | 17.8 | - | 18.3 | 18.4 | 18.5 | - | 18.4 | 18.7 | 19.3 | - | 19.3 | 19.2 | 19.2 | - | 19.0 | 19.0 | 18.9 | - | ||||||||||||||||||||||
| Shares Diluted | 18.2 | - | 18.7 | 18.7 | 18.8 | - | 18.7 | 19.1 | 19.7 | - | 19.6 | 19.6 | 19.7 | - | 19.5 | 19.6 | 19.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | 15.3 | - | - | 15.9 | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | 109.9 | 109.4 | 108.3 | 105.8 | 97.6 | 84.4 | 60.4 | 69.3 | 65.8 | 62.7 | 57.7 | 54.8 | 53.0 | 52.3 | 48.1 | 40.1 | 47.9 | 47.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 51.3 | 54.0 | 51.4 | 47.3 | 43.4 | 38.4 | 17.3 | 14.9 | 14.6 | 15.1 | 14.8 | 15.9 | 17.8 | 16.6 | 16.7 | 13.4 | 13.3 | 12.5 |
| Amortization of Intangibles | - | - | 0.2 | 0.2 | 0.1 | 0.5 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - | - | - | - | - | - |
| Other Operating Expenses | 10.3 | 9.2 | 28.7 | 5.9 | 7.1 | 4.9 | 6.7 | 3.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 419.2 | 417.6 | 429.7 | 391.3 | 366.4 | 305.5 | 169.1 | 209.6 | 197.5 | 190.1 | 178.5 | 169.7 | 165.5 | 158.3 | 147.3 | 124.8 | 128.0 | 124.6 |
| 16.0 |
| 9.8 |
| 14.0 |
| 9.1 |
| - |
| 0.1 |
| Interest Expense | - | - | - | - | - | - | - | - | 0.2 | 1.0 | 0.6 | 0.7 | 1.1 | 1.9 | 2.0 | 0.9 | 1.5 | 2.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 2.2 | 1.9 | (0.1) | (1.6) | (2.4) | (4.5) | (0.3) | 0.0 | (0.2) | (1.0) | (0.6) | (0.7) | (1.1) | (1.9) | (2.0) | (0.9) | (1.5) | (2.0) |
| Pre-Tax Income | 139.3 | 129.4 | 92.4 | 108.5 | 109.0 | 85.4 | 15.0 | 39.6 | 42.6 | 39.7 | 37.9 | 31.9 | 21.1 | 28.6 | 14.0 | 8.9 | 12.6 | 7.2 |
| 3.2 |
| 4.3 |
| 2.3 |
| Net Income From Continuing Ops | 109.1 | 101.4 | 72.8 | 82.4 | 87.5 | 68.5 | 23.7 | 31.8 | 34.1 | 25.5 | 24.6 | 20.7 | - | - | - | - | - | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 109.1 | 101.4 | 72.8 | 82.4 | 87.5 | 68.5 | 23.7 | 31.8 | 34.1 | 25.5 | 24.6 | 20.7 | - | - | - | - | - | - |
| Net Income Attributable To Parent | 109.1 | 101.4 | 72.8 | 82.4 | 87.5 | 68.5 | 23.7 | 31.8 | 34.1 | 25.5 | 24.6 | 20.7 | - | - | - | - | - | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 109.1 | 101.4 | 72.8 | 82.4 | 87.5 | 68.5 | 23.7 | 31.8 | 34.1 | 25.5 | 24.6 | 20.7 | 14.2 | 18.0 | 8.9 | 5.7 | 8.2 | 4.8 |
| 0.51 |
| 0.30 |
| EPS Diluted | 6.00 | 5.43 | 3.84 | 4.20 | 4.47 | 3.53 | 1.25 | 1.70 | 1.83 | 1.39 | 1.39 | 1.19 | 0.83 | 1.06 | 0.55 | 0.35 | 0.51 | 0.30 |
| Shares Basic | 17.8 | 18.3 | 18.6 | 19.2 | 19.0 | 18.6 | 18.2 | 18.0 | 17.8 | 17.6 | 17.3 | 16.9 | 16.7 | 16.3 | 16.1 | 16.1 | 16.1 | 16.1 |
| Shares Diluted | 18.2 | 18.7 | 19.0 | 19.6 | 19.6 | 19.4 | 18.9 | 18.7 | 18.6 | 18.4 | 17.7 | 17.3 | 17.1 | 16.9 | 16.3 | 16.2 | 16.2 | 16.2 |
| 27.3 |
| 21.6 |
| EBIT | - | - | - | - | - | - | - | - | - | 40.7 | 38.5 | 32.6 | 22.2 | 30.5 | 16.0 | 9.8 | 14.0 | 9.1 |
| 24.2 |
| 22.2 |
| 21.7 |
| 20.6 |
| 19.9 |
| 18.5 |
| 15.9 |
| 8.9 |
| 17.2 |
| 18.5 |
| 17.9 |
| 16.5 |
| 16.5 |
| 17.7 |
| 16.8 |
| 16.2 |
| 15.2 |
| 16.6 |
| 16.4 |
| 15.1 |
| 14.6 |
| 15.6 |
| 14.4 |
| 14.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 10.1 |
| 9.4 |
| 9.4 |
| 9.5 |
| 5.8 |
| 3.9 |
| 3.8 |
| 3.8 |
| 3.9 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.5 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.8 |
| 3.9 |
| - |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 1.2 |
| 0.8 |
| 0.8 |
| 1.8 |
| 2.4 |
| 1.2 |
| 1.3 |
| 1.4 |
| 1.1 |
| 0.2 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 87.0 |
| 85.3 |
| 82.6 |
| 74.0 |
| 63.7 |
| 53.2 |
| 46.4 |
| 20.6 |
| 48.9 |
| 54.4 |
| 54.1 |
| 51.1 |
| 50.0 |
| 50.7 |
| 50.5 |
| 48.6 |
| 47.7 |
| 47.9 |
| 49.8 |
| 46.7 |
| 45.7 |
| 45.4 |
| 44.9 |
| 45.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| (0.9) |
| (1.3) |
| (1.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (0.1) |
| (0.0) |
| (0.1) |
| (0.3) |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.3) |
| (0.1) |
| (0.1) |
| 25.1 |
| 28.1 |
| 22.5 |
| 9.7 |
| 4.9 |
| 13.4 |
| (5.5) |
| 2.1 |
| 7.7 |
| 11.5 |
| 11.6 |
| 8.7 |
| 9.1 |
| 13.8 |
| 11.3 |
| 8.5 |
| 7.8 |
| 13.1 |
| 11.3 |
| 7.5 |
| 9.9 |
| 12.1 |
| 8.9 |
| 19.9 |
| 22.3 |
| 18.1 |
| 8.2 |
| 15.3 |
| 10.7 |
| (4.3) |
| 2.0 |
| 6.2 |
| 9.3 |
| 9.3 |
| 7.0 |
| 7.3 |
| 10.9 |
| 9.2 |
| 6.7 |
| 4.4 |
| 9.0 |
| 7.2 |
| 4.9 |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.9 |
| 22.3 |
| 18.1 |
| 8.2 |
| 15.3 |
| 10.7 |
| (4.3) |
| 2.0 |
| 6.2 |
| 9.3 |
| 9.3 |
| 7.0 |
| 7.3 |
| 10.9 |
| 9.2 |
| 6.7 |
| 4.4 |
| 9.0 |
| 7.2 |
| 4.9 |
| - |
| 7.8 |
| - |
| 18.1 |
| 19.9 |
| 22.3 |
| 18.1 |
| 8.2 |
| 15.3 |
| 10.7 |
| (4.3) |
| 2.0 |
| 6.2 |
| 9.3 |
| 9.3 |
| 7.0 |
| 7.3 |
| 10.9 |
| 9.2 |
| 6.7 |
| 4.4 |
| 9.0 |
| 7.2 |
| 4.9 |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 18.1 |
| 19.9 |
| 22.3 |
| 18.1 |
| 8.2 |
| 15.3 |
| 10.7 |
| (4.3) |
| 2.0 |
| 6.2 |
| 9.3 |
| 9.3 |
| 7.0 |
| 7.3 |
| 10.9 |
| 9.2 |
| 6.7 |
| 4.4 |
| 9.0 |
| 7.2 |
| 4.9 |
| 6.5 |
| 7.8 |
| 5.7 |
| 1.15 |
| 0.93 |
| 0.42 |
| - |
| 0.57 |
| (0.24) |
| 0.11 |
| - |
| 0.50 |
| 0.50 |
| 0.38 |
| - |
| 0.58 |
| 0.50 |
| 0.36 |
| - |
| 0.49 |
| 0.40 |
| 0.27 |
| - |
| 0.45 |
| 0.32 |
| 18.6 |
| 18.6 |
| 18.5 |
| - |
| 18.2 |
| 18.2 |
| 18.2 |
| - |
| 18.1 |
| 18.0 |
| 17.9 |
| - |
| 17.9 |
| 17.8 |
| 17.8 |
| - |
| 17.6 |
| 17.5 |
| 17.5 |
| - |
| 17.3 |
| 17.3 |
| 19.4 |
| 19.5 |
| 19.3 |
| - |
| 18.9 |
| 18.2 |
| 18.9 |
| - |
| 18.7 |
| 18.7 |
| 18.6 |
| - |
| 18.6 |
| 18.6 |
| 18.7 |
| - |
| 18.4 |
| 18.2 |
| 18.0 |
| - |
| 17.7 |
| 17.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| 11.6 |
| - |
| 10.2 |
| 12.3 |
| 8.9 |