| (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 | 46.4 | 43.4 | 45.3 | 45.1 | 42.6 | 27.7 | 65.9 | 43.3 | 38.8 | 46.8 | 55.7 | 53.3 | 19.2 | 49.6 | 55.9 | 67.9 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 180.2 | 176.4 | 175.7 | 174.9 | 205.6 | 148.1 | 100.4 | 105.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (1.2) | 0.9 | 16.1 | 23.6 | 44.6 | 3.3 | 3.6 | 11.0 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 4.9 | 4.8 | 5.3 | 5.8 | 1.8 | 2.9 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (4.2) | (4.2) | 2.4 | 3.4 | 8.0 | 4.2 | (6.0) | (0.4) |
| Net Income From Continuing Ops | 2.2 | 1.7 | 9.7 | 14.9 | 35.2 | |||
| Per Share | ||||||||
| EPS Basic | 0.02 | 0.01 | 0.07 | 0.11 | 0.25 | (0.03) | - | - |
| EPS Diluted | 0.02 | 0.01 | 0.07 | 0.11 | 0.25 | (0.03) | ||
| Supplementary Data | ||||||||
| EBITDA | 30.9 | 30.8 | 39.6 | 44.8 | 65.3 | 26.2 | 25.7 | 30.8 |
| EBIT | (1.2) | 0.9 | 16.1 | 23.6 | 44.6 | 3.3 | 3.6 | |
| 32.2 |
| 45.3 |
| 39.7 |
| 31.7 |
| 31.4 |
| 25.8 |
| 28.3 |
| 27.9 |
| 18.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 8.0 | 7.4 | 6.5 | 9.0 | 8.8 | 8.1 | 10.0 | 8.7 | 9.4 | 8.3 | 7.8 | 8.7 | 9.5 | 8.4 | 8.5 | 8.8 | 8.5 | ||||||||
| Depreciation & Amortization | 8.4 | 8.3 | 8.3 | 7.0 | 6.3 | 6.2 | 6.0 | 5.8 | 5.4 | 5.4 | 5.3 | 5.3 | 5.2 | 5.2 | 5.2 | 5.1 | |||||||||
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||
| Other Operating Expenses | - | - | 3.1 | 2.5 | 2.4 | 2.1 | 2.3 | 2.5 | 2.1 | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 48.0 | 45.0 | 40.8 | 47.5 | 42.2 | 37.5 | 43.2 | 42.5 | 36.4 | 39.3 | 38.9 | 39.7 | 33.3 | 41.0 | 42.2 | 43.9 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (1.6) | (1.7) | 4.4 | (2.4) | 0.4 | (9.8) | 22.7 | 0.9 | 2.4 | 7.5 | 16.8 | 13.6 | (14.2) | 8.6 | 13.6 | 24.0 | (1.7) | 9.3 | 6.7 | (0.5) | (12.2) | (2.0) | 4.8 | 3.6 | (2.8) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.3 | 1.3 | 1.1 | 1.2 | 1.2 | 1.0 | 1.8 | 1.3 | 1.2 | 2.1 | 1.3 | 0.7 | 1.7 | 1.5 | 0.0 | 0.3 | 0.0 | 0.9 | |||||||
| Income From Equity Investments | 3.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | 1.3 | 0.2 | (1.1) | (1.3) | (1.2) | (0.9) | (1.7) | (1.2) | (0.1) | (1.9) | (1.0) | (0.6) | (1.7) | (1.5) | 0.1 | (0.2) | 0.3 | ||||||||
| Pre-Tax Income | (0.3) | (1.5) | 3.4 | (3.6) | (0.8) | (10.7) | 21.0 | (0.4) | 2.3 | 5.5 | 15.7 | 12.9 | (15.8) | 7.2 | 13.7 | 23.7 | (1.4) | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | (0.3) | (3.9) | (1.8) | 1.9 | (0.3) | (2.3) | 4.0 | 0.3 | 0.4 | 0.7 | 2.8 | 11.9 | (12.1) | 1.2 | 2.5 | 4.6 | (0.3) | 2.9 | (3.5) | 3.4 | 1.4 | (5.7) | 6.3 | 4.2 | (10.8) |
| Net Income From Continuing Ops | 0.0 | 2.5 | 5.2 | (5.5) | (0.5) | (8.5) | 17.0 | (0.7) | 1.9 | 4.8 | 12.9 | 1.0 | (3.8) | 6.0 | 11.2 | 19.2 | (1.1) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 0.0 | 2.5 | 5.2 | (5.5) | (0.5) | (8.5) | 17.0 | (0.7) | 1.9 | 4.8 | 12.9 | 1.0 | (3.8) | 6.0 | 11.2 | 19.2 | (1.1) | ||||||||
| Net Income Attributable To Parent | 0.0 | 2.5 | 5.2 | (5.5) | (0.5) | (8.5) | 17.0 | (0.7) | 1.9 | 4.8 | 12.9 | 1.0 | (3.8) | 6.0 | 11.2 | 19.2 | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 0.0 | 2.5 | 5.2 | (5.5) | (0.5) | (8.5) | 17.0 | (0.7) | 1.9 | 4.8 | 12.9 | 1.0 | (3.8) | 6.0 | 11.2 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.00 | - | 0.04 | (0.04) | 0.00 | - | 0.12 | (0.01) | 0.01 | - | 0.09 | 0.01 | (0.03) | - | 0.08 | 0.14 | (0.01) | - | 0.06 | (0.03) | (0.10) | - | - | - | - |
| EPS Diluted | 0.00 | - | 0.04 | (0.04) | 0.00 | - | 0.12 | (0.01) | 0.01 | - | 0.09 | 0.01 | (0.03) | - | 0.08 | 0.13 | (0.01) | - | |||||||
| Shares Basic | 143.2 | - | 143.1 | 143.0 | 142.7 | - | 142.4 | 142.1 | 142.0 | - | 141.7 | 141.6 | 141.6 | - | 141.3 | 141.1 | 141.0 | - | |||||||
| Shares Diluted | 143.3 | - | 143.2 | 143.0 | 142.7 | - | 142.6 | 142.1 | 142.4 | - | 142.3 | 142.0 | 141.6 | - | 142.7 | 142.5 | 141.0 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 6.8 | 6.7 | 12.8 | 4.7 | 6.7 | (3.6) | 28.8 | 6.7 | 7.8 | 12.8 | 22.1 | 18.8 | (9.0) | 13.9 | 18.8 | 29.1 | 3.5 | 15.2 | 12.4 | 5.1 | (6.5) | 4.0 | 10.3 | 8.9 | 2.6 |
| EBIT | (1.6) | (1.7) | 4.4 | (2.4) | 0.4 | (9.8) | 22.7 | 0.9 | 2.4 | 7.5 | 16.8 | 13.6 | (14.2) | 8.6 | 13.6 | 24.0 | (1.7) | 9.3 | 6.7 | ||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 31.0 | 31.7 | 36.3 | 34.4 | 34.1 | 42.6 | 16.6 | 13.6 |
| Depreciation & Amortization | 32.1 | 30.0 | 23.5 | 21.2 | 20.7 | 22.9 | 22.1 | 19.8 |
| Amortization of Intangibles | 1.2 | 1.1 | 1.0 | 1.0 | 0.9 | 1.4 | 1.5 | 1.5 |
| Other Operating Expenses | - | - | 9.0 | 8.3 | 7.4 | - | - | - |
| Total Operating Expenses | 181.4 | 175.5 | 159.6 | 151.3 | 161.0 | 144.8 | 96.8 | 94.7 |
| 4.3 |
| 5.6 |
| Income From Equity Investments | - | 1.5 | 0.0 | 0.0 | - | - | - | - |
| Other Non-Operating Income | (0.8) | (3.3) | (3.9) | (5.3) | (1.3) | (3.7) | (0.6) | 0.0 |
| Pre-Tax Income | (2.0) | (2.5) | 12.2 | 18.4 | 43.2 | (0.4) | (1.4) | 5.5 |
| (4.5) |
| 4.6 |
| 5.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 2.2 | 1.7 | 9.7 | 14.9 | 35.2 | (4.5) | 4.6 | 5.8 |
| Net Income Attributable To Parent | 2.2 | 1.7 | 9.7 | 14.9 | 35.2 | (4.5) | 4.6 | 5.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.2 | 1.7 | 9.7 | 14.9 | 35.2 | (4.5) | 4.6 | 5.8 |
| - |
| - |
| Shares Basic | 143.2 | 143.0 | 142.3 | 141.7 | 141.2 | 141.0 | - | - |
| Shares Diluted | 143.3 | 143.1 | 142.4 | 142.2 | 142.6 | 141.0 | - | - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| 7.5 |
| 7.3 |
| 20.5 |
| 5.3 |
| 4.1 |
| 3.8 |
| 3.4 |
| 5.2 |
| 5.8 |
| 5.7 |
| 5.7 |
| 5.7 |
| 6.0 |
| 5.5 |
| 5.3 |
| 5.3 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| 35.9 |
| 33.0 |
| 32.2 |
| 43.7 |
| 27.9 |
| 23.4 |
| 24.3 |
| 21.2 |
| 0.7 |
| 0.7 |
| 0.6 |
| 0.8 |
| 0.4 |
| 0.9 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (1.3) |
| (0.7) |
| (0.7) |
| (0.4) |
| (0.2) |
| (0.1) |
| 0.0 |
| 8.4 |
| 5.4 |
| (1.3) |
| (12.9) |
| (3.2) |
| 4.2 |
| 2.6 |
| (5.0) |
| (3.0) |
| 8.9 |
| (4.7) |
| (5.8) |
| 5.0 |
| (2.1) |
| (1.6) |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 8.9 |
| (4.7) |
| (14.3) |
| 2.5 |
| (2.1) |
| (1.6) |
| 5.8 |
| (1.1) |
| 5.5 |
| 8.9 |
| (4.7) |
| (14.3) |
| 2.5 |
| (2.1) |
| (1.6) |
| 5.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.2 |
| (1.1) |
| 5.5 |
| 8.9 |
| (4.7) |
| (14.3) |
| 2.5 |
| (2.1) |
| (1.6) |
| 5.8 |
| 0.06 |
| (0.03) |
| (0.10) |
| - |
| - |
| - |
| - |
| 141.0 |
| 141.0 |
| 141.0 |
| - |
| - |
| - |
| - |
| 141.0 |
| 141.0 |
| 141.0 |
| - |
| - |
| - |
| - |
| (0.5) |
| (12.2) |
| (2.0) |
| 4.8 |
| 3.6 |
| (2.8) |