| (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 | 24.2 | 23.6 | 23.7 | 21.2 | 20.7 | 20.4 | 20.2 | 20.1 | 19.9 | 19.7 | 19.0 | 18.1 | 17.7 | 17.7 | 17.1 | 16.9 | ||||||||||||||||||||||||
| (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 | 92.7 | 89.2 | 80.5 | 74.5 | 68.3 | 62.6 | 62.1 | 60.5 | 58.0 | 52.8 | 49.6 | 45.5 | 42.6 | 38.4 | 35.2 | 33.6 | 32.3 | 32.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 16.6 | 21.3 | 25.4 | 18.8 | 18.1 | 14.2 | 15.0 | 17.3 | 14.9 | 14.1 | 13.3 | 12.9 | 11.1 | 11.1 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 0.9 | 1.8 | 4.5 | 4.5 | 1.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||
| Per Share | ||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 43.9 | 44.6 | 42.4 | 35.6 | 34.5 | 30.9 | 33.4 | 32.0 | 30.5 | 27.6 | 25.4 | 23.4 | 21.5 | 19.5 | 18.8 | 17.1 | ||
| 16.6 |
| 16.2 |
| 15.9 |
| 15.4 |
| 15.1 |
| 14.8 |
| 15.1 |
| 15.8 |
| 16.4 |
| 15.4 |
| 15.2 |
| 15.0 |
| 14.9 |
| 14.8 |
| 14.5 |
| 14.6 |
| 14.1 |
| 13.9 |
| 13.4 |
| 12.8 |
| 12.7 |
| 12.7 |
| 12.4 |
| 12.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 1.4 | 1.0 | 0.9 | 0.7 | 0.6 | 0.8 | 0.7 | 0.7 | 0.8 | 0.7 | 0.6 | 0.9 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | |||||||||||||||||||||||
| Depreciation & Amortization | 8.0 | 7.5 | 7.4 | 4.5 | 3.9 | 4.3 | 4.2 | 4.3 | 4.2 | 4.5 | 4.4 | 4.0 | 3.8 | 4.2 | 4.1 | 4.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 22.7 | 20.3 | 18.9 | 14.2 | 14.5 | 13.8 | 13.7 | 13.5 | 14.1 | 15.0 | 14.1 | 13.4 | 13.2 | 12.6 | 12.5 | 12.3 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.5 | 3.3 | 4.7 | 7.1 | 6.2 | 6.6 | 6.5 | 6.5 | 5.8 | 4.7 | 4.9 | 4.7 | 4.5 | 5.1 | 4.6 | 4.6 | 3.8 | 3.1 | 3.6 | 4.2 | 3.4 | 3.0 | 3.2 | 4.4 | 4.3 | 4.6 | 4.2 | 4.6 | 4.0 | 4.1 | 3.2 | 3.9 | 3.8 | 3.5 | 2.9 | 4.0 | 3.7 | 3.5 | 3.1 | 3.2 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.1 | 0.0 | 0.0 | 0.7 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 1.1 | 1.1 | 1.3 | 1.0 | 0.7 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 5.7 | 5.2 | 5.4 | 4.1 | 3.8 | 3.8 | 3.8 | 3.9 | 3.9 | 3.9 | 4.0 | 3.9 | 3.9 | 4.0 | 4.0 | 3.6 | 3.5 | 3.5 | ||||||||||||||||||||||
| Income From Equity Investments | 0.3 | 0.5 | 0.1 | 0.5 | 0.4 | 0.4 | 0.1 | 0.3 | 0.4 | 0.4 | 0.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.1 | ||||||||||||||||||||||||
| Other Non-Operating Income | (5.4) | (4.7) | (5.3) | (2.9) | (2.4) | (2.4) | (2.6) | (2.5) | (2.3) | (2.4) | (2.7) | (2.5) | (2.7) | (3.0) | (3.6) | (4.4) | (3.4) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Net Income From Continuing Ops | (3.9) | (1.4) | (0.5) | 4.1 | 3.8 | 4.2 | 3.9 | 4.1 | 3.5 | 2.3 | 2.2 | 2.2 | 1.8 | 2.1 | 1.0 | 0.2 | 0.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (3.9) | (1.4) | (0.5) | 4.1 | 3.8 | 4.2 | 3.9 | 4.1 | 3.5 | 2.3 | 2.2 | 2.2 | 1.8 | 2.1 | 1.0 | 0.2 | 0.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (3.9) | (1.4) | (0.5) | 4.1 | 3.8 | 4.2 | 3.9 | 4.1 | 3.5 | 2.3 | 2.2 | 2.2 | 1.8 | 2.1 | 1.0 | 0.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (3.9) | (1.4) | (0.5) | 4.1 | 3.8 | 4.2 | 3.9 | 4.1 | 3.5 | 2.3 | 2.2 | 2.2 | 1.8 | 2.1 | 1.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 9.5 | 10.8 | 12.1 | 11.5 | 10.1 | 10.9 | 10.7 | 10.8 | 10.0 | 9.3 | 9.3 | 8.7 | 8.3 | 9.3 | 8.7 | 8.7 | 7.8 | 8.0 | 7.5 | 8.1 | 7.3 | 7.6 | 7.8 | 9.0 | 8.9 | 8.3 | 7.8 | 8.2 | 7.6 | 8.1 | 7.2 | 7.9 | 7.3 | 7.3 | 6.6 | 7.0 | 6.7 | 6.5 | 6.2 | 6.3 |
| EBIT | 1.5 | 3.3 | 4.7 | 7.1 | 6.2 | 6.6 | 6.5 | 6.5 | 5.8 | 4.7 | 4.9 | 4.7 | 4.5 | 5.1 | 4.6 | 4.6 | 3.8 | 3.1 | 3.6 | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.9 | 3.1 | 2.9 | 2.9 | 2.7 | 2.5 | 2.2 | 2.5 | 2.2 | 2.0 | 2.1 | 2.1 | 2.2 | 2.1 | 1.8 | 1.7 | 1.8 | 1.8 |
| Depreciation & Amortization | 27.3 | 23.3 | 17.0 | 16.8 | 16.4 | 16.7 | 18.4 | 14.7 | 15.6 | 13.5 | 12.2 | 10.6 | 10.4 | 8.4 | 6.0 | 5.8 | 5.5 | 5.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 76.1 | 67.8 | 55.2 | 55.7 | 50.2 | 48.4 | 47.1 | 43.2 | 43.1 | 38.7 | 36.3 | 32.6 | 31.5 | 27.2 | 22.4 | 22.3 | 21.9 | 21.6 |
| 12.8 |
| 11.2 |
| 10.3 |
| 10.8 |
| 0.0 |
| 0.0 |
| Interest Expense | 20.5 | 18.6 | 15.5 | 15.7 | 15.0 | 13.6 | 13.7 | 12.2 | 12.4 | 11.1 | 10.2 | 10.0 | 9.7 | 8.0 | 7.7 | 7.9 | 8.1 | 7.8 |
| Income From Equity Investments | 1.5 | 1.5 | 1.3 | 0.9 | 0.5 | (0.6) | 0.2 | 1.7 | 1.6 | 3.9 | 1.8 | 0.9 | (0.3) | (1.2) | (1.5) | (1.9) | (3.9) | (1.7) |
| Other Non-Operating Income | (18.3) | (15.3) | (9.7) | (10.4) | (14.4) | (16.9) | (13.5) | (10.7) | (10.7) | (7.2) | (8.3) | (9.1) | (10.1) | (9.2) | (9.2) | (9.8) | (11.9) | (9.4) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | (1.7) | 6.0 | 15.7 | 8.5 | 3.7 | (2.7) | 1.4 | 6.5 | 4.2 | 6.9 | 5.0 | 3.8 | 1.0 | 2.0 | 3.6 | 1.5 | (1.6) | 1.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (1.7) | 6.0 | 15.7 | 8.5 | 3.7 | (2.7) | 1.4 | 6.5 | 4.2 | 6.9 | 5.0 | 3.8 | 1.0 | 5.7 | 3.6 | 9.3 | (1.4) | 1.6 |
| Net Income Attributable To Parent | (1.7) | 6.0 | 15.7 | 8.5 | 3.7 | (2.7) | 1.4 | 6.5 | 4.2 | 6.9 | 5.0 | 3.8 | 1.0 | 5.7 | 3.6 | 9.3 | (1.4) | 1.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1.7) | 6.0 | 15.7 | 8.5 | 3.7 | (2.7) | 1.4 | 6.5 | 4.2 | 6.9 | 5.0 | 3.8 | 1.0 | 5.7 | 3.6 | 9.3 | (1.4) | 1.6 |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 15.9 |
| 16.6 |
| EBIT | 16.6 | 21.3 | 25.4 | 18.8 | 18.1 | 14.2 | 15.0 | 17.3 | 14.9 | 14.1 | 13.3 | 12.9 | 11.1 | 11.1 | 12.8 | 11.2 | 10.3 | 10.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| 0.5 |
| 4.0 |
| 4.9 |
| 4.0 |
| 3.9 |
| 3.9 |
| 4.6 |
| 4.6 |
| 4.6 |
| 4.6 |
| 3.8 |
| 3.6 |
| 3.6 |
| 3.7 |
| 4.0 |
| 4.0 |
| 4.1 |
| 3.5 |
| 3.8 |
| 3.7 |
| 3.0 |
| 3.0 |
| 3.0 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| 13.0 |
| 12.4 |
| 11.3 |
| 11.7 |
| 11.9 |
| 11.9 |
| 11.3 |
| 12.0 |
| 10.9 |
| 11.0 |
| 10.4 |
| 10.9 |
| 10.7 |
| 11.3 |
| 10.8 |
| 10.3 |
| 10.4 |
| 10.5 |
| 8.8 |
| 9.0 |
| 9.2 |
| 9.3 |
| 9.0 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.4 |
| 3.5 |
| 3.1 |
| 3.0 |
| 3.1 |
| 3.0 |
| 3.1 |
| 3.1 |
| 3.3 |
| 3.0 |
| 3.0 |
| 3.0 |
| 2.5 |
| 2.5 |
| 2.6 |
| 2.6 |
| 2.5 |
| 0.0 |
| 0.2 |
| (0.2) |
| (0.2) |
| (0.3) |
| (0.5) |
| (0.2) |
| 0.4 |
| 0.5 |
| 0.4 |
| 0.2 |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.5 |
| (0.6) |
| 1.1 |
| 1.2 |
| 1.0 |
| 1.1 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.3 |
| (6.0) |
| (3.6) |
| (3.6) |
| (3.7) |
| (3.9) |
| (3.7) |
| (3.0) |
| (3.0) |
| (2.7) |
| (2.8) |
| (2.8) |
| (2.5) |
| (2.5) |
| (2.6) |
| (3.8) |
| (1.9) |
| (1.8) |
| (2.1) |
| (1.5) |
| (1.8) |
| (2.0) |
| (1.9) |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (0.1) |
| 0.6 |
| (0.3) |
| (1.0) |
| (0.4) |
| 1.5 |
| 1.4 |
| 1.9 |
| 1.4 |
| 1.8 |
| 1.5 |
| 1.6 |
| 0.7 |
| 0.1 |
| 1.9 |
| 1.7 |
| 0.9 |
| 2.5 |
| 1.9 |
| 1.5 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| (0.1) |
| 0.6 |
| (0.3) |
| (1.0) |
| (0.4) |
| 1.5 |
| 1.4 |
| 1.9 |
| 1.4 |
| 1.8 |
| 1.5 |
| 1.6 |
| 0.7 |
| 0.1 |
| 1.9 |
| 1.7 |
| 0.9 |
| 2.5 |
| 1.9 |
| 1.5 |
| 1.2 |
| 1.0 |
| 0.3 |
| (2.9) |
| (0.1) |
| 0.6 |
| (0.3) |
| (1.0) |
| (0.4) |
| 1.5 |
| 1.4 |
| 1.9 |
| 1.4 |
| 1.8 |
| 1.5 |
| 1.6 |
| 0.7 |
| 0.1 |
| 1.9 |
| 1.7 |
| 0.9 |
| 2.5 |
| 1.9 |
| 1.5 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| (2.9) |
| (0.1) |
| 0.6 |
| (0.3) |
| (1.0) |
| (0.4) |
| 1.5 |
| 1.4 |
| 1.9 |
| 1.4 |
| 1.8 |
| 1.5 |
| 1.6 |
| 0.7 |
| 0.1 |
| 1.9 |
| 1.7 |
| 0.9 |
| 2.5 |
| 1.9 |
| 1.5 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.4 |
| 3.0 |
| 3.2 |
| 4.4 |
| 4.3 |
| 4.6 |
| 4.2 |
| 4.6 |
| 4.0 |
| 4.1 |
| 3.2 |
| 3.9 |
| 3.8 |
| 3.5 |
| 2.9 |
| 4.0 |
| 3.7 |
| 3.5 |
| 3.1 |
| 3.2 |