| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | 68.4 | 78.0 | 55.8 | 39.0 |
| Interest Expense | - | - | - | 51.6 | 40.3 | 29.8 | 21.3 |
| Tax & Net | |||||||
| Income Tax Expense | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 119.8 | 123.1 | 36.0 | 18.7 | 14.2 | 83.5 | |
| Per Share | |||||||
| EPS Basic | 3.72 | 4.28 | 1.02 | 0.60 | 0.22 | 6.00 | 2.13 |
| EPS Diluted | 1.34 | 2.85 | 1.02 | 0.60 | 0.22 | 3.93 | 1.74 |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 3.3 | 3.0 | 3.4 | 3.8 | 2.5 | 3.3 | 2.2 | 3.2 | 4.2 | 2.2 | 2.5 | 2.4 | 2.2 | 1.9 | 1.7 | 1.9 | 1.8 | ||||||||
| Depreciation & Amortization | 1.4 | - | - | - | 1.1 | - | - | - | 2.3 | - | - | - | 0.5 | - | - | - | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 10.0 | 7.8 | 8.4 | 9.3 | 8.3 | 9.0 | 7.8 | 8.8 | 11.0 | 6.4 | 6.3 | 5.1 | 5.5 | 9.2 | 6.1 | 7.3 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | 16.9 | 18.0 | 17.3 | 16.2 | 15.6 | 14.9 | 16.4 | 31.1 | 15.9 | 14.4 | 12.9 | 12.6 | 12.1 | 10.5 | 9.8 | 6.6 |
| Interest Expense | - | - | - | - | - | - | - | - | 11.2 | 13.1 | 13.2 | 13.1 | 12.2 | 11.6 | 10.7 | 9.1 | 8.8 | 7.9 | |||||||
| Income From Equity Investments | 0.1 | 0.1 | 0.0 | (1.0) | 0.1 | 0.0 | (1.1) | (0.9) | (2.0) | 0.0 | (1.7) | (0.9) | 0.0 | - | 0.0 | 0.0 | |||||||||
| Other Non-Operating Income | 17.3 | 20.7 | 46.7 | 19.5 | 22.7 | 2.4 | 18.7 | 14.2 | 9.2 | 20.5 | (15.5) | 9.4 | 10.9 | 0.9 | (7.5) | 7.5 | 1.8 | ||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 22.6 | 24.0 | 50.9 | 22.3 | 26.0 | 15.2 | 23.3 | 12.1 | (14.6) | 17.9 | (17.1) | 8.5 | 9.4 | (2.0) | (9.4) | 7.5 | 18.1 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 22.6 | 24.0 | 50.9 | 22.3 | 26.0 | 15.2 | 23.3 | 12.1 | (14.6) | 17.9 | (17.1) | 8.5 | 9.4 | (2.0) | (9.4) | 7.5 | 18.1 | ||||||||
| Net Income Attributable To Parent | 22.6 | 24.0 | 50.9 | 22.3 | 26.0 | 15.2 | 23.3 | 12.1 | (14.6) | 17.9 | (17.1) | 8.5 | 9.4 | 0.5 | (9.4) | 7.5 | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | 0.9 | 2.6 | 0.9 | 0.9 | (0.9) | (0.9) | (0.9) | (0.9) | (0.9) | (6.1) | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||
| Net Income To Common Shareholders | 10.0 | 11.8 | 35.0 | 12.3 | 16.5 | 8.4 | 16.1 | 7.5 | (14.3) | 13.6 | (15.6) | 5.7 | 6.6 | (3.7) | (9.3) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.54 | - | 1.98 | 0.69 | 0.94 | - | 0.92 | 0.43 | (0.83) | - | (0.90) | 0.33 | 0.38 | - | (0.62) | 0.26 | 0.90 | - | 1.93 | 1.04 | 1.67 | - | 0.54 | 1.00 | (1.22) |
| EPS Diluted | 0.42 | - | 1.14 | 0.54 | 0.70 | - | 0.74 | 0.40 | (0.83) | - | (0.90) | 0.33 | 0.37 | - | (0.62) | 0.26 | 0.78 | - | |||||||
| Shares Basic | 18.6 | - | 17.7 | 17.7 | 17.5 | - | 17.5 | 17.4 | 17.3 | - | 17.2 | 17.2 | 17.1 | - | 15.0 | 14.7 | 13.9 | - | |||||||
| Shares Diluted | 51.5 | - | 43.9 | 39.5 | 36.0 | - | 30.5 | 27.8 | 24.9 | - | 23.1 | 23.1 | 22.7 | - | 22.7 | 22.5 | 22.0 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 13.4 | 12.7 | 12.8 | 9.2 | 7.2 | 6.4 | 3.4 |
| Depreciation & Amortization | - | 2.9 | 5.6 | 2.5 | 2.9 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 35.4 | 33.7 | 36.6 | 23.4 | 26.2 | 13.9 | 9.2 |
| Income From Equity Investments | (0.9) | (0.9) | (4.0) | (2.6) | 0.0 | 0.0 | - |
| Other Non-Operating Income | 104.3 | 109.7 | 44.5 | 25.3 | 2.7 | 71.3 | 25.8 |
| Pre-Tax Income | - | - | - | - | - | - | - |
| 34.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 119.8 | 123.1 | 36.0 | 18.7 | 14.2 | 83.5 | 34.2 |
| Net Income Attributable To Parent | 119.8 | 123.1 | 36.0 | 18.7 | 16.7 | 83.5 | 34.2 |
| Less: Minority Interest | - | - | - | - | (2.5) | - | - |
| Less: Preferred Dividends | 5.2 | 3.5 | (3.5) | (3.5) | 3.5 | 3.5 | 1.7 |
| Net Income To Common Shareholders | 69.2 | 75.7 | 17.7 | 10.4 | 3.2 | 39.6 | 11.1 |
| Shares Basic | 18.6 | 17.7 | 17.4 | 17.2 | 14.7 | 6.6 | 5.2 |
| Shares Diluted | 51.5 | 42.0 | 17.4 | 17.2 | 14.7 | 20.4 | 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.5 |
| 1.8 |
| 1.5 |
| 1.0 |
| 1.2 |
| 0.8 |
| 0.3 |
| 0.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.6 |
| 3.4 |
| 3.6 |
| 3.4 |
| 2.8 |
| 2.9 |
| 2.4 |
| 1.2 |
| 7.8 |
| 7.6 |
| 6.5 |
| 6.7 |
| 6.1 |
| 5.2 |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 22.0 |
| 10.6 |
| 22.3 |
| 23.6 |
| 10.0 |
| 17.1 |
| (24.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 25.2 |
| 12.3 |
| 25.1 |
| 26.2 |
| 11.5 |
| 19.3 |
| (22.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| 25.2 |
| 12.3 |
| 25.1 |
| 26.2 |
| 11.5 |
| 19.3 |
| (22.9) |
| 18.1 |
| 21.0 |
| 25.2 |
| 12.3 |
| 25.1 |
| 23.7 |
| 11.5 |
| 5.3 |
| (6.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| 0.9 |
| 0.0 |
| - |
| 3.9 |
| 12.4 |
| 12.4 |
| 13.2 |
| 5.5 |
| 8.4 |
| 9.3 |
| 2.9 |
| 5.3 |
| (6.4) |
| 1.17 |
| 0.58 |
| 1.26 |
| - |
| 0.52 |
| 1.00 |
| (1.22) |
| 6.9 |
| 5.3 |
| 5.0 |
| - |
| 5.3 |
| 5.3 |
| 5.2 |
| 20.7 |
| 19.6 |
| 19.2 |
| - |
| 5.6 |
| 5.3 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |