| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 57.1 | 52.5 | 48.3 | 48.3 | 45.9 | 44.1 | 41.4 | 39.6 | 37.7 | 36.9 | 34.0 | 31.6 | 29.5 | 27.3 | 25.0 | 22.6 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 206.2 | 195.0 | 162.8 | 131.9 | 96.3 | 59.1 | 33.7 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 54.1 | 51.3 | 30.3 | 19.1 | 9.2 | 3.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.1 | 0.1 | 0.0 | (0.0) | 0.4 | 0.1 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 10.9 | 6.9 | (12.0) | 6.9 | 8.2 | |||
| Per Share | ||||||||
| EPS Basic | 0.11 | 0.08 | (0.16) | 0.11 | 0.16 | 0.08 | 0.04 | - |
| EPS Diluted | 0.11 | 0.08 | (0.16) | 0.11 | 0.16 | 0.08 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| 21.3 |
| 17.8 |
| 15.6 |
| 13.8 |
| 11.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | 5.8 | 6.0 | 5.1 | 5.5 | 5.2 | 4.5 | 4.3 | 5.3 | 5.7 | 4.9 | 5.1 | 5.3 | 4.9 | 5.4 | 4.6 | 4.9 | 4.2 | ||||||||||||
| Depreciation & Amortization | 24.5 | - | - | - | 20.9 | - | - | - | 17.5 | - | - | - | 14.9 | 13.9 | 13.4 | 11.8 | |||||||||||||
| Amortization of Intangibles | - | - | - | - | 5.6 | - | - | - | 4.9 | 5.1 | 4.6 | 4.8 | 4.7 | 4.4 | 4.3 | 3.8 | 3.6 | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 37.6 | 37.9 | 36.3 | 36.0 | 34.6 | 42.4 | 39.1 | 31.7 | 31.1 | 29.9 | 26.5 | 27.5 | 23.9 | 23.1 | 20.5 | 20.9 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 14.3 | 14.6 | 12.6 | 12.6 | 11.5 | 8.6 | 8.0 | 7.6 | 6.2 | 5.6 | 3.9 | 5.5 | 3.9 | 3.5 | 3.0 | 1.5 | 1.2 | 1.0 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | (13.7) | (13.2) | (11.3) | (9.0) | (9.6) | (7.1) | (7.7) | (10.2) | (5.5) | (5.0) | (3.2) | (5.0) | (4.1) | (1.4) | (2.9) | 0.4 | (1.0) | ||||||||||||
| Pre-Tax Income | 5.7 | 1.3 | 0.6 | 3.3 | 1.7 | (5.4) | (5.3) | (2.3) | 1.1 | 2.0 | 4.3 | (0.8) | 1.4 | 2.9 | 1.6 | 2.1 | 2.1 | ||||||||||||
| 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) | (0.0) | 0.0 | 0.2 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income From Continuing Ops | 5.7 | 1.3 | 0.6 | 3.3 | 1.7 | (5.4) | (5.3) | (2.3) | 1.1 | 2.0 | 4.2 | (0.8) | 1.5 | 2.8 | 1.4 | 2.0 | 2.0 | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 5.7 | 1.3 | 0.6 | 3.3 | 1.7 | (5.4) | (5.3) | (2.3) | 1.1 | 2.0 | 4.2 | (0.8) | 1.5 | 2.8 | 1.4 | 2.0 | 2.0 | ||||||||||||
| Net Income Attributable To Parent | 5.7 | 1.3 | 0.6 | 3.3 | 1.7 | (5.4) | (5.3) | (2.3) | 1.0 | 1.9 | 4.2 | (0.8) | 1.5 | 2.8 | 1.4 | 2.0 | |||||||||||||
| Less: Minority Interest | 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 | ||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 5.7 | 1.3 | 0.6 | 3.3 | 1.7 | (5.4) | (5.3) | (2.3) | 1.0 | 1.9 | 4.2 | (0.8) | 1.5 | 2.8 | 1.4 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.06 | - | 0.01 | 0.04 | 0.02 | - | (0.07) | (0.03) | 0.01 | - | 0.06 | (0.01) | 0.03 | - | 0.03 | 0.04 | 0.04 | - | 0.07 | (0.07) | 0.02 | - | (0.11) | (0.03) | (0.10) | - | - | - | - |
| EPS Diluted | 0.06 | - | 0.01 | 0.04 | 0.02 | - | (0.07) | (0.03) | 0.01 | - | 0.06 | (0.01) | 0.03 | - | 0.03 | 0.04 | 0.04 | - | |||||||||||
| Shares Basic | 95.5 | - | 83.5 | 81.9 | 81.6 | - | 77.6 | 73.6 | 73.2 | - | 67.1 | 61.0 | 58.2 | - | 50.4 | 48.1 | 44.4 | - | |||||||||||
| Shares Diluted | 99.1 | - | 85.6 | 82.5 | 82.1 | - | 77.6 | 73.6 | 74.6 | - | 68.0 | 61.0 | 58.9 | - | 51.4 | 49.0 | 45.6 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 22.3 | 21.7 | 19.7 | 20.2 | 19.1 | 14.8 | 11.3 | 3.6 |
| Depreciation & Amortization | - | 86.4 | 76.9 | 63.7 | 50.1 | 30.8 | 15.5 | 10.4 |
| Amortization of Intangibles | - | - | 21.3 | 19.2 | 16.2 | 9.7 | 4.7 | 2.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 147.9 | 144.8 | 144.3 | 107.8 | 82.8 | 55.7 | 35.2 | 22.8 |
| 4.7 |
| 10.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (47.3) | (43.2) | (30.4) | (17.3) | (4.9) | (0.3) | 1.7 | (5.1) |
| Pre-Tax Income | 11.0 | 7.0 | (12.0) | 6.8 | 8.6 | 3.2 | 0.2 | (8.1) |
| 3.2 |
| 0.2 |
| (8.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 10.9 | 6.9 | (12.0) | 6.9 | 8.2 | 3.2 | 0.2 | (8.1) |
| Net Income Attributable To Parent | 10.9 | 6.9 | (11.9) | 6.8 | 8.1 | 3.0 | 0.7 | (8.1) |
| Less: Minority Interest | 0.1 | 0.0 | (0.1) | 0.1 | 0.1 | 0.1 | (0.5) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 10.9 | 6.9 | (11.9) | 6.8 | 8.1 | 3.0 | 0.7 | (8.1) |
| 0.01 |
| - |
| Shares Basic | 95.5 | 82.7 | 76.5 | 63.9 | 49.5 | 37.0 | 17.3 | - |
| Shares Diluted | 99.1 | 84.2 | 76.5 | 64.7 | 50.4 | 38.7 | 21.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.8 |
| 4.0 |
| 3.1 |
| 3.5 |
| 4.1 |
| 1.8 |
| 1.9 |
| - |
| 1.0 |
| - |
| - |
| 11.0 |
| 9.7 |
| 8.1 |
| 7.1 |
| 5.9 |
| 5.3 |
| 4.7 |
| 3.1 |
| 2.3 |
| - |
| 2.7 |
| - |
| - |
| 3.2 |
| 2.5 |
| 2.2 |
| 1.8 |
| 1.6 |
| 1.4 |
| 0.9 |
| 0.7 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| 15.7 |
| 13.7 |
| 16.0 |
| 10.2 |
| 11.1 |
| 11.0 |
| 7.4 |
| 5.6 |
| - |
| 6.8 |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 1.0 |
| 1.1 |
| 1.7 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 1.1 |
| (0.4) |
| (0.9) |
| 4.2 |
| (1.0) |
| (0.1) |
| (1.4) |
| - |
| (0.8) |
| - |
| - |
| 2.1 |
| 2.9 |
| (2.6) |
| 0.8 |
| 4.5 |
| (2.3) |
| (0.4) |
| (1.6) |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.9 |
| (2.6) |
| 0.7 |
| 4.5 |
| (2.3) |
| (0.4) |
| (1.6) |
| (3.5) |
| (2.7) |
| 1.3 |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.9 |
| (2.6) |
| 0.7 |
| 4.5 |
| (2.3) |
| (0.4) |
| (1.6) |
| (3.5) |
| (2.7) |
| 1.3 |
| (3.1) |
| 1.9 |
| 2.0 |
| 2.8 |
| (2.5) |
| 0.7 |
| 4.2 |
| (2.1) |
| (0.3) |
| (1.1) |
| (3.5) |
| (2.7) |
| 1.3 |
| (3.1) |
| 0.1 |
| 0.1 |
| (0.1) |
| 0.0 |
| 0.3 |
| (0.3) |
| (0.1) |
| (0.4) |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| 2.0 |
| 1.9 |
| 2.0 |
| 2.8 |
| (2.5) |
| 0.7 |
| 4.2 |
| (2.1) |
| (0.3) |
| (1.1) |
| (3.5) |
| (2.7) |
| 1.3 |
| (3.1) |
| 0.07 |
| (0.07) |
| 0.02 |
| - |
| (0.11) |
| (0.03) |
| (0.10) |
| - |
| - |
| - |
| - |
| 39.6 |
| 38.0 |
| 28.3 |
| - |
| 18.8 |
| 11.8 |
| 11.8 |
| - |
| - |
| - |
| - |
| 41.3 |
| 38.0 |
| 30.1 |
| - |
| 18.8 |
| 11.8 |
| 11.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |