| (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 | 63.5 | 62.1 | 62.8 | 63.1 | 63.2 | 63.8 | 64.1 | 64.2 | 67.6 | 68.9 | 69.8 | 69.6 | 69.2 | 69.3 | 68.1 | 65.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 251.6 | 251.3 | 259.7 | 277.5 | 264.0 | 219.2 | 204.8 | 181.1 | 146.6 | 144.2 | 132.8 | 117.7 | 43.2 | 0.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | 29.0 | 27.9 | 83.6 | 113.2 | 46.3 | 64.4 | 82.7 | 142.6 | 30.5 | 91.7 | 21.8 | 7.5 | (10.3) | (0.2) |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (1.26) | (1.26) | 0.04 | 1.73 | (0.36) | 0.92 | 1.78 | 4.11 | (0.08) | 2.53 | 1.03 | (0.51) | (0.73) | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 124.7 | 123.7 | 181.3 | 208.4 | 143.9 | 151.3 | 165.1 | 211.7 | 78.0 | 140.4 | 57.5 | 48.3 | 11.4 | (0.0) |
| EBIT | ||||||||||||||
| 60.8 |
| 58.5 |
| 56.4 |
| 52.6 |
| 51.8 |
| 50.5 |
| 51.0 |
| 50.7 |
| 52.6 |
| 49.7 |
| 46.8 |
| 43.1 |
| 41.5 |
| 39.4 |
| 36.5 |
| 35.7 |
| 35.1 |
| 34.9 |
| 37.1 |
| 35.2 |
| 37.0 |
| 32.6 |
| 33.1 |
| 33.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 2.3 | 2.5 | 2.6 | 2.1 | 2.0 | 2.6 | 1.7 | 2.7 | 2.3 | 2.4 | 2.6 | 2.2 | 2.3 | 2.7 | 2.4 | 2.2 | 2.0 | |||||||||||||||||||||||
| Depreciation & Amortization | 24.3 | 23.6 | 23.8 | 24.1 | 24.4 | 24.4 | 24.6 | 24.4 | 24.3 | 24.3 | 23.8 | 23.9 | 23.3 | 23.2 | 25.2 | 25.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (0.1) | 1.3 | 1.8 | 1.1 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 55.0 | 56.9 | 55.4 | 55.2 | 55.8 | 56.1 | 58.5 | 57.4 | 58.3 | 57.2 | 59.5 | 59.5 | 56.1 | 58.6 | 57.1 | 61.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 8.5 | 5.2 | 7.4 | 7.9 | 7.4 | 11.5 | 5.6 | 25.5 | 41.0 | 36.6 | 53.5 | 10.0 | 13.1 | 25.4 | 11.0 | 4.2 | 5.7 | 50.9 | 5.6 | 4.7 | 3.2 | 4.5 | 36.0 | 1.7 | 40.5 | 0.3 | 131.9 | 6.6 | 3.7 | 3.1 | 4.8 | 5.2 | 17.4 | 81.1 | 4.8 | 1.9 | 3.9 | 4.7 | 4.9 | 6.7 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 15.4 | 15.7 | 15.5 | 15.2 | 14.4 | 15.5 | 14.6 | 14.0 | 14.4 | 18.3 | 17.6 | 14.5 | 16.7 | 15.8 | 11.8 | 12.4 | 10.6 | 11.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (6.8) | (10.3) | (7.8) | (7.1) | (6.9) | (27.0) | (8.9) | 10.6 | 26.4 | 18.4 | 33.9 | (4.0) | (3.9) | 3.8 | (0.6) | (7.8) | (4.7) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (6.8) | (10.3) | (7.8) | (7.1) | (6.9) | (27.0) | (8.9) | 10.6 | 26.4 | 18.4 | 33.9 | (4.0) | (3.9) | 3.8 | (0.6) | (7.8) | (4.7) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (6.8) | (10.3) | (7.8) | (7.0) | (6.9) | (26.9) | (8.9) | 10.6 | 26.3 | 18.4 | 33.7 | (4.0) | (3.9) | 3.8 | (0.6) | (7.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (6.8) | (10.3) | (7.8) | (7.0) | (6.9) | (26.9) | (8.9) | 10.6 | 26.3 | 18.4 | 33.7 | (4.0) | (3.9) | 3.8 | (0.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.27) | - | (0.31) | (0.28) | (0.27) | - | (0.35) | 0.41 | 1.02 | - | 1.31 | (0.15) | (0.15) | - | (0.02) | (0.30) | (0.18) | - | (0.21) | (0.14) | (0.27) | - | 1.21 | (0.38) | 1.10 | - | 4.93 | (0.08) | (0.19) | - | (0.25) | (0.08) | 0.48 | - | 2.56 | 0.35 | (0.17) | - | 0.33 | 0.69 |
| EPS Diluted | (0.27) | - | (0.31) | (0.28) | (0.27) | - | (0.35) | 0.40 | 1.00 | - | 1.28 | (0.15) | (0.15) | - | (0.02) | (0.30) | (0.18) | - | ||||||||||||||||||||||
| Shares Basic | 25.4 | - | 25.4 | 25.4 | 25.4 | - | 25.4 | 25.5 | 25.7 | - | 25.7 | 25.7 | 25.6 | - | 25.6 | 25.7 | 25.6 | - | ||||||||||||||||||||||
| Shares Diluted | 25.4 | - | 25.4 | 25.4 | 25.4 | - | 25.4 | 26.3 | 26.4 | - | 26.3 | 25.7 | 25.6 | - | 25.6 | 25.7 | 25.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 32.8 | 28.7 | 31.2 | 32.0 | 31.8 | 35.9 | 30.2 | 49.9 | 65.3 | 60.8 | 77.3 | 33.9 | 36.4 | 48.6 | 36.2 | 29.7 | 29.4 | 75.4 | 27.2 | 24.7 | 24.0 | 24.4 | 53.7 | 23.1 | 63.9 | 23.7 | 149.2 | 19.7 | 19.1 | 16.9 | 16.0 | 16.3 | 28.8 | 94.0 | 16.0 | 14.1 | 16.3 | 14.0 | 13.6 | 14.8 |
| EBIT | 8.5 | 5.2 | 7.4 | 7.9 | 7.4 | 11.5 | 5.6 | 25.5 | 41.0 | 36.6 | 53.5 | 10.0 | 13.1 | 25.4 | 11.0 | 4.2 | 5.7 | 50.9 | 5.6 | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 9.5 | 9.2 | 9.2 | 9.5 | 9.3 | 7.3 | 6.2 | 6.8 | 6.1 | 6.2 | 5.9 | 5.4 | 2.1 | 0.0 |
| Depreciation & Amortization | 95.7 | 95.8 | 97.8 | 95.2 | 97.6 | 86.9 | 82.4 | 69.1 | 47.5 | 48.8 | 35.6 | 40.8 | 21.6 | 0.1 |
| Amortization of Intangibles | - | 0.1 | 0.0 | 0.0 | 4.1 | 4.1 | 6.8 | 12.7 | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 222.6 | 223.3 | 230.4 | 232.3 | 232.4 | 201.0 | 191.2 | 166.2 | 129.8 | 130.9 | 111.0 | 110.2 | 53.4 | 0.5 |
| 61.8 |
| 60.7 |
| 58.5 |
| 67.1 |
| 50.6 |
| 44.6 |
| 44.8 |
| 37.4 |
| 28.6 |
| 29.6 |
| 20.2 |
| 17.8 |
| 7.3 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (32.0) |
| (32.2) |
| 1.1 |
| 44.4 |
| (9.3) |
| 23.1 |
| 44.2 |
| 99.4 |
| (1.6) |
| 56.4 |
| 25.9 |
| (11.0) |
| (17.5) |
| (0.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (32.0) | (32.2) | 1.1 | 44.4 | (9.3) | 23.1 | 44.2 | 99.4 | (1.6) | 56.4 | 25.9 | (11.0) | (17.5) | (0.2) |
| Net Income Attributable To Parent | (31.9) | (32.0) | 1.1 | 44.3 | (9.3) | 23.0 | 44.0 | 99.1 | (1.6) | 53.4 | 21.9 | (10.8) | (15.6) | (0.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 2.8 | 4.0 | (0.2) | (1.9) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (31.9) | (32.0) | 1.1 | 44.3 | (9.3) | 23.0 | 44.0 | 99.1 | (1.6) | 53.4 | 21.9 | (10.8) | (15.6) | (0.2) |
| (1.26) |
| (1.26) |
| 0.04 |
| 1.69 |
| (0.36) |
| 0.89 |
| 1.74 |
| 4.03 |
| (0.08) |
| 2.49 |
| 1.03 |
| (0.51) |
| (0.73) |
| - |
| Shares Basic | 25.4 | 25.4 | 25.5 | 25.7 | 25.6 | 25.2 | 24.7 | 24.1 | 21.2 | 21.1 | 21.2 | 21.3 | 21.3 | - |
| Shares Diluted | 25.4 | 25.4 | 26.2 | 26.2 | 25.6 | 25.8 | 25.2 | 24.6 | 21.7 | 21.4 | 21.3 | 21.3 | 21.3 | - |
| 29.0 |
| 27.9 |
| 83.6 |
| 113.2 |
| 46.3 |
| 64.4 |
| 82.7 |
| 142.6 |
| 30.5 |
| 91.7 |
| 21.8 |
| 7.5 |
| (10.3) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 2.1 |
| 1.8 |
| 1.6 |
| 1.3 |
| 1.6 |
| 1.5 |
| 1.8 |
| 1.8 |
| 1.5 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.3 |
| 1.6 |
| 1.5 |
| 1.4 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.4 |
| 1.5 |
| 1.6 |
| 23.7 |
| 24.5 |
| 21.6 |
| 20.0 |
| 20.8 |
| 19.9 |
| 17.7 |
| 21.4 |
| 23.3 |
| 23.4 |
| 17.2 |
| 13.1 |
| 15.4 |
| 13.8 |
| 11.2 |
| 11.0 |
| 11.4 |
| 12.9 |
| 11.2 |
| 12.2 |
| 12.4 |
| 9.3 |
| 8.7 |
| 8.1 |
| 1.8 |
| 1.2 |
| 0.3 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.1 |
| 53.8 |
| 50.8 |
| 47.8 |
| 48.5 |
| 46.0 |
| 45.1 |
| 49.0 |
| 51.0 |
| 49.3 |
| 42.6 |
| 36.5 |
| 37.8 |
| 36.3 |
| 31.7 |
| 30.4 |
| 31.4 |
| 32.1 |
| 32.3 |
| 33.3 |
| 33.1 |
| 27.9 |
| 28.1 |
| 27.0 |
| 11.5 |
| 10.7 |
| 10.6 |
| 11.0 |
| 11.0 |
| 11.0 |
| 11.7 |
| 10.7 |
| 10.0 |
| 8.6 |
| 8.1 |
| 7.8 |
| 7.1 |
| 6.8 |
| 6.8 |
| 7.1 |
| 8.3 |
| 7.1 |
| 7.2 |
| 4.5 |
| 4.8 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| (5.4) |
| (3.4) |
| (6.9) |
| (4.2) |
| 29.6 |
| (9.3) |
| 28.0 |
| (13.3) |
| 119.1 |
| (2.0) |
| (4.4) |
| (4.8) |
| (5.3) |
| (1.7) |
| 10.1 |
| (4.3) |
| 54.1 |
| 9.9 |
| (3.3) |
| 0.2 |
| 8.8 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.8 |
| (5.4) |
| (3.4) |
| (6.9) |
| (4.2) |
| 29.6 |
| (9.3) |
| 28.0 |
| (13.3) |
| 119.1 |
| (2.0) |
| (4.4) |
| (4.8) |
| (5.3) |
| (1.7) |
| 10.1 |
| (4.3) |
| 54.1 |
| 9.9 |
| (3.3) |
| 0.2 |
| 8.8 |
| 16.6 |
| (4.7) |
| 38.7 |
| (5.4) |
| (3.4) |
| (6.9) |
| (4.2) |
| 29.6 |
| (9.3) |
| 28.0 |
| (13.3) |
| 118.7 |
| (2.0) |
| (4.4) |
| (4.8) |
| (5.2) |
| (1.7) |
| 10.1 |
| (4.3) |
| 53.9 |
| 7.4 |
| (3.6) |
| 0.2 |
| 7.1 |
| 14.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 0.3 |
| (0.0) |
| 1.7 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.8) |
| (4.7) |
| 38.7 |
| (5.4) |
| (3.4) |
| (6.9) |
| (4.2) |
| 29.6 |
| (9.3) |
| 28.0 |
| (13.3) |
| 118.7 |
| (2.0) |
| (4.4) |
| (4.8) |
| (5.2) |
| (1.7) |
| 10.1 |
| (4.3) |
| 53.9 |
| 7.4 |
| (3.6) |
| 0.2 |
| 7.1 |
| 14.6 |
| (0.21) |
| (0.14) |
| (0.27) |
| - |
| 1.19 |
| (0.38) |
| 1.08 |
| - |
| 4.84 |
| (0.08) |
| (0.19) |
| - |
| (0.25) |
| (0.08) |
| 0.47 |
| - |
| 2.51 |
| 0.34 |
| (0.17) |
| - |
| 0.33 |
| 0.69 |
| 25.2 |
| 25.1 |
| 25.1 |
| - |
| 24.4 |
| 24.3 |
| 25.4 |
| - |
| 24.1 |
| 23.7 |
| 23.6 |
| - |
| 20.8 |
| 20.8 |
| 21.0 |
| - |
| 21.1 |
| 21.0 |
| 21.0 |
| - |
| 21.3 |
| 21.3 |
| 25.2 |
| 25.1 |
| 25.1 |
| - |
| 24.9 |
| 24.3 |
| 25.9 |
| - |
| 24.6 |
| 24.2 |
| 24.0 |
| - |
| 21.3 |
| 21.3 |
| 21.4 |
| - |
| 21.5 |
| 21.5 |
| 21.3 |
| - |
| 21.4 |
| 21.3 |
| 4.7 |
| 3.2 |
| 4.5 |
| 36.0 |
| 1.7 |
| 40.5 |
| 0.3 |
| 131.9 |
| 6.6 |
| 3.7 |
| 3.1 |
| 4.8 |
| 5.2 |
| 17.4 |
| 81.1 |
| 4.8 |
| 1.9 |
| 3.9 |
| 4.7 |
| 4.9 |
| 6.7 |