| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 228.8 | 247.7 | 238.7 | 234.3 | 235.9 | 250.9 | 250.0 | 250.4 | 250.5 | 262.6 | 268.2 | 266.6 | 259.5 | 261.9 | 250.1 | 225.8 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 949.5 | 956.7 | 1,001.8 | 1,056.9 | 952.5 | 626.8 | 583.7 | 600.1 | 497.6 | 361.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 33.6 | 34.0 | 53.2 | |||||||
| Operating Income | ||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 16.7 | 18.8 | (36.5) | (73.7) | 2.5 | 15.4 | (13.0) | 22.8 | 46.7 | 12.3 |
| Net Income From Continuing Ops | 17.8 | 25.2 | (78.7) | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.38 | 0.54 | (1.95) | (4.88) | (2.37) | 1.68 | (1.65) | 0.46 | 6.42 | (4.22) |
| EPS Diluted | 0.37 | 0.53 | (1.95) | (4.88) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | |||||
| 214.7 |
| 194.1 |
| 159.1 |
| 138.3 |
| 135.3 |
| 140.8 |
| 136.8 |
| 142.7 |
| 163.4 |
| 165.3 |
| 153.9 |
| 142.6 |
| 138.3 |
| - |
| 128.5 |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 7.0 | 6.3 | 10.5 | 9.8 | 7.4 | 6.4 | 13.0 | 22.0 | 11.8 | 20.2 | 11.9 | 21.1 | 19.2 | 14.1 | 14.4 | 16.9 | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Depreciation & Amortization | 0.3 | 0.3 | 0.4 | 0.5 | 0.6 | 0.6 | 0.8 | 1.0 | 1.1 | 1.2 | 0.9 | 0.9 | 1.3 | 1.3 | 1.3 | 1.3 | |||||||||||||||||
| Amortization of Intangibles | 1.2 | 1.3 | 1.2 | 1.2 | 1.2 | 1.8 | 1.9 | 1.9 | 1.9 | 2.3 | 1.9 | 1.9 | 1.6 | 1.9 | 2.0 | 2.0 | 2.0 | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 91.3 | 83.8 | 90.8 | 94.4 | 92.7 | 89.5 | 102.1 | 109.2 | 109.6 | 129.4 | 122.5 | 136.1 | 146.3 | 151.4 | 259.3 | 157.9 | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | 3.6 | 6.6 | 14.2 | 10.1 | 13.2 | 3.9 | (39.5) | (49.1) | (30.5) | (57.3) | (37.4) | (17.5) | (141.5) | (7.9) | (112.4) | (12.7) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 1.2 | 3.2 | 9.0 | 3.2 | 3.4 | (4.8) | (9.5) | (18.1) | (4.0) | (15.5) | (16.2) | (2.6) | (39.4) | 0.5 | (6.5) | (3.5) | 12.0 | 6.7 | 5.1 | 2.6 | 1.0 | 6.2 | (1.8) | (12.7) | (4.7) | 8.0 | 4.4 | 5.1 | 5.4 | - | 8.2 | - | - |
| Net Income From Continuing Ops | 2.3 | 3.4 | 5.2 | 6.9 | 9.8 | 8.7 | (30.0) | (31.0) | (26.4) | (41.8) | (21.1) | (14.9) | (102.1) | (8.4) | (105.8) | (9.2) | 45.7 | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | 2.3 | 3.4 | 5.2 | 6.9 | 9.8 | 8.7 | (30.0) | (31.0) | (26.4) | (41.8) | (21.1) | (14.9) | (102.1) | (8.4) | (105.8) | (9.2) | 45.7 | ||||||||||||||||
| Net Income Attributable To Parent | 2.3 | 3.4 | 5.2 | 6.9 | 9.8 | 8.7 | (30.0) | (31.0) | (26.4) | (41.8) | (21.1) | (14.9) | (102.1) | (8.4) | (105.8) | (9.2) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | 2.3 | 3.4 | 5.2 | 6.9 | 9.8 | 8.7 | (30.0) | (31.0) | (26.4) | (41.8) | (21.1) | (14.9) | (102.1) | (8.4) | (105.8) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | 0.05 | - | 0.11 | 0.15 | 0.21 | - | (0.75) | (0.78) | (0.68) | - | (0.55) | (0.41) | (3.00) | - | (3.21) | (0.28) | 1.42 | - | 0.82 | 0.26 | 0.11 | - | (0.22) | (1.26) | (0.49) | - | (6.39) | 0.52 | 0.57 | - | 0.97 | - | - |
| EPS Diluted | 0.05 | - | 0.11 | 0.14 | 0.21 | - | (0.75) | (0.78) | (0.68) | - | (0.55) | (0.41) | (3.00) | - | (3.21) | (0.28) | 1.37 | - | |||||||||||||||
| Shares Basic | 47.4 | - | 46.7 | 46.6 | 45.5 | - | 40.0 | 39.8 | 38.9 | - | 38.3 | 36.7 | 34.0 | - | 33.0 | 32.8 | 32.2 | - | |||||||||||||||
| Shares Diluted | 48.5 | - | 48.3 | 47.9 | 47.0 | - | 40.0 | 39.8 | 38.9 | - | 38.3 | 36.7 | 34.0 | - | 33.0 | 32.8 | 33.3 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| 72.4 |
| 58.8 |
| 37.5 |
| 20.5 |
| 15.4 |
| 10.8 |
| 16.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.5 | 1.8 | 3.5 | 4.3 | 5.2 | 9.4 | 9.4 | 8.8 | 8.3 | 7.5 |
| Amortization of Intangibles | 4.9 | 4.9 | 7.5 | 7.7 | 7.9 | 0.3 | 0.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 360.4 | 361.8 | 410.4 | 534.3 | 715.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 34.5 | 44.1 | (115.2) | (253.7) | (75.3) | 62.8 | (58.1) | 84.4 | 170.1 | 2.1 |
| (180.0) |
| (77.7) |
| 47.4 |
| (45.1) |
| 61.6 |
| 123.4 |
| (10.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.8 | 25.2 | (78.7) | (180.0) | (77.7) | 47.4 | (45.1) | 61.6 | 123.4 | (10.2) |
| Net Income Attributable To Parent | 17.8 | 25.2 | (78.7) | (180.0) | (77.7) | 47.4 | (45.1) | 61.6 | 123.4 | (10.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 17.8 | 25.2 | (78.7) | (180.0) | (77.7) | 47.4 | (45.1) | 4.3 | 16.6 | (10.2) |
| (2.37) |
| 1.56 |
| (1.65) |
| 0.40 |
| 4.47 |
| (4.22) |
| Shares Basic | 47.4 | 46.4 | 40.4 | 36.9 | 32.8 | 28.2 | 27.3 | 9.3 | 2.6 | 2.4 |
| Shares Diluted | 48.5 | 47.9 | 40.4 | 36.9 | 32.8 | 30.3 | 27.3 | 10.8 | 3.7 | 2.4 |
| - |
| - |
| - |
| - |
| - |
| 13.4 |
| 14.6 |
| 2.7 |
| 10.2 |
| 10.0 |
| 2.9 |
| 11.1 |
| 2.6 |
| 3.8 |
| 4.6 |
| 3.9 |
| 3.6 |
| 3.4 |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 0.7 |
| 1.3 |
| 3.9 |
| 3.5 |
| 2.1 |
| 2.2 |
| 2.6 |
| 2.5 |
| 2.6 |
| 2.3 |
| 2.2 |
| 1.7 |
| - |
| 2.1 |
| - |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.7 |
| 20.9 |
| 28.1 |
| 9.8 |
| 4.0 |
| 14.7 |
| (7.8) |
| (46.9) |
| (18.0) |
| 31.2 |
| 14.4 |
| 18.9 |
| 20.0 |
| - |
| 29.1 |
| - |
| - |
| 14.2 |
| 23.0 |
| 7.3 |
| 3.0 |
| 8.5 |
| (6.0) |
| (34.2) |
| (13.3) |
| 23.2 |
| 10.0 |
| 13.8 |
| 14.6 |
| 25.3 |
| 20.8 |
| 38.9 |
| 38.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 23.0 |
| 7.3 |
| 3.0 |
| 8.5 |
| (6.0) |
| (34.2) |
| (13.3) |
| 23.2 |
| 10.0 |
| 13.8 |
| 14.6 |
| 25.3 |
| 20.8 |
| 38.9 |
| 38.4 |
| 45.7 |
| 14.2 |
| 23.0 |
| 7.3 |
| 3.0 |
| 8.5 |
| (6.0) |
| (34.2) |
| (13.3) |
| 23.2 |
| 10.0 |
| 13.8 |
| 14.6 |
| 25.3 |
| 20.8 |
| 38.9 |
| 38.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.2) |
| 45.7 |
| 14.2 |
| 23.0 |
| 7.3 |
| 3.0 |
| 8.5 |
| (6.0) |
| (34.2) |
| (13.3) |
| 28.5 |
| (27.4) |
| 1.5 |
| 1.7 |
| (63.3) |
| 2.6 |
| 38.9 |
| 38.4 |
| 0.75 |
| 0.24 |
| 0.10 |
| - |
| (0.22) |
| (1.26) |
| (0.49) |
| - |
| (6.39) |
| 0.52 |
| 0.51 |
| - |
| 0.64 |
| - |
| - |
| 28.2 |
| 28.0 |
| 27.8 |
| - |
| 27.5 |
| 27.2 |
| 27.0 |
| - |
| 4.3 |
| 2.9 |
| 2.9 |
| - |
| 2.6 |
| - |
| - |
| 30.5 |
| 30.1 |
| 29.6 |
| - |
| 27.5 |
| 27.2 |
| 27.0 |
| - |
| 4.3 |
| 3.0 |
| 3.3 |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |