| (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 | 190.7 | 187.9 | 182.7 | 177.8 | 178.3 | 173.0 | 165.5 | 161.5 | 161.3 | 154.4 | 152.5 | 152.1 | 151.1 | 145.0 | 145.7 | 142.5 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 739.0 | 726.6 | 661.4 | 610.1 | 575.4 | 532.8 | 498.0 | 536.7 | 430.4 | 311.5 | 257.7 | 242.1 | 188.2 | 73.2 | 17.6 | 3.5 | 0.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.0) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 1.4 | 1.3 | 1.8 | 0.4 | (0.8) | - | - | - | - | - | - | - | - | - | - | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.92 | 0.89 | 0.51 | 0.48 | 0.42 | 0.15 | 0.05 | (0.67) | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.2 | 6.6 | (0.2) | |
| 142.2 |
| 137.1 |
| 132.3 |
| 133.1 |
| 130.4 |
| 120.8 |
| 126.7 |
| 119.0 |
| 131.5 |
| 135.3 |
| 136.0 |
| 132.6 |
| 132.8 |
| 118.1 |
| 104.9 |
| 104.2 |
| 103.2 |
| 102.8 |
| 70.6 |
| 69.9 |
| 68.3 |
| 66.3 |
| 65.3 |
| 63.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 11.9 | 13.9 | 12.8 | 12.9 | 12.1 | 11.6 | 11.1 | 11.1 | 11.8 | 10.8 | 10.4 | 11.7 | 11.5 | 11.5 | 10.8 | 11.4 | 11.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 65.5 | 64.3 | 65.6 | 71.2 | 65.3 | 63.3 | 68.3 | 61.2 | 60.2 | 59.6 | 58.7 | 59.7 | 58.5 | 58.2 | 60.0 | 60.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 132.5 | 133.9 | 130.8 | 134.7 | 128.4 | 125.8 | 126.5 | 119.2 | 117.4 | 116.0 | 112.4 | 114.4 | 113.1 | 112.0 | 112.0 | 111.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | 27.7 | 25.7 | 25.0 | 25.0 | 23.6 | 23.3 | 22.6 | 21.5 | 20.7 | 19.5 | 18.3 | 17.6 | 17.1 | 18.2 | 18.6 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (2.0) | (2.0) | (0.4) | (1.0) | (1.0) | (2.0) | (1.1) | (1.7) | (0.9) | (0.8) | (4.9) | (0.9) | (0.8) | (2.4) | (3.9) | (1.5) | (4.4) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.2 | 0.8 | 0.2 | 0.2 | 0.1 | 0.8 | 0.4 | 0.5 | 0.1 | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 33.2 | 52.6 | 27.2 | 14.3 | 28.9 | 20.2 | 12.9 | 17.0 | 19.6 | 15.2 | 13.7 | 16.2 | 18.6 | 15.7 | 12.2 | 15.3 | 11.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 33.2 | 52.6 | 27.2 | 14.3 | 28.9 | 20.2 | 12.9 | 17.0 | 19.6 | 15.2 | 13.7 | 16.2 | 18.6 | 15.7 | 12.2 | 15.3 | 11.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 30.4 | 47.5 | 24.7 | 12.8 | 26.3 | 18.1 | 11.6 | 15.3 | 17.7 | 13.5 | 12.2 | 14.5 | 16.6 | 13.7 | 11.0 | 13.5 | ||||||||||||||||||||||||
| Less: Minority Interest | 2.9 | 5.1 | 2.5 | 1.5 | 2.6 | 2.0 | 1.3 | 1.7 | 2.0 | 1.7 | 1.5 | 1.8 | 2.0 | 2.0 | 1.1 | 1.7 | 1.3 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 30.4 | 47.5 | 24.7 | 12.8 | 26.3 | 18.1 | 11.6 | 15.3 | 17.7 | 13.5 | 12.2 | 14.5 | 16.6 | 13.7 | 11.0 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.24 | - | 0.20 | 0.10 | 0.21 | - | 0.09 | 0.12 | 0.14 | - | 0.10 | 0.12 | 0.14 | - | 0.09 | 0.12 | 0.09 | - | 0.13 | 0.06 | 0.00 | - | 0.12 | - | - | - | - | - | - | - | - | - | - | - | - | (0.01) | - | - | - | 0.00 |
| EPS Diluted | 0.24 | - | 0.20 | 0.10 | 0.21 | - | 0.09 | 0.12 | 0.14 | - | 0.10 | 0.12 | 0.14 | - | 0.09 | 0.12 | 0.09 | - | ||||||||||||||||||||||
| Shares Basic | 125.9 | - | 125.6 | 125.5 | 125.2 | - | 122.5 | 122.4 | 122.2 | - | 118.3 | 117.3 | 117.2 | - | 116.8 | 114.1 | 113.6 | - | ||||||||||||||||||||||
| Shares Diluted | 139.0 | - | 138.9 | 138.9 | 138.6 | - | 136.6 | 136.4 | 136.4 | - | 132.8 | 131.9 | 131.9 | - | 131.6 | 129.1 | 128.5 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 51.5 | 51.6 | 45.6 | 44.4 | 45.2 | 48.8 | 41.4 | 48.5 | 50.4 | 36.9 | 37.6 | 15.8 | 8.6 | 4.3 | 1.7 | 0.8 | 0.2 |
| Depreciation & Amortization | 266.6 | 266.4 | 253.0 | 236.4 | 236.2 | 221.4 | 224.7 | 231.0 | 177.5 | 127.2 | 103.3 | 98.4 | 76.6 | 29.2 | 7.9 | 1.5 | 0.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 31.9 | 27.6 | 29.1 | 29.7 | 10.5 | 3.0 | 0.8 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 531.9 | 527.7 | 488.9 | 455.9 | 445.0 | 435.3 | 423.0 | 533.9 | 415.0 | 294.3 | 222.2 | 196.4 | 191.3 | 75.2 | 18.8 | 5.2 | 0.8 |
| (1.3) |
| (1.7) |
| (0.7) |
| - |
| Interest Expense | - | - | 97.0 | 84.2 | 71.2 | 76.4 | 85.3 | 103.2 | 72.6 | 45.7 | 32.5 | 32.4 | 20.4 | 10.5 | 3.0 | 0.8 | 0.0 |
| Income From Equity Investments | - | 0.1 | (0.2) | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (5.4) | (4.3) | (5.7) | (7.3) | (12.2) | (34.4) | 9.2 | (0.7) | (1.7) | 0.7 | 1.3 | - | - | - | - | (0.8) | (0.0) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Net Income From Continuing Ops | 127.3 | 123.0 | 69.7 | 63.8 | 54.5 | 17.2 | 5.5 | (72.8) | 47.0 | (41.7) | 9.0 | 13.6 | (22.6) | (12.4) | (4.3) | (2.5) | (0.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 127.3 | 123.0 | 69.7 | 63.8 | 54.5 | 17.2 | 5.5 | (72.8) | 47.0 | (41.7) | 9.0 | 13.6 | (22.6) | (12.4) | (4.3) | (2.5) | (0.7) |
| Net Income Attributable To Parent | 115.4 | 111.3 | 62.7 | 56.8 | 48.3 | 15.1 | 4.8 | (63.5) | 39.1 | (38.4) | 8.9 | 13.4 | (22.6) | (12.4) | (3.3) | (2.4) | (0.7) |
| Less: Minority Interest | 11.9 | 11.7 | 7.0 | 6.9 | 6.2 | 2.1 | 0.7 | (9.3) | 7.8 | (3.3) | 0.1 | 0.2 | 0.0 | 0.1 | (0.9) | (0.2) | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 115.4 | 111.3 | 62.7 | 56.8 | 48.3 | 15.1 | 4.8 | (63.5) | 39.1 | (38.4) | 8.9 | 13.4 | (22.6) | (12.4) | (3.3) | (2.4) | (0.7) |
| - |
| EPS Diluted | 0.83 | 0.89 | 0.51 | 0.48 | 0.42 | 0.15 | 0.05 | (0.67) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 125.9 | 125.5 | 122.7 | 118.3 | 115.4 | 102.4 | 96.8 | 94.6 | 196.6 | 183.8 | 183.9 | 183.7 | 179.3 | 70.2 | - | - | - |
| Shares Diluted | 139.0 | 138.9 | 136.8 | 133.0 | 130.3 | 116.7 | 111.2 | 109.0 | 241.4 | 196.5 | 186.7 | 186.4 | 179.3 | 70.2 | - | - | - |
| (0.6) |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.0) | (1.3) | (1.7) | (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 11.6 |
| 11.9 |
| 9.3 |
| 11.2 |
| 9.6 |
| 9.8 |
| 10.7 |
| 10.2 |
| 11.5 |
| 13.5 |
| 13.3 |
| 12.9 |
| 13.6 |
| 13.5 |
| 10.5 |
| 10.9 |
| 8.9 |
| 9.2 |
| 7.8 |
| 13.9 |
| 7.7 |
| 8.5 |
| 57.2 |
| 55.6 |
| 53.9 |
| 56.6 |
| 55.3 |
| 56.0 |
| 56.1 |
| 56.4 |
| 56.2 |
| 53.7 |
| 58.5 |
| 59.6 |
| 59.3 |
| 43.4 |
| 45.7 |
| 46.4 |
| 42.0 |
| 43.0 |
| 28.7 |
| 28.2 |
| 27.3 |
| 25.8 |
| 26.6 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.6 |
| 114.3 |
| 104.2 |
| 108.4 |
| 108.5 |
| 111.1 |
| 103.8 |
| 102.3 |
| 105.8 |
| 121.5 |
| 147.0 |
| 137.2 |
| 128.2 |
| 117.7 |
| 108.2 |
| 101.0 |
| 88.2 |
| 114.7 |
| 64.6 |
| 57.9 |
| 57.1 |
| 60.1 |
| 54.3 |
| 54.8 |
| 18.6 |
| 19.1 |
| 20.1 |
| 20.0 |
| 20.4 |
| 22.2 |
| 22.8 |
| 27.1 |
| 25.3 |
| 25.8 |
| 25.0 |
| 21.5 |
| 17.3 |
| 17.1 |
| 16.8 |
| 17.1 |
| 10.6 |
| 9.5 |
| 8.4 |
| 8.6 |
| 8.5 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.8) |
| (7.1) |
| (2.9) |
| (15.6) |
| (0.3) |
| 0.2 |
| (0.5) |
| 9.9 |
| 0.8 |
| 1.6 |
| (10.6) |
| 7.5 |
| (0.2) |
| (0.2) |
| (1.2) |
| (0.1) |
| 1.6 |
| 0.0 |
| 0.7 |
| (1.6) |
| 1.4 |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| 16.6 |
| 6.4 |
| 0.1 |
| (12.8) |
| 13.4 |
| (6.4) |
| 11.2 |
| 4.9 |
| (29.7) |
| (42.2) |
| (5.8) |
| 79.2 |
| (16.3) |
| (14.1) |
| (1.8) |
| (33.3) |
| (8.4) |
| (1.2) |
| 1.1 |
| 3.7 |
| 2.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| 16.6 |
| 6.4 |
| 0.1 |
| (12.8) |
| 13.4 |
| (6.4) |
| 11.2 |
| 4.9 |
| (29.7) |
| (42.2) |
| (5.8) |
| 79.2 |
| (16.3) |
| (14.1) |
| (1.8) |
| (33.3) |
| (8.4) |
| (1.2) |
| 1.1 |
| 3.7 |
| 2.5 |
| 0.6 |
| 10.1 |
| (5.2) |
| 14.6 |
| 5.6 |
| 0.1 |
| (11.2) |
| 11.8 |
| (5.6) |
| 9.8 |
| 4.1 |
| (25.9) |
| (36.6) |
| (5.2) |
| 65.3 |
| (13.2) |
| (11.4) |
| (1.6) |
| (30.1) |
| (8.2) |
| (1.2) |
| 1.1 |
| 3.7 |
| 2.5 |
| 0.6 |
| (0.6) |
| 1.9 |
| 0.8 |
| 0.0 |
| (1.6) |
| 1.6 |
| (0.8) |
| 1.4 |
| 0.8 |
| (3.9) |
| (5.6) |
| (0.6) |
| 13.8 |
| (3.0) |
| (2.7) |
| (0.2) |
| (3.2) |
| (0.1) |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 10.1 |
| (5.2) |
| 14.6 |
| 5.6 |
| 0.1 |
| (11.2) |
| 11.8 |
| (5.6) |
| 9.8 |
| 4.1 |
| (25.9) |
| (36.6) |
| (5.2) |
| 65.3 |
| (13.2) |
| (11.4) |
| (1.6) |
| (30.1) |
| (8.2) |
| (1.2) |
| 1.1 |
| 3.7 |
| 2.5 |
| 0.6 |
| 0.13 |
| 0.06 |
| 0.00 |
| - |
| 0.12 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.01) |
| - |
| - |
| - |
| 0.00 |
| 109.0 |
| 93.6 |
| 93.5 |
| - |
| 96.8 |
| 96.8 |
| 290.0 |
| - |
| 283.8 |
| 283.0 |
| 281.3 |
| - |
| 183.7 |
| 184.5 |
| 185.9 |
| - |
| 183.8 |
| 183.1 |
| 183.2 |
| - |
| 184.6 |
| 183.5 |
| 122.6 |
| 107.2 |
| 107.0 |
| - |
| 111.2 |
| 111.1 |
| 333.2 |
| - |
| 326.6 |
| 326.3 |
| 325.3 |
| - |
| 228.2 |
| 228.9 |
| 230.4 |
| - |
| 186.5 |
| 185.9 |
| 186.0 |
| - |
| 187.4 |
| 186.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |