| (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 | 278.9 | 253.4 | 244.7 | 203.3 | 174.6 | 155.8 | 148.5 | 131.1 | 118.5 | 105.4 | 90.9 | 90.4 | 89.2 | 88.6 | 80.7 | 79.7 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 980.3 | 876.0 | 553.9 | 375.9 | 327.1 | 247.8 | 168.5 | 113.3 | 73.0 | 59.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||
| Interest Income | 60.5 | 55.2 | 35.4 | 23.3 | 13.6 | 9.1 | 8.6 | 5.9 | 3.0 | - |
| Interest Expense | 3.5 | 0.4 | 1.1 | 3.8 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 56.0 | 56.3 | 33.6 | 24.4 | 15.4 | 11.3 | (0.0) | 7.5 | (0.0) | 1.1 |
| Net Income From Continuing Ops | 197.1 | 197.1 | 117.6 | |||||||
| Per Share | ||||||||||
| EPS Basic | 7.42 | 7.40 | 4.61 | 3.19 | 2.07 | 1.80 | 0.25 | 0.49 | 1.07 | 0.22 |
| EPS Diluted | 7.21 | 7.17 | 4.48 | 3.13 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | |||||
| 78.1 |
| 73.2 |
| 67.7 |
| 57.7 |
| 49.2 |
| 42.3 |
| 45.0 |
| 43.1 |
| 38.0 |
| 34.6 |
| 30.5 |
| 25.9 |
| 22.3 |
| 15.6 |
| 18.9 |
| 19.9 |
| 18.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 17.3 | 15.3 | 14.5 | 13.3 | 12.0 | 11.1 | 9.4 | 7.6 | 7.3 | 6.9 | 6.0 | 5.5 | 5.1 | 4.3 | 3.7 | 3.1 | 2.6 | 2.4 | 2.3 | 2.3 | 2.2 | 2.3 | 2.1 | 2.1 | 2.0 | 1.8 | 1.7 | 1.5 | 1.0 | - | - | 0.7 | 0.6 |
| Interest Expense | 3.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.7 | 0.8 | 0.9 | 1.1 | 1.0 | 0.4 | 0.3 | 0.1 | 0.1 | - | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Pre-Tax Income | 53.5 | 72.7 | 67.1 | 59.9 | 53.7 | 45.0 | 38.5 | 33.4 | 34.4 | 33.5 | 24.5 | 23.0 | 22.6 | 25.0 | 5.2 | 18.3 | 19.1 | ||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 10.5 | 16.5 | 15.7 | 13.4 | 10.8 | 10.0 | 8.0 | 7.6 | 8.0 | 7.6 | 6.1 | 5.5 | 5.3 | 6.2 | 0.9 | 3.7 | 4.5 | 4.8 | (0.1) | 3.2 | 3.5 | (0.6) | (6.2) | 3.3 | 3.4 | 3.5 | 2.0 | 1.8 | 0.1 | (0.0) | 0.0 | 0.0 | (0.0) |
| Net Income From Continuing Ops | 42.9 | 56.2 | 51.5 | 46.5 | 42.9 | 35.0 | 30.5 | 25.7 | 26.4 | 25.9 | 18.4 | 17.6 | 17.3 | 18.8 | 4.3 | 14.6 | 14.5 | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | 42.9 | 56.2 | 51.5 | 46.5 | 42.9 | 35.0 | 30.5 | 25.7 | 26.4 | 25.9 | 18.4 | 17.6 | 17.3 | 18.8 | 4.3 | 14.6 | 14.5 | ||||||||||||||||
| Net Income Attributable To Parent | 42.9 | 56.2 | 51.5 | 46.5 | 42.9 | 35.0 | 30.5 | 25.7 | 26.4 | 25.9 | 18.4 | 17.6 | 17.3 | 18.8 | 4.3 | 14.6 | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | 42.9 | 56.2 | 51.5 | 46.5 | 42.9 | 35.0 | 30.5 | 25.7 | 26.4 | 25.9 | 18.4 | 17.6 | 17.3 | 18.8 | 4.3 | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | 1.62 | - | 1.93 | 1.74 | 1.61 | - | 1.18 | 1.03 | 1.06 | - | 0.75 | 0.71 | 0.69 | - | 0.17 | 0.58 | 0.57 | - | 0.01 | 0.48 | 0.65 | - | (0.62) | 0.49 | 0.49 | - | 0.32 | 0.30 | (0.85) | - | 0.09 | 0.41 | - |
| EPS Diluted | 1.57 | - | 1.87 | 1.68 | 1.57 | - | 1.15 | 1.00 | 1.04 | - | 0.73 | 0.69 | 0.68 | - | 0.17 | 0.57 | 0.56 | - | |||||||||||||||
| Shares Basic | 26.6 | - | 26.6 | 26.8 | 26.7 | - | 25.8 | 24.9 | 24.9 | - | 24.7 | 24.8 | 25.0 | - | 25.2 | 25.2 | 25.4 | - | |||||||||||||||
| Shares Diluted | 27.3 | - | 27.4 | 27.6 | 27.4 | - | 26.5 | 25.6 | 25.5 | - | 25.2 | 25.3 | 25.4 | - | 25.8 | 25.7 | 25.9 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 8.9 | 5.1 | 4.5 | 4.1 | 3.5 | 1.3 | 0.2 | 0.2 | 0.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| 0.9 |
| 0.0 |
| - |
| 1.1 |
| 2.3 |
| 1.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 253.1 | 253.4 | 151.2 | 103.6 | 67.6 | 57.1 | 6.2 | 18.1 | 18.2 | 4.9 |
| 79.2 |
| 52.2 |
| 45.8 |
| 6.3 |
| 10.6 |
| 18.2 |
| 3.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 197.1 | 197.1 | 117.6 | 79.2 | 52.2 | 45.8 | 6.3 | 10.6 | 18.2 | 3.8 |
| Net Income Attributable To Parent | 197.1 | 197.1 | 117.6 | 79.2 | 52.2 | 45.8 | 6.3 | 10.6 | 18.2 | 3.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 197.1 | 197.1 | 117.6 | 79.2 | 52.2 | 45.8 | 6.3 | 10.6 | 18.2 | 3.8 |
| 2.02 |
| 1.76 |
| 0.24 |
| 0.49 |
| 1.07 |
| 0.22 |
| Shares Basic | 26.6 | 26.6 | 25.5 | 24.8 | 25.2 | 25.5 | 24.9 | 21.5 | 17.0 | 17.0 |
| Shares Diluted | 27.3 | 27.5 | 26.2 | 25.3 | 25.8 | 26.1 | 25.6 | 21.8 | 17.0 | 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.4 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.4 |
| 0.1 |
| 15.5 |
| 20.1 |
| (2.4) |
| (21.8) |
| 15.3 |
| 15.2 |
| 14.4 |
| 9.4 |
| 8.5 |
| (14.3) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| 16.6 |
| 0.2 |
| 12.3 |
| 16.6 |
| (1.8) |
| (15.7) |
| 12.0 |
| 11.8 |
| 10.9 |
| 7.5 |
| 6.7 |
| (14.4) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| 0.2 |
| 12.3 |
| 16.6 |
| (1.8) |
| (15.7) |
| 12.0 |
| 11.8 |
| 10.9 |
| 7.5 |
| 6.7 |
| (14.4) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| 14.5 |
| 16.6 |
| 0.2 |
| 12.3 |
| 16.6 |
| (1.8) |
| (15.7) |
| 12.0 |
| 11.8 |
| 10.9 |
| 7.5 |
| 6.7 |
| (14.4) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 14.5 |
| 16.6 |
| 0.2 |
| 12.3 |
| 16.6 |
| (1.8) |
| (15.7) |
| 12.0 |
| 11.8 |
| 10.9 |
| 7.5 |
| 6.7 |
| (14.4) |
| 4.1 |
| 1.6 |
| 6.9 |
| 5.6 |
| 0.01 |
| 0.47 |
| 0.63 |
| - |
| (0.62) |
| 0.48 |
| 0.48 |
| - |
| 0.31 |
| 0.30 |
| (0.85) |
| - |
| 0.09 |
| 0.41 |
| - |
| 25.4 |
| 25.5 |
| 25.6 |
| - |
| 25.5 |
| 24.3 |
| 24.1 |
| - |
| 23.5 |
| 22.0 |
| 17.0 |
| - |
| 17.0 |
| 17.0 |
| - |
| 26.0 |
| 26.1 |
| 26.3 |
| - |
| 25.5 |
| 25.1 |
| 24.8 |
| - |
| 23.9 |
| 22.1 |
| 17.0 |
| - |
| 17.0 |
| 17.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |