| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 47.5 | 45.6 | 45.4 | 37.2 | 41.4 | 42.3 | 40.7 | 34.3 | 39.1 | 35.5 | 38.4 | 31.8 | 34.8 | 29.9 | 33.3 | 24.3 | |||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 175.7 | 158.7 | 144.9 | 122.3 | 107.8 | 80.2 | 62.5 |
| Cost of Revenue | 62.0 | 57.4 | 55.5 | 48.0 | 44.2 | 32.9 | 27.3 |
| Gross Profit | 113.7 | 101.3 | 89.4 | 74.3 | 63.7 | 47.4 | 35.2 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 38.2 | 35.1 | 24.6 | 21.1 | 19.4 | 18.3 | 14.7 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 26.5 | 21.9 | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | 3.3 | 2.1 | 0.3 | 5.6 | 4.3 | 2.1 | 4.0 |
| Net Income From Continuing Ops | 7.8 | 7.7 | 0.8 | 2.8 | 13.1 | 9.3 | |
| Per Share | |||||||
| EPS Basic | 0.13 | 0.12 | 0.01 | 0.04 | 0.23 | 0.21 | 0.25 |
| EPS Diluted | 0.13 | 0.12 | 0.01 | 0.04 | 0.22 | 0.21 | 0.25 |
| Supplementary Data | |||||||
| EBITDA | 69.0 | 61.4 | 49.6 | 43.1 | 38.4 | 32.4 | 23.1 |
| EBIT | 38.2 | 35.1 | 24.6 | 21.1 | 19.4 | 18.3 | 14.7 |
| 35.1 |
| 25.8 |
| 30.3 |
| 16.6 |
| - |
| 21.6 |
| 21.0 |
| - |
| - |
| Cost of Revenue | 16.1 | 16.2 | 16.5 | 13.2 | 14.2 | 15.1 | 14.8 | 13.3 | 14.3 | 13.2 | 14.4 | 13.5 | 12.3 | 11.8 | 13.9 | 10.0 | 13.0 | 11.4 | 12.1 | 7.7 | - | 9.7 | 8.2 | - | - |
| Gross Profit | 31.4 | 29.4 | 28.9 | 24.0 | 27.2 | 27.2 | 25.8 | 21.0 | 24.8 | 22.3 | 24.0 | 18.4 | 22.5 | 18.2 | 19.3 | 14.3 | 22.2 | 14.4 | 18.2 | 8.9 | - | 11.9 | 12.8 | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 11.5 | 11.3 | 10.7 | 11.2 | 10.0 | 11.0 | 9.3 | 9.7 | 9.7 | 9.4 | 11.6 | 9.2 | 8.1 | 8.0 | 7.4 | 7.6 | 8.2 | ||||||||
| Depreciation & Amortization | 8.1 | 7.8 | 7.6 | 7.3 | 6.8 | 6.7 | 6.4 | 6.4 | 6.4 | 6.3 | 6.2 | 6.1 | 5.8 | 5.5 | 5.4 | 5.4 | |||||||||
| Amortization of Intangibles | 8.1 | 7.7 | 7.5 | 7.3 | 6.7 | 6.7 | 6.4 | 6.3 | 6.3 | 6.3 | 6.2 | 6.0 | 5.7 | 5.5 | 5.3 | 5.3 | 5.2 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 35.7 | 35.2 | 34.7 | 31.7 | 31.0 | 32.7 | 30.5 | 29.4 | 30.4 | 29.0 | 32.3 | 28.7 | 26.2 | 25.3 | 26.7 | 23.0 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 11.8 | 10.3 | 10.7 | 5.4 | 10.4 | 9.6 | 10.1 | 5.0 | 8.8 | 6.5 | 6.1 | 3.1 | 8.6 | 4.6 | 6.6 | 1.3 | 8.7 | 2.7 | 7.8 | 0.2 | - | 4.9 | 5.3 | - | (0.0) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - | - | 0.0 | |||||||||
| Other Non-Operating Income | (0.1) | (0.1) | (0.1) | (0.2) | (0.1) | 0.5 | 0.0 | (0.1) | (0.1) | (1.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | - | ||||||||
| Pre-Tax Income | 5.6 | 3.3 | 3.2 | (0.9) | 3.3 | 7.3 | (0.0) | (0.7) | 4.1 | (4.1) | 1.0 | 0.2 | 2.8 | (0.5) | 6.2 | 0.0 | 11.7 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 1.6 | 1.1 | 0.9 | (0.3) | 0.6 | 2.0 | (0.2) | (0.3) | 1.2 | (1.2) | 0.3 | 0.1 | 0.4 | 3.5 | 1.7 | 0.0 | 2.8 | 0.4 | 1.5 | (0.5) | 0.5 | 0.8 | 0.9 | 0.0 | - |
| Net Income From Continuing Ops | 4.1 | 2.2 | 2.2 | (0.6) | 2.7 | 5.3 | 0.2 | (0.5) | 2.9 | (2.9) | 0.7 | 0.2 | 2.3 | (4.1) | 4.5 | 0.0 | 8.9 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 4.1 | 2.2 | 2.2 | (0.6) | 2.7 | 5.3 | 0.2 | (0.5) | 2.9 | (2.9) | 0.7 | 0.2 | 2.3 | (4.1) | 4.5 | 0.0 | 8.9 | ||||||||
| Net Income Attributable To Parent | 4.4 | 2.2 | 2.3 | (0.6) | 2.7 | 5.2 | 0.2 | (0.3) | 2.8 | (3.0) | 0.5 | 0.3 | 2.3 | (4.4) | 4.5 | 0.1 | |||||||||
| Less: Minority Interest | (0.3) | 0.0 | (0.1) | (0.1) | 0.1 | 0.1 | (0.0) | (0.1) | 0.1 | 0.1 | 0.1 | (0.1) | 0.0 | 0.3 | (0.1) | (0.1) | (0.0) | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 4.4 | 2.2 | 2.3 | (0.6) | 2.7 | 5.2 | 0.2 | (0.3) | 2.8 | (3.0) | 0.5 | 0.3 | 2.3 | (4.4) | 4.5 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | - | 0.03 | 0.03 | (0.01) | - | 0.08 | - | (0.01) | - | (0.05) | 0.01 | - | - | (0.07) | 0.07 | 0.00 | - | 0.02 | 0.08 | (0.05) | - | 0.05 | 0.06 | - | - |
| EPS Diluted | - | 0.03 | 0.03 | (0.01) | - | 0.08 | - | (0.01) | - | (0.05) | 0.01 | - | - | (0.07) | 0.07 | 0.00 | - | 0.02 | |||||||
| Shares Basic | - | 65.6 | 65.6 | 65.4 | - | 65.2 | 65.2 | 65.0 | - | 64.8 | 64.8 | 64.6 | - | 64.4 | 64.3 | 64.2 | - | 64.1 | |||||||
| Shares Diluted | - | 66.3 | 66.3 | 65.4 | - | 66.1 | 65.8 | 65.0 | - | 64.8 | 65.1 | 65.0 | - | 64.4 | 64.8 | 64.8 | - | 64.7 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 19.9 | 18.1 | 18.2 | 12.8 | 17.2 | 16.3 | 16.6 | 11.3 | 15.1 | 12.9 | 12.4 | 9.2 | 14.4 | 10.1 | 12.0 | 6.7 | 13.9 | 7.6 | 12.5 | 4.3 | - | 8.1 | 9.2 | - | - |
| EBIT | 11.8 | 10.3 | 10.7 | 5.4 | 10.4 | 9.6 | 10.1 | 5.0 | 8.8 | 6.5 | 6.1 | 3.1 | 8.6 | 4.6 | 6.6 | 1.3 | 8.7 | 2.7 | 7.8 | ||||||
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 44.7 | 39.9 | 39.8 | 31.2 | 25.3 | 15.0 | - |
| Depreciation & Amortization | 30.8 | 26.3 | 25.0 | 22.1 | 19.0 | 14.1 | 8.4 |
| Amortization of Intangibles | 30.6 | 26.1 | 24.7 | 21.9 | 18.8 | 13.9 | 8.2 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 137.4 | 123.6 | 120.3 | 101.2 | 88.5 | 61.9 | 47.7 |
| Income From Equity Investments | (0.5) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | - |
| Other Non-Operating Income | (0.5) | 0.3 | (1.1) | (0.0) | 0.0 | - | - |
| Pre-Tax Income | 11.2 | 9.9 | 1.2 | 8.4 | 17.4 | 11.4 | 13.5 |
| 9.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 7.8 | 7.7 | 0.8 | 2.8 | 13.1 | 9.3 | 9.4 |
| Net Income Attributable To Parent | 8.3 | 7.7 | 0.6 | 2.5 | 13.1 | 9.3 | 9.5 |
| Less: Minority Interest | (0.5) | (0.0) | 0.2 | 0.2 | 0.1 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 8.3 | 7.7 | 0.6 | 2.5 | 11.9 | 5.9 | 9.5 |
| Shares Basic | 65.5 | 65.2 | 64.8 | 64.3 | 52.6 | 28.4 | - |
| Shares Diluted | 66.3 | 65.9 | 65.3 | 64.8 | 58.5 | 44.5 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 5.7 |
| 4.7 |
| - |
| 3.8 |
| 3.6 |
| - |
| - |
| 5.3 |
| 5.0 |
| 4.8 |
| 4.1 |
| - |
| 3.2 |
| 3.9 |
| - |
| - |
| 4.9 |
| 4.7 |
| 4.0 |
| - |
| 3.1 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 26.4 |
| 23.1 |
| 22.5 |
| 16.4 |
| - |
| 16.7 |
| 15.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 5.9 |
| (2.0) |
| - |
| 3.1 |
| 3.7 |
| - |
| (0.0) |
| 1.4 |
| 4.4 |
| (1.5) |
| 5.1 |
| 2.4 |
| 2.8 |
| (0.9) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 4.4 |
| (1.5) |
| 5.1 |
| 2.4 |
| 2.8 |
| (0.9) |
| (0.0) |
| 8.9 |
| 1.2 |
| 4.4 |
| (1.5) |
| 4.1 |
| 2.3 |
| 2.8 |
| 0.0 |
| (0.0) |
| 0.2 |
| (0.1) |
| (0.1) |
| - |
| 0.1 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 8.1 |
| 1.2 |
| 4.1 |
| (1.5) |
| 2.6 |
| 1.4 |
| 1.8 |
| 0.0 |
| (0.0) |
| 0.08 |
| (0.05) |
| - |
| 0.05 |
| 0.06 |
| - |
| - |
| 53.6 |
| 28.5 |
| - |
| 28.5 |
| 28.5 |
| - |
| - |
| 59.0 |
| 28.5 |
| - |
| 44.7 |
| 44.7 |
| - |
| - |
| 0.2 |
| - |
| 4.9 |
| 5.3 |
| - |
| (0.0) |