| (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 | Q3 FY 22 | Q2 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 43.1 | 39.6 | 43.4 | 43.4 | 47.3 | 44.4 | 53.1 | 53.1 | 54.8 | - | 47.3 | - | - | - | - |
| Cost of Revenue | 12.7 | 10.6 | 12.7 | 13.3 | 9.6 | 10.5 | 9.8 | 13.7 | 15.3 | - | 13.8 | - | - | - | - |
| Gross Profit | 30.3 | 28.9 | 30.6 | 30.0 | 37.7 | 33.9 | 43.2 | 39.4 | 39.5 | - | 33.5 | - | - | - | - |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | 17.7 | 12.8 | 15.9 | 14.6 | 24.2 | 4.7 | 13.8 | 27.3 | 24.5 | 51.5 | 20.0 | (0.5) | (0.4) | (0.3) | |
| Non-Operating | |||||||||||||||
| Interest Income | 0.1 | (0.0) | 0.1 | 0.0 | 0.1 | (0.0) | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 7.5 | 4.3 | 5.7 | 11.1 | 10.0 | (0.5) | 10.3 | 8.5 | 8.5 | 21.6 | 13.0 | 0.2 | 0.3 | 0.1 | - |
| Per Share | |||||||||||||||
| EPS Basic | 0.11 | - | 0.12 | 0.02 | 0.21 | - | 0.03 | 0.20 | 0.20 | - | 0.09 | - | - | - | 0.00 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | 18.4 | 13.9 | 16.3 | 15.1 | 24.8 | 6.2 | 14.6 | 27.9 | 25.5 | - | 21.9 | - | - | - | - |
| EBIT | |||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 169.3 | 173.6 | 205.4 | 193.5 |
| Cost of Revenue | 49.4 | 46.3 | 49.4 | 56.2 |
| Gross Profit | 119.9 | 127.3 | 156.1 | 137.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 58.9 | 59.8 | 57.7 | 66.2 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 61.0 | 67.5 | 70.3 | 70.7 |
| Non-Operating | ||||
| Interest Income | 0.3 | 0.2 | 0.0 | 0.1 |
| Interest Expense | 0.3 | 0.1 | 0.0 | 0.0 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | 28.6 | 31.0 | 26.8 | 35.0 |
| Net Income From Continuing Ops | 40.9 | 51.0 | 46.7 | 38.6 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.40 | 0.50 | 0.48 | 0.42 |
| EPS Diluted | 0.40 | 0.50 | 0.48 | 0.42 |
| Shares Basic | 102.6 | 103.0 | 96.6 | 94.2 |
| Supplementary Data | ||||
| EBITDA | 63.7 | 70.2 | 74.1 | 82.9 |
| EBIT | 61.0 | 67.5 | 70.3 | 70.7 |
| Selling General & Administrative | 12.6 | 16.1 | 14.7 | 15.5 | 13.5 | 13.9 | 16.6 | 12.1 | 15.1 | - | 13.4 | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.7 | 1.0 | 0.5 | 0.6 | 0.6 | 1.5 | 0.7 | 0.6 | 1.0 | - | 1.9 | - | - | - | - |
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.3 | 0.3 | 0.3 | 0.3 | - | 1.4 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 12.6 | 16.1 | 14.7 | 15.5 | 13.5 | 29.2 | 29.4 | 12.1 | 15.1 | 52.4 | 13.5 | 0.4 | 0.4 | 0.2 | 0.0 |
| (0.0) |
| Interest Expense |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.1 | 5.7 | 2.6 | (1.0) | 7.2 | 1.3 | (0.7) | (0.2) | 2.7 | - | 1.0 | - | - | - | - |
| Pre-Tax Income | 18.9 | 18.6 | 18.5 | 13.5 | 31.5 | 6.1 | 13.1 | 27.1 | 27.2 | 51.3 | 21.1 | 0.4 | 0.9 | 0.0 | (0.0) |
| Net Income From Continuing Ops | 11.3 | 14.3 | 12.8 | 2.4 | 21.5 | 6.5 | 2.8 | 18.6 | 18.8 | 14.2 | 8.1 | 9.9 | 6.4 | (0.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 11.3 | 14.3 | 12.8 | 2.4 | 21.5 | 6.5 | 2.8 | 18.6 | 18.8 | 14.2 | 8.1 | 9.9 | 6.4 | (0.0) | (0.0) |
| Net Income Attributable To Parent | 11.3 | 14.2 | 12.8 | 2.5 | 21.5 | 6.5 | 2.8 | 18.5 | 18.8 | 30.2 | 8.4 | 0.2 | 0.6 | (0.0) | (0.0) |
| Less: Minority Interest | 0.0 | 0.1 | 0.0 | (0.0) | (0.0) | 0.0 | 0.0 | 0.1 | (0.0) | - | (0.3) | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 11.3 | 14.2 | 12.8 | 2.5 | 21.5 | 6.5 | 2.8 | 18.5 | 18.8 | 30.2 | 8.4 | 0.2 | 0.6 | (0.0) | (0.0) |
| 0.11 |
| - |
| 0.12 |
| 0.02 |
| 0.21 |
| - |
| 0.03 |
| 0.20 |
| 0.20 |
| - |
| 0.09 |
| - |
| - |
| - |
| - |
| Shares Basic | 102.6 | - | 102.6 | 103.5 | 103.3 | - | 95.1 | 94.2 | 94.2 | - | 94.2 | - | - | - | 2.5 |
| Shares Diluted | 102.6 | - | 102.6 | 103.5 | 103.3 | - | 95.1 | 94.2 | 94.2 | - | 94.2 | - | - | - | - |
| 17.7 |
| 12.8 |
| 15.9 |
| 14.6 |
| 24.2 |
| 4.7 |
| 13.8 |
| 27.3 |
| 24.5 |
| 51.5 |
| 20.0 |
| (0.5) |
| (0.4) |
| (0.3) |
| (0.0) |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 2.7 | 2.7 | 3.8 | 12.2 |
| Amortization of Intangibles | 0.8 | 0.6 | 1.1 | 5.7 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 58.9 | 59.8 | 85.7 | 66.6 |
| - |
| Other Non-Operating Income | 8.5 | 14.6 | 3.2 | 2.9 |
| Pre-Tax Income | 69.5 | 82.1 | 73.5 | 73.6 |
| - |
| Net Income | 40.9 | 51.0 | 46.7 | 38.6 |
| Net Income Attributable To Parent | 40.8 | 51.0 | 46.6 | 39.4 |
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | (0.8) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 40.8 | 51.0 | 46.6 | 39.4 |
| Shares Diluted | 102.6 | 103.0 | 96.6 | 94.2 |