| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 206.4 | 260.4 | 262.0 | 223.9 | 224.7 | 287.5 | 277.8 | 220.9 | 189.2 | 217.3 | 197.6 | 181.5 | 168.1 |
| Cost of Revenue | 166.0 | 208.7 | 207.1 | 172.0 | 171.2 | 214.2 | 204.1 | 161.9 | 139.7 | 159.3 | 140.5 | 128.8 | 119.6 |
| Gross Profit | 40.5 | 51.7 | 55.0 | 51.9 | 53.5 | 73.3 | 73.7 | 59.1 | 49.5 | 58.0 | 57.1 | 52.7 | 48.5 |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.8 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 0.3 | (0.1) | 1.0 | 0.7 | 0.9 | 1.3 | 1.8 | 1.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.06 | - | 0.24 | 0.26 | 0.30 | - | 0.60 | 0.41 | 0.34 | - | - | - | - |
| EPS Diluted | 0.06 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 952.8 | 971.1 | 975.5 | 764.6 |
| Cost of Revenue | 753.7 | 758.9 | 719.9 | 548.3 |
| Gross Profit | 199.1 | 212.2 | 255.5 | 216.3 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 142.7 | 139.8 | 136.4 | 92.4 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | - | - | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 3.4 | 3.2 | 2.5 | 1.7 |
| Income From Equity Investments | 2.4 | 2.1 | 1.2 | |
| Tax & Net | ||||
| Income Tax Expense | 1.9 | 2.5 | 5.1 | 0.0 |
| Net Income From Continuing Ops | 53.8 | 68.4 | 111.8 | 123.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.95 | 1.19 | 1.82 | - |
| EPS Diluted | 0.95 | 1.19 | 1.81 | - |
| Shares Basic | 9.1 | 9.0 | 8.8 | - |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| 35.9 |
| 36.0 |
| 36.1 |
| 34.7 |
| 33.0 |
| 42.9 |
| 34.1 |
| 31.8 |
| 27.5 |
| 27.8 |
| 23.0 |
| 21.9 |
| 19.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 0.9 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.7 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.7 |
| 0.6 |
| 0.5 |
| 0.3 |
| 0.2 |
| Income From Equity Investments | 0.5 | 0.6 | 0.6 | 0.6 | 0.2 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 |
| Other Non-Operating Income | 0.1 | 1.4 | (1.4) | 0.1 | (0.5) | (0.2) | 0.2 | (1.0) | 0.0 | (0.2) | 0.0 | 0.0 | 0.1 |
| Pre-Tax Income | 4.3 | 16.9 | 17.2 | 17.2 | 19.6 | 30.0 | 39.6 | 25.9 | 21.4 | 29.7 | 33.9 | 30.7 | 28.8 |
| 4.1 |
| 17.0 |
| 16.2 |
| 16.4 |
| 18.7 |
| 28.8 |
| 37.8 |
| 24.7 |
| 20.5 |
| 29.7 |
| 33.9 |
| 30.7 |
| 28.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 4.1 | 17.0 | 16.2 | 16.4 | 18.7 | 28.8 | 37.8 | 24.7 | 20.5 | 29.7 | 33.9 | 30.7 | 28.8 |
| Net Income Attributable To Parent | 0.6 | 3.5 | 2.1 | 2.4 | 2.7 | 4.1 | 5.3 | 3.6 | 3.0 | 29.7 | 33.9 | 30.7 | 28.8 |
| Less: Minority Interest | 3.5 | 13.5 | 14.1 | 14.1 | 16.0 | 24.7 | 32.5 | 21.1 | 17.5 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.6 | 3.5 | 2.1 | 2.4 | 2.7 | 4.1 | 5.3 | 3.6 | 3.0 | 29.7 | 33.9 | 30.7 | 28.8 |
| - |
| 0.24 |
| 0.26 |
| 0.30 |
| - |
| 0.58 |
| 0.40 |
| 0.33 |
| - |
| - |
| - |
| - |
| Shares Basic | 9.1 | - | 9.0 | 9.0 | 9.0 | - | 8.8 | 8.8 | 8.8 | - | - | - | - |
| Shares Diluted | 9.1 | - | 9.1 | 9.0 | 9.1 | - | 51.5 | 51.4 | 51.4 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | 2.5 | 1.8 | 1.1 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| 0.9 |
| Other Non-Operating Income | 0.2 | (0.4) | (0.9) | 0.0 |
| Pre-Tax Income | 55.6 | 70.9 | 116.9 | 123.2 |
| - |
| Net Income | 53.8 | 68.4 | 111.8 | 123.2 |
| Net Income Attributable To Parent | 8.6 | 10.7 | 16.1 | 123.2 |
| Less: Minority Interest | 45.2 | 57.7 | 95.8 | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 8.6 | 10.7 | 16.1 | 123.2 |
| Shares Diluted | 9.1 | 9.2 | 9.1 | - |