| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 135.5 | 129.9 | 116.8 | 98.7 | 104.9 | 98.2 | 70.0 | 56.0 | 47.0 | 48.9 | 40.8 | 34.9 | 34.7 | 38.3 | 30.4 | 29.3 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 480.9 | 450.3 | 271.1 | 159.4 | 125.6 | 114.8 | 58.8 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | 11.4 | 8.6 | 16.4 | 15.8 | |
| Operating Income | |||||||
| Operating Income | 195.9 | 176.8 | 82.2 | 22.2 | (28.4) | (68.7) | (27.9) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 14.1 | 14.0 | 13.8 | 16.0 | 8.6 | 5.3 | 4.3 |
| Tax & Net | |||||||
| Income Tax Expense | 33.6 | 29.8 | (11.2) | 0.6 | 0.1 | 0.1 | 0.0 |
| Net Income From Continuing Ops | 148.3 | 133.1 | 78.5 | 7.1 | (38.1) | (75.2) | |
| Per Share | |||||||
| EPS Basic | 4.39 | 3.93 | 2.33 | 1.27 | (7.00) | (0.38) | (0.17) |
| EPS Diluted | 4.24 | 3.72 | 2.19 | 1.25 | (7.00) | (0.38) | (0.17) |
| Supplementary Data | |||||||
| EBITDA | - | 178.1 | 83.2 | 23.1 | (27.6) | (67.9) | (27.5) |
| EBIT | 195.9 | 176.8 | 82.2 | 22.2 | (28.4) | (68.7) | (27.9) |
| 27.6 |
| 32.9 |
| 28.5 |
| 27.4 |
| 26.0 |
| 15.9 |
| 12.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | 4.1 | 2.4 | 2.5 | 2.4 | 1.9 | 2.2 | 1.7 | 2.8 | 2.2 | 2.3 | 4.2 | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | 4.0 | 5.0 | 4.8 | 3.8 | 3.1 | 4.1 | 2.4 | 2.5 | 2.4 | - | - | - | - | - | - | - | - | ||||||
| Depreciation & Amortization | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | 66.5 | 74.6 | 81.2 | 62.6 | 55.0 | 67.4 | 49.1 | 39.3 | 33.1 | 41.2 | 35.5 | 31.2 | 29.3 | 33.5 | 23.9 | 42.8 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | 69.0 | 55.2 | 35.6 | 36.1 | 49.9 | 30.9 | 20.8 | 16.7 | 13.8 | 7.7 | 5.3 | 3.8 | 5.4 | 4.7 | 6.5 | (13.6) | (26.1) | (24.3) | (17.7) | (17.8) | (8.8) | (7.0) | (2.8) |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 3.0 | 3.7 | 3.9 | 3.5 | 2.9 | 3.4 | 3.3 | 2.9 | 4.1 | 4.5 | 4.1 | 3.9 | 3.4 | 3.1 | 2.2 | 1.7 | 1.6 | 1.5 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | (0.0) | 0.0 | (0.0) | 0.1 | 0.0 | 0.3 | 0.1 | 0.1 | (0.1) | 0.7 | 0.0 | 1.1 | 0.1 | (0.2) | 0.0 | 0.2 | (0.2) | ||||||
| Pre-Tax Income | 66.0 | 51.6 | 31.6 | 32.7 | 47.0 | 27.7 | 17.6 | 13.6 | 8.4 | 3.5 | 1.3 | 1.2 | 1.7 | 0.7 | 4.4 | (15.1) | (28.0) | ||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 14.7 | 8.9 | 5.0 | 5.1 | 10.8 | 2.4 | 2.2 | (16.1) | 0.4 | 0.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 |
| Net Income From Continuing Ops | 51.3 | 42.7 | 26.7 | 27.6 | 36.2 | 25.4 | 15.4 | 29.7 | 8.0 | 2.9 | 1.3 | 1.1 | 1.7 | 0.6 | 4.3 | (15.1) | (28.0) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | 51.3 | 42.7 | 26.7 | 27.6 | 36.2 | 25.4 | 15.4 | 29.7 | 8.0 | 2.9 | 1.3 | 1.1 | 1.7 | 0.6 | 4.3 | (15.1) | (28.0) | ||||||
| Net Income Attributable To Parent | 51.3 | 42.7 | 26.7 | 27.6 | 36.2 | 25.4 | 15.4 | 29.7 | 8.0 | 2.9 | 1.3 | 1.1 | 1.7 | 0.6 | 4.3 | (15.1) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | 51.3 | 42.7 | 26.7 | 27.6 | 36.2 | 25.4 | 15.4 | 29.7 | 8.0 | 2.9 | 1.3 | 1.1 | 1.7 | 0.6 | 4.3 | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | 1.52 | - | 0.78 | 0.82 | 1.07 | - | 0.46 | 0.87 | 0.24 | - | 0.23 | 0.20 | 0.31 | - | 0.80 | (2.77) | (5.20) | - | (0.09) | (0.10) | (0.06) | (0.04) | (0.02) |
| EPS Diluted | 1.47 | - | 0.75 | 0.78 | 1.00 | - | 0.44 | 0.82 | 0.22 | - | 0.23 | 0.20 | 0.31 | - | 0.73 | (2.77) | (5.20) | - | |||||
| Shares Basic | 33.8 | - | 34.0 | 33.7 | 33.9 | - | 33.3 | 34.0 | 34.0 | - | 5.7 | 5.6 | 5.5 | - | 5.5 | 5.5 | 5.4 | - | |||||
| Shares Diluted | 34.9 | - | 35.7 | 35.5 | 36.2 | - | 35.4 | 36.1 | 35.8 | - | 5.7 | 5.7 | 5.6 | - | 6.0 | 5.5 | 5.4 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | 69.5 | - | - | - | 50.2 | - | - | - | 14.1 | - | - | - | 5.6 | - | - | - | (25.9) | - | - | - | (8.7) | - | - |
| EBIT | 69.0 | 55.2 | 35.6 | 36.1 | 49.9 | 30.9 | 20.8 | 16.7 | 13.8 | 7.7 | 5.3 | 3.8 | 5.4 | 4.7 | 6.5 | (13.6) | (26.1) | (24.3) | (17.7) | ||||
| 7.2 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 17.6 | 16.8 | 11.4 | - | - | - | - |
| Depreciation & Amortization | - | 1.4 | 1.0 | 0.9 | 0.8 | 0.7 | 0.4 |
| Amortization of Intangibles | - | 1.1 | 0.9 | 0.7 | 0.5 | 0.4 | 0.3 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 285.0 | 273.5 | 188.9 | 137.2 | 154.0 | 183.5 | 86.7 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.1 | 0.1 | 0.4 | 1.9 | (0.2) | (0.1) | (0.1) |
| Pre-Tax Income | 181.9 | 162.9 | 67.3 | 7.7 | (38.0) | (75.1) | (32.4) |
| (32.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 148.3 | 133.1 | 78.5 | 7.1 | (38.1) | (75.2) | (32.4) |
| Net Income Attributable To Parent | 148.3 | 133.1 | 78.5 | 7.1 | (38.1) | (75.2) | (32.4) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 148.3 | 133.1 | 78.5 | 7.1 | (38.1) | (75.2) | (32.4) |
| Shares Basic | 33.8 | 33.9 | 33.7 | 5.6 | 5.4 | 200.3 | 186.8 |
| Shares Diluted | 34.9 | 35.7 | 35.9 | 5.7 | 5.4 | 200.3 | 186.8 |
| 7.7 |
| 5.2 |
| 4.3 |
| 3.9 |
| 2.4 |
| 1.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.8 |
| 57.3 |
| 46.2 |
| 45.2 |
| 34.9 |
| 23.0 |
| 15.4 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.0 |
| 0.0 |
| (25.9) |
| (18.8) |
| (19.0) |
| (11.3) |
| (8.2) |
| (3.8) |
| (25.9) |
| (18.8) |
| (19.1) |
| (11.4) |
| (8.2) |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| (25.9) |
| (18.8) |
| (19.1) |
| (11.4) |
| (8.2) |
| (3.8) |
| (28.0) |
| (25.9) |
| (18.8) |
| (19.1) |
| (11.4) |
| (8.2) |
| (3.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (15.1) |
| (28.0) |
| (25.9) |
| (18.8) |
| (19.1) |
| (11.4) |
| (8.2) |
| (3.8) |
| (0.09) |
| (0.10) |
| (0.06) |
| (0.04) |
| (0.02) |
| 202.3 |
| 197.8 |
| 197.1 |
| 192.8 |
| 179.3 |
| 202.3 |
| 197.8 |
| 197.1 |
| 192.8 |
| 179.3 |
| (17.8) |
| (8.8) |
| (7.0) |
| (2.8) |