| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 52.7 | 50.7 | 49.8 | 48.7 | 48.3 | 46.5 | 46.1 | 43.6 | 50.6 | 45.9 | 48.5 | 45.0 | 49.6 | 43.9 | 46.9 | 44.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 201.9 | 197.5 | 186.9 | 189.1 | 180.0 | 172.8 | 165.8 | 101.2 | 177.3 | 125.1 | 56.4 | 21.3 | 0.3 | 0.0 |
| Cost of Revenue | 23.5 | 23.8 | 23.1 | 20.2 | 18.0 | 17.7 | 16.4 | 10.7 | 37.3 | - | - | - | - | - |
| Gross Profit | 178.4 | 173.7 | 163.7 | 168.9 | 162.0 | 155.1 | 149.4 | 90.5 | 140.0 | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | - | - | - | - | - | 35.7 | 51.0 | 11.8 | 63.2 | 43.8 | 15.7 | (2.9) | (2.1) | 0.0 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | 0.68 | 0.60 | 0.75 | 0.42 | (0.14) | 1.80 | 0.17 | 0.02 | 0.22 | 0.21 | 0.17 | (0.17) | (1.86) | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | - | - | - | - | - | 106.0 | 120.8 | 51.7 | 121.5 | 85.0 | 34.9 | 4.2 | (2.0) | 0.0 |
| EBIT | ||||||||||||||
| 44.3 |
| 43.6 |
| 43.1 |
| 43.7 |
| 42.4 |
| 14.1 |
| 40.7 |
| 41.7 |
| 69.2 |
| (40.3) |
| 48.1 |
| 46.9 |
| 46.5 |
| 46.6 |
| 45.5 |
| 44.0 |
| 41.3 |
| 37.3 |
| 36.2 |
| 27.6 |
| 24.0 |
| 19.2 |
| 13.6 |
| 12.2 |
| Cost of Revenue | 6.0 | 5.6 | 5.9 | 6.0 | 6.3 | 5.9 | 5.8 | 5.8 | 5.6 | 5.5 | 5.0 | 4.9 | 4.9 | 4.7 | 4.6 | 4.3 | 4.3 | 8.2 | 3.0 | 3.3 | 3.2 | (3.4) | 4.4 | 3.9 | 11.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | 46.6 | 45.1 | 43.9 | 42.7 | 41.9 | 40.6 | 40.3 | 37.7 | 45.1 | 40.4 | 43.5 | 40.1 | 44.8 | 39.2 | 42.3 | 40.6 | 40.0 | 35.4 | 40.0 | 40.5 | 39.2 | 17.5 | 36.3 | 37.8 | 57.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.0 | 5.5 | 4.5 | 5.1 | 5.7 | 7.0 | 4.8 | 5.3 | 8.2 | 7.4 | 4.8 | 5.5 | 6.1 | 5.3 | 4.8 | 6.4 | 5.6 | |||||||||||||||||||||||
| Depreciation & Amortization | 19.9 | 21.6 | 19.4 | 18.2 | 17.8 | 17.7 | 17.9 | 20.2 | 18.9 | 18.8 | 18.1 | 18.8 | 18.6 | 22.8 | 18.6 | 17.8 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | 4.8 | 5.0 | 5.0 | 5.3 | 5.3 | 10.6 | 7.5 | 6.1 | 5.4 | 6.5 | 5.7 | 9.8 | 5.8 | 5.7 | 6.0 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 31.9 | 36.7 | 30.0 | 32.6 | 33.3 | 30.7 | 29.3 | 34.8 | 32.7 | 49.3 | 27.9 | 35.6 | 29.8 | 72.8 | 28.0 | 28.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.4 | 9.5 | 16.6 | 6.2 | 9.3 | 3.7 | 5.6 | 9.3 | 15.1 | 21.0 | (20.9) | 2.3 | 16.2 | 14.2 | 15.9 | 16.7 | 15.4 | 15.2 | 13.3 | 12.2 | 9.7 | 8.6 | 7.5 | 3.1 | 2.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.0 | 9.2 | 8.5 | 7.8 | 7.3 | 5.3 | 5.5 | 5.2 | 5.3 | 6.2 | 5.7 | 5.7 | 5.6 | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | (8.3) | (9.0) | (8.2) | (7.6) | (7.0) | (4.8) | (4.9) | (4.1) | (3.0) | - | (5.6) | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 12.4 | 5.0 | 11.6 | 8.6 | 7.9 | 11.1 | 11.9 | 4.6 | 15.0 | (9.0) | 15.0 | 3.9 | 14.2 | (34.8) | 13.4 | 12.0 | 1.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 12.4 | 5.0 | 11.6 | 8.6 | 7.9 | 11.1 | 11.9 | 4.6 | 15.0 | (9.0) | 15.0 | 3.9 | 14.2 | (34.8) | 13.4 | 12.0 | 1.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 12.4 | 5.0 | 11.6 | 8.6 | 7.9 | 11.1 | 11.9 | 4.6 | 15.0 | (9.0) | 15.0 | 3.9 | 14.2 | (34.8) | 13.4 | 12.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 12.4 | 5.0 | 11.5 | 8.6 | 7.9 | 11.0 | 11.9 | 4.6 | 14.9 | (9.0) | 14.9 | 3.9 | 14.2 | (34.8) | 13.4 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.23 | - | 0.21 | 0.16 | 0.14 | - | 0.21 | 0.08 | 0.26 | - | 0.26 | 0.07 | 0.25 | - | 0.06 | 0.05 | 0.01 | - | 1.66 | 0.07 | 0.01 | - | 0.02 | 0.05 | 0.03 | - | (0.07) | 0.05 | 0.03 | - | 0.06 | 0.06 | 0.06 | - | 0.05 | 0.05 | 0.06 | - | 0.03 | 0.03 |
| EPS Diluted | 0.22 | - | 0.21 | 0.15 | 0.14 | - | 0.21 | 0.08 | 0.26 | - | 0.26 | 0.07 | 0.25 | - | 0.06 | 0.05 | 0.01 | - | ||||||||||||||||||||||
| Shares Basic | 54.9 | - | 54.9 | 55.1 | 55.1 | - | 55.6 | 57.2 | 57.1 | - | 56.9 | 56.7 | 56.6 | - | 225.6 | 225.0 | 224.5 | - | ||||||||||||||||||||||
| Shares Diluted | 55.4 | - | 55.4 | 55.7 | 55.6 | - | 56.1 | 57.6 | 57.7 | - | 57.3 | 57.2 | 57.1 | - | 227.0 | 226.4 | 225.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.2 | 27.5 | 33.7 | 23.5 | 26.9 | 21.9 | 14.2 | 26.3 | 32.2 | 48.1 | (31.0) | 18.5 | 31.8 | 32.4 | 31.4 | 31.5 | 29.7 | 29.0 | 26.0 | 24.1 | 18.7 | 16.2 | 13.8 | 7.9 | 6.9 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.4 | 9.5 | 16.6 | 6.2 | |||||||||||||||||||||
| Selling General & Administrative |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 20.2 | 20.9 | 25.3 | 23.9 | 22.1 | 21.4 | 15.5 | 8.4 | 5.4 | 4.1 | 3.1 | 2.1 | 0.4 | 0.0 |
| Depreciation & Amortization | 79.1 | 76.9 | 74.8 | 74.3 | 77.2 | 70.3 | 69.8 | 40.0 | 58.3 | 41.1 | 19.2 | 7.1 | 0.2 | 0.0 |
| Amortization of Intangibles | - | - | 28.7 | 23.8 | 27.4 | 23.2 | - | 1.0 | 0.6 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 131.2 | 132.6 | 127.5 | 142.6 | 164.7 | 137.2 | 118.0 | 161.0 | 114.1 | 81.3 | 40.7 | 24.2 | 2.5 | 0.0 |
| 34.5 |
| 32.8 |
| 21.2 |
| 23.1 |
| 24.1 |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (33.1) | (31.8) | (16.7) | (22.4) | (23.3) | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 37.6 |
| 33.1 |
| 42.7 |
| 24.0 |
| (8.0) |
| 1.2 |
| 8.9 |
| (21.8) |
| 28.9 |
| 21.3 |
| 11.3 |
| (4.8) |
| (2.3) |
| 0.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 37.6 | 33.1 | 42.7 | 24.0 | (8.0) | 402.7 | 36.8 | 2.8 | 28.9 | 21.3 | 11.3 | (4.8) | (2.3) | 0.0 |
| Net Income Attributable To Parent | 37.6 | 33.1 | 42.7 | 24.0 | (8.0) | 402.7 | 36.8 | 2.8 | 28.9 | 21.3 | 11.3 | (4.8) | (2.3) | 0.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 37.5 | 32.9 | 42.4 | 23.9 | (8.0) | 402.7 | 36.8 | 2.8 | 28.9 | 21.3 | 11.3 | (4.8) | (2.3) | 0.0 |
| 0.68 |
| 0.60 |
| 0.75 |
| 0.42 |
| (0.14) |
| 1.79 |
| 0.17 |
| 0.02 |
| 0.22 |
| 0.21 |
| 0.17 |
| (0.17) |
| (1.86) |
| - |
| Shares Basic | 54.9 | 55.0 | 56.2 | 56.8 | 56.3 | 223.3 | 221.4 | 157.2 | 131.0 | 101.7 | 67.0 | 28.7 | 1.2 | - |
| Shares Diluted | 55.4 | 55.5 | 56.7 | 57.3 | 56.3 | 224.3 | 221.6 | 157.2 | 131.1 | 101.7 | 67.0 | 28.7 | 1.2 | - |
| - |
| - |
| - |
| - |
| - |
| 35.7 |
| 51.0 |
| 11.8 |
| 63.2 |
| 43.8 |
| 15.7 |
| (2.9) |
| (2.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 6.3 |
| 6.6 |
| 6.6 |
| 5.5 |
| 3.6 |
| 3.2 |
| 3.2 |
| 3.2 |
| 2.2 |
| 1.5 |
| 1.4 |
| 1.9 |
| 1.2 |
| 1.3 |
| 0.9 |
| 0.9 |
| 1.1 |
| 1.2 |
| 0.9 |
| 0.7 |
| 0.8 |
| 0.8 |
| 18.0 |
| 17.2 |
| 17.3 |
| 17.6 |
| 18.2 |
| 8.7 |
| 17.0 |
| 17.1 |
| 27.1 |
| (10.1) |
| 16.3 |
| 15.6 |
| 18.2 |
| 15.4 |
| 14.8 |
| 14.3 |
| 13.7 |
| 12.6 |
| 11.9 |
| 9.0 |
| 7.6 |
| 6.3 |
| 4.8 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 35.3 |
| 27.1 |
| 36.9 |
| 34.5 |
| 38.7 |
| (28.6) |
| 52.1 |
| 46.3 |
| 48.2 |
| 52.2 |
| 45.8 |
| 30.8 |
| 32.3 |
| 30.6 |
| 28.9 |
| 28.6 |
| 26.0 |
| 23.9 |
| 24.0 |
| 17.9 |
| 15.5 |
| 11.7 |
| 10.5 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| (5.5) |
| (0.2) |
| (5.1) |
| (0.5) |
| (0.6) |
| 4.3 |
| 5.7 |
| (22.8) |
| (9.6) |
| 6.3 |
| 4.4 |
| 6.5 |
| 7.7 |
| 7.2 |
| 7.5 |
| 6.4 |
| 5.4 |
| 4.6 |
| 4.8 |
| 5.3 |
| 2.5 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.1 |
| 371.6 |
| 16.1 |
| 2.9 |
| 14.7 |
| 5.3 |
| 11.1 |
| 5.7 |
| 1.8 |
| (9.6) |
| 6.3 |
| 4.4 |
| 6.5 |
| 7.7 |
| 7.2 |
| 7.5 |
| 6.4 |
| 5.4 |
| 4.6 |
| 4.8 |
| 5.3 |
| 2.5 |
| 1.8 |
| 1.4 |
| 12.1 |
| 371.6 |
| 16.1 |
| 2.9 |
| 14.7 |
| 5.3 |
| 11.1 |
| 5.7 |
| 1.8 |
| (9.6) |
| 6.3 |
| 4.4 |
| 6.5 |
| 7.7 |
| 7.2 |
| 7.5 |
| 6.4 |
| 5.4 |
| 4.6 |
| 4.8 |
| 5.3 |
| 2.5 |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 1.4 |
| 12.1 |
| 371.6 |
| 16.1 |
| 2.9 |
| 14.7 |
| 5.3 |
| 11.1 |
| 5.7 |
| 1.8 |
| (9.6) |
| 6.3 |
| 4.4 |
| 6.5 |
| 7.7 |
| 7.2 |
| 7.5 |
| 6.4 |
| 5.4 |
| 4.6 |
| 4.8 |
| 5.3 |
| 2.5 |
| 1.8 |
| 1.66 |
| 0.07 |
| 0.01 |
| - |
| 0.02 |
| 0.05 |
| 0.03 |
| - |
| (0.07) |
| 0.05 |
| 0.03 |
| - |
| 0.06 |
| 0.06 |
| 0.06 |
| - |
| 0.05 |
| 0.05 |
| 0.06 |
| - |
| 0.03 |
| 0.03 |
| 223.7 |
| 223.1 |
| 222.5 |
| - |
| 221.3 |
| 221.0 |
| 221.5 |
| - |
| 137.1 |
| 136.1 |
| 136.2 |
| - |
| 132.5 |
| 129.9 |
| 126.4 |
| - |
| 105.4 |
| 94.9 |
| 86.5 |
| - |
| 71.9 |
| 63.5 |
| 223.7 |
| 223.1 |
| 222.5 |
| - |
| 221.3 |
| 221.0 |
| 221.6 |
| - |
| 137.1 |
| 136.2 |
| 136.2 |
| - |
| 132.5 |
| 129.9 |
| 126.4 |
| - |
| 105.4 |
| 94.9 |
| 86.5 |
| - |
| 71.9 |
| 63.5 |
| 9.3 |
| 3.7 |
| 5.6 |
| 9.3 |
| 15.1 |
| 21.0 |
| (20.9) |
| 2.3 |
| 16.2 |
| 14.2 |
| 15.9 |
| 16.7 |
| 15.4 |
| 15.2 |
| 13.3 |
| 12.2 |
| 9.7 |
| 8.6 |
| 7.5 |
| 3.1 |
| 2.6 |