| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 475.9 | 385.6 | 382.5 | 319.9 | 328.5 | 304.4 | 300.9 | 279.9 | 265.0 | 246.3 | 239.2 | 210.5 | 189.9 | 187.4 | 158.1 | 144.3 | 152.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 12.3 | 11.4 | 14.6 | 11.0 | 9.4 | 4.1 | 10.2 | 9.4 | 10.2 | 8.3 | 6.1 | 5.6 | 4.2 | 5.5 | (0.7) | ||
| Per Share | |||||||||||||||||
| EPS Basic | 1.12 | - | 1.13 | 0.96 | 1.05 | - | 0.91 | 0.79 | 0.94 | - | 0.59 | 0.53 | 0.43 | - | (0.15) | 0.16 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1,563.9 | 1,416.5 | 1,150.2 | 886.0 | 642.4 | 550.2 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | - | - | - | - | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 13.8 | 7.9 | 9.5 | 10.0 | 6.4 | 4.6 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 49.4 | 46.4 | 33.9 | 24.1 | 10.4 | 10.0 |
| Net Income From Continuing Ops | 177.7 | 170.0 | 118.8 | 86.0 | 39.4 | 38.3 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 4.00 | 4.21 | 2.97 | 2.34 | 1.24 | 1.21 |
| EPS Diluted | 3.91 | 4.07 | 2.87 | 2.24 | 1.21 | 1.18 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 3.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | 2.1 | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 60.1 | - | - | - | 38.1 | - | 42.5 | 40.7 | 37.8 | 36.7 | 34.2 | 33.5 | 30.4 | 29.7 | 30.0 | 29.7 | 27.1 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Interest Expense | 7.7 | 2.3 | 1.9 | 1.9 | 1.8 | 2.1 | 2.2 | 2.4 | 2.7 | 2.8 | 2.6 | 2.5 | 2.2 | 2.1 | 1.7 | 1.4 | 1.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 62.1 | 54.6 | 60.5 | 49.8 | 51.4 | 18.6 | 46.9 | 40.4 | 47.0 | 37.6 | 27.8 | 25.0 | 19.7 | 26.0 | (3.1) | 6.4 | 20.6 |
| 1.3 |
| 4.3 |
| Net Income From Continuing Ops | 49.7 | 43.2 | 45.9 | 38.8 | 42.1 | 14.4 | 36.7 | 31.0 | 36.8 | 29.3 | 21.7 | 19.5 | 15.6 | 20.4 | (2.4) | 5.1 | 16.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 49.7 | 43.2 | 45.9 | 38.8 | 42.1 | 14.4 | 36.7 | 31.0 | 36.8 | 29.3 | 21.7 | 19.5 | 15.6 | 20.4 | (2.4) | 5.1 | 16.3 |
| Net Income Attributable To Parent | 49.7 | 43.2 | 45.9 | 38.8 | 42.1 | 14.4 | 36.7 | 31.0 | 36.8 | 29.3 | 21.7 | 19.5 | 15.6 | 20.4 | (2.4) | 5.1 | 16.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 49.7 | 43.2 | 45.9 | 38.8 | 42.1 | 14.4 | 36.7 | 31.0 | 36.8 | 28.9 | 21.7 | 19.5 | 14.3 | 11.8 | (2.4) | 2.6 | 8.5 |
| 0.52 |
| EPS Diluted | 1.09 | - | 1.10 | 0.93 | 1.01 | - | 0.89 | 0.75 | 0.90 | - | 0.57 | 0.51 | 0.42 | - | (0.15) | 0.16 | 0.50 |
| Shares Basic | 44.5 | - | 40.5 | 40.4 | 40.2 | - | 40.1 | 39.2 | 39.1 | - | 36.7 | 36.6 | 32.8 | - | 16.5 | 16.4 | 16.4 |
| Shares Diluted | 45.4 | - | 41.9 | 41.9 | 41.7 | - | 41.4 | 41.2 | 41.1 | - | 38.4 | 38.1 | 37.0 | - | 16.5 | 32.7 | 32.4 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | 3.3 | 2.9 | 3.2 | 3.6 | 3.6 |
| Amortization of Intangibles | - | 1.3 | 1.1 | 1.5 | 1.5 | 1.4 |
| Other Operating Expenses | - | - | - | 134.9 | 116.5 | 91.4 |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | - | - | - | - | - | - |
| Pre-Tax Income | 227.1 | 216.4 | 152.7 | 110.1 | 49.8 | 48.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 177.7 | 170.0 | 118.8 | 86.0 | 39.4 | 38.3 |
| Net Income Attributable To Parent | 177.7 | 170.0 | 118.8 | 86.0 | 39.4 | 38.3 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 177.7 | 170.0 | 118.8 | 84.3 | 20.5 | 19.8 |
| 44.5 |
| 40.4 |
| 40.1 |
| 36.0 |
| 16.6 |
| 16.3 |
| Shares Diluted | 45.4 | 41.8 | 41.4 | 38.3 | 32.7 | 32.5 |