| (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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 293.9 | 286.0 | 251.1 | 218.0 | 158.8 | 125.2 | 117.6 | 108.5 | 92.2 | 52.0 | 42.6 | 27.8 | 20.7 | 18.5 | 19.4 | |||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 11.9 | 11.2 | 9.3 | 7.6 | 11.9 | 9.5 | 6.6 | 6.9 | 3.2 | 6.4 | 3.4 | 1.6 | 1.1 | 1.0 | 0.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 3.14 | 3.00 | 2.16 | 1.70 | 2.57 | 2.23 | 1.63 | 1.90 | 1.46 | 0.56 | 0.82 | 0.35 | 0.58 | 0.02 | 0.02 | 0.05 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | - | - | - | 2.2 | - | - | - | 2.5 | - | - | - | 2.6 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 74.3 | 75.6 | 74.5 | 69.5 | 66.4 | 66.1 | 64.0 | 61.3 | 59.8 | 57.5 | 55.3 | 52.1 | 53.2 | 47.3 | 42.3 | 36.3 | 32.9 | 32.8 | 33.3 | 29.9 | 29.3 | 29.8 | 29.9 | 29.9 | 28.0 | 26.9 | 27.3 | 27.3 | 26.9 | 26.8 | 23.1 | 23.0 | 19.4 | 17.2 | 12.3 | 11.5 | 10.9 | 11.0 | 10.8 | 10.7 |
| Interest Expense | - | - | - | - | - | - | - | - | 28.1 | 26.0 | 24.3 | 20.5 | 17.2 | 9.7 | 5.6 | 3.2 | 2.8 | 2.9 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 16.8 | 16.7 | 17.0 | 14.3 | 13.6 | 12.4 | 10.8 | 10.3 | 12.0 | 7.8 | 2.4 | 11.2 | 14.8 | 16.5 | 14.8 | 13.1 | 10.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 3.1 | 3.0 | 3.3 | 2.6 | 2.3 | 2.7 | 1.6 | 2.3 | 2.6 | 1.6 | 0.3 | 2.3 | 3.3 | 3.5 | 3.2 | 2.9 | 2.2 | 1.8 | 2.6 | 2.5 | 2.7 | 2.5 | 2.0 | 1.4 | 0.7 | 0.5 | 1.9 | 2.9 | 1.6 | (0.3) | 1.3 | 1.3 | 0.9 | 3.9 | 0.9 | 0.7 | 0.9 | 1.0 | 0.9 | 0.7 |
| Net Income From Continuing Ops | 13.7 | 13.7 | 13.7 | 11.7 | 11.3 | 9.6 | 9.1 | 8.0 | 9.4 | 6.2 | 2.1 | 8.8 | 11.5 | 13.0 | 11.5 | 10.2 | 8.3 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 13.7 | 13.7 | 13.7 | 11.7 | 11.3 | 9.6 | 9.1 | 8.0 | 9.4 | 6.2 | 2.1 | 8.8 | 11.5 | 13.0 | 11.5 | 10.2 | 8.3 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 13.7 | 13.7 | 13.7 | 11.7 | 11.3 | 9.6 | 9.1 | 8.0 | 9.4 | 6.2 | 2.1 | 8.8 | 11.5 | 13.0 | 11.5 | 10.2 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 13.7 | 13.7 | 13.7 | 11.7 | 11.3 | 9.6 | 9.1 | 8.0 | 9.4 | 6.2 | 2.1 | 8.8 | 11.5 | 13.0 | 11.5 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.81 | - | 0.82 | 0.70 | 0.67 | - | 0.55 | 0.48 | 0.56 | - | 0.12 | 0.53 | 0.69 | - | 0.69 | 0.61 | 0.49 | - | 0.62 | 0.59 | 0.65 | - | 0.42 | 0.41 | 0.19 | - | 0.43 | 0.65 | 0.34 | - | 0.34 | 0.32 | 0.30 | - | 0.20 | 0.20 | 0.19 | - | 0.23 | 0.16 |
| EPS Diluted | 0.81 | - | 0.81 | 0.69 | 0.67 | - | 0.54 | 0.48 | 0.55 | - | 0.12 | 0.52 | 0.68 | - | 0.68 | 0.61 | 0.49 | - | ||||||||||||||||||||||
| Shares Basic | 16.8 | - | 16.8 | 16.8 | 16.8 | - | 16.7 | 16.8 | 16.8 | - | 16.8 | 16.8 | 16.8 | - | 16.7 | 16.7 | 16.7 | - | ||||||||||||||||||||||
| Shares Diluted | 16.9 | - | 16.9 | 16.9 | 16.9 | - | 16.8 | 16.9 | 16.9 | - | 16.9 | 16.9 | 16.9 | - | 16.9 | 16.9 | 16.9 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 5.0 | 5.2 | 5.1 | 4.7 | 4.2 | 3.7 | 2.8 | 2.6 | (1.7) | 2.2 | 1.1 | 1.7 | 0.5 | 0.5 | 0.5 | 0.6 | 1.0 |
| Amortization of Intangibles | 2.0 | 2.2 | 2.4 | 2.6 | 2.6 | 2.3 | 1.7 | 1.4 | 1.0 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 20.5 |
| 25.2 |
| 26.3 |
| Interest Expense | - | - | - | 88.0 | 21.3 | 11.8 | 16.7 | 24.6 | 15.6 | 5.7 | 4.3 | 2.8 | 2.0 | 3.5 | 4.8 | 6.4 | 9.2 | 11.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 64.7 | 61.5 | 45.5 | 36.2 | 54.9 | 44.3 | 30.9 | 33.4 | 21.3 | 11.4 | 9.2 | 3.2 | 3.0 | 2.7 | 2.0 | 1.2 | (6.2) | (13.5) |
| 0.2 |
| (1.5) |
| (5.3) |
| Net Income From Continuing Ops | 52.8 | 50.3 | 36.1 | 28.6 | 43.0 | 34.8 | 24.3 | 26.5 | 18.1 | 5.0 | 5.8 | 1.5 | 1.8 | 1.7 | 1.4 | 1.0 | (4.7) | (8.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 52.8 | 50.3 | 36.1 | 28.6 | 43.0 | 34.8 | 24.3 | 26.5 | 18.1 | 5.0 | 5.8 | 1.5 | 1.8 | 1.7 | 1.4 | 1.0 | (4.7) | (8.2) |
| Net Income Attributable To Parent | 52.8 | 50.3 | 36.1 | 28.6 | 43.0 | 34.8 | 24.3 | 26.5 | 18.1 | 5.0 | 5.8 | 1.5 | 1.8 | 1.7 | 1.4 | 1.0 | (4.7) | (8.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 0.0 | 0.2 | 1.0 | 0.1 | 0.1 | 1.5 | 1.2 | 0.7 | 0.0 | 0.0 |
| Net Income To Common Shareholders | 52.8 | 50.3 | 36.1 | 28.6 | 43.0 | 34.8 | 24.3 | 26.5 | 18.1 | 4.8 | 4.8 | 1.4 | 1.7 | 0.1 | 0.1 | 0.3 | (4.7) | (8.2) |
| (0.73) |
| (1.26) |
| EPS Diluted | 3.12 | 2.98 | 2.14 | 1.69 | 2.55 | 2.22 | 1.62 | 1.89 | 1.45 | 0.55 | 0.78 | 0.32 | 0.52 | 0.02 | 0.02 | 0.05 | (0.73) | (1.26) |
| Shares Basic | 16.8 | 16.8 | 16.8 | 16.8 | 16.7 | 15.6 | 15.0 | 14.0 | 12.4 | 8.6 | 5.8 | 4.0 | 3.0 | - | - | - | - | - |
| Shares Diluted | 16.9 | 16.9 | 16.9 | 16.9 | 16.9 | 15.7 | 15.0 | 14.0 | 12.5 | 8.8 | 6.1 | 4.3 | 3.3 | - | - | - | - | - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.4 |
| 0.4 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 3.0 |
| 3.0 |
| 3.3 |
| 3.8 |
| 4.2 |
| 5.4 |
| 5.9 |
| 6.2 |
| 6.5 |
| 5.9 |
| 5.3 |
| 4.2 |
| 3.5 |
| 2.6 |
| 1.9 |
| 1.4 |
| 1.3 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 12.2 |
| 11.2 |
| 12.4 |
| 11.5 |
| 8.4 |
| 7.6 |
| 3.4 |
| 7.2 |
| 7.9 |
| 12.0 |
| 6.3 |
| 6.1 |
| 5.6 |
| 5.2 |
| 4.4 |
| 3.9 |
| 2.6 |
| 2.4 |
| 2.6 |
| 2.6 |
| 2.6 |
| 1.9 |
| 6.7 |
| 9.6 |
| 8.8 |
| 9.8 |
| 9.0 |
| 6.4 |
| 6.2 |
| 2.7 |
| 6.7 |
| 6.0 |
| 9.1 |
| 4.7 |
| 6.4 |
| 4.3 |
| 3.9 |
| 3.4 |
| 0.0 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| 9.6 |
| 8.8 |
| 9.8 |
| 9.0 |
| 6.4 |
| 6.2 |
| 2.7 |
| 6.7 |
| 6.0 |
| 9.1 |
| 4.7 |
| 6.4 |
| 4.3 |
| 3.9 |
| 3.4 |
| 0.0 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.2 |
| 8.3 |
| 6.7 |
| 9.6 |
| 8.8 |
| 9.8 |
| 9.0 |
| 6.4 |
| 6.2 |
| 2.7 |
| 6.7 |
| 6.0 |
| 9.1 |
| 4.7 |
| 6.4 |
| 4.3 |
| 3.9 |
| 3.4 |
| 0.0 |
| 1.7 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 10.2 |
| 8.3 |
| 6.7 |
| 9.6 |
| 8.8 |
| 9.8 |
| 9.0 |
| 6.4 |
| 6.2 |
| 2.7 |
| 6.7 |
| 6.0 |
| 9.1 |
| 4.7 |
| 6.4 |
| 4.3 |
| 3.9 |
| 3.4 |
| 0.0 |
| 1.7 |
| 1.6 |
| 1.4 |
| 1.4 |
| 1.3 |
| 0.9 |
| 0.61 |
| 0.58 |
| 0.65 |
| - |
| 0.42 |
| 0.41 |
| 0.19 |
| - |
| 0.42 |
| 0.65 |
| 0.34 |
| - |
| 0.34 |
| 0.32 |
| 0.30 |
| - |
| 0.20 |
| 0.20 |
| 0.19 |
| - |
| 0.22 |
| 0.15 |
| 15.6 |
| 15.0 |
| 15.0 |
| - |
| 15.2 |
| 15.2 |
| 14.4 |
| - |
| 14.0 |
| 14.0 |
| 13.9 |
| - |
| 12.7 |
| 12.2 |
| 11.2 |
| - |
| 8.2 |
| 8.2 |
| 7.5 |
| - |
| 5.8 |
| 5.8 |
| 15.7 |
| 15.1 |
| 15.1 |
| - |
| 15.2 |
| 15.2 |
| 14.5 |
| - |
| 14.1 |
| 14.0 |
| 14.0 |
| - |
| 12.8 |
| 12.3 |
| 11.3 |
| - |
| 8.3 |
| 8.3 |
| 7.6 |
| - |
| 6.1 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |