| (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 | 79.7 | 83.0 | 89.3 | 89.5 | 82.7 | 79.3 | 88.3 | 85.8 | 81.2 | 74.9 | 80.2 | 83.8 | 79.5 | 108.2 | 83.5 | 95.6 | ||||||||||||||||||||||||
| (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 | 341.6 | 344.6 | 334.5 | 318.5 | 389.7 | 470.7 | 481.5 | 283.1 | 279.6 | 276.9 | 304.3 | 280.4 | 225.0 | 215.3 | 234.3 | 159.6 | 168.5 | 216.9 |
| Cost of Revenue | 4.6 | 4.7 | 4.8 | 4.8 | 4.7 | 3.7 | 3.3 | 2.9 | 2.2 | 1.9 | 1.8 | 1.8 | 1.9 | 1.9 | 1.7 | 1.9 | 2.2 | 2.3 |
| Gross Profit | 336.9 | 339.9 | 329.7 | 313.7 | 384.9 | 467.0 | 478.2 | 280.2 | 277.5 | 275.0 | 302.5 | 278.6 | 223.2 | 213.4 | 232.5 | 157.7 | 166.3 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 9.5 | 9.3 | 8.3 | 1.8 | 8.7 | 12.3 | 15.9 | 3.1 | 4.5 | (6.6) | 7.5 | 7.7 | 5.5 | 2.2 | 4.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.32 | 1.30 | 1.19 | 0.63 | 1.16 | 1.87 | 2.81 | 0.59 | 1.21 | 0.84 | 0.78 | 0.92 | 0.59 | 0.58 | 1.46 | 0.12 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| 102.4 |
| 111.8 |
| 119.5 |
| 116.8 |
| 122.7 |
| 137.0 |
| 146.2 |
| 118.7 |
| 79.6 |
| 77.7 |
| 75.4 |
| 68.4 |
| 61.5 |
| 61.5 |
| 67.2 |
| 68.9 |
| 82.1 |
| 61.0 |
| 71.8 |
| 73.3 |
| 70.8 |
| 71.8 |
| 82.9 |
| 80.1 |
| Cost of Revenue | 1.2 | 1.1 | 1.1 | 1.2 | 1.3 | 1.2 | 1.1 | 1.2 | 1.3 | 1.2 | 1.2 | 1.3 | 1.2 | 1.1 | 1.2 | 1.2 | 1.2 | 0.8 | 0.9 | 0.9 | 1.1 | 0.9 | 0.9 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.5 | 0.6 | 0.6 | 0.5 | 0.4 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 |
| Gross Profit | 78.5 | 81.8 | 88.2 | 88.4 | 81.5 | 78.1 | 87.2 | 84.6 | 79.9 | 73.7 | 79.1 | 82.6 | 78.3 | 107.1 | 82.3 | 94.3 | 101.2 | 111.0 | 118.6 | 115.9 | 121.6 | 136.1 | 145.3 | 118.0 | 78.8 | 76.9 | 74.7 | 67.8 | 60.8 | 60.9 | 66.6 | 68.3 | 81.6 | 60.5 | 71.4 | 72.8 | 70.3 | 71.5 | 82.5 | 79.6 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 1.0 | 1.0 | 1.1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.8 | 1.2 | 1.4 | 1.5 | 2.1 | 2.1 | 1.9 | 1.7 | 1.8 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 9.1 | 14.7 | 10.2 | 8.3 | 8.3 | 3.2 | 15.2 | 9.4 | 9.6 | 1.4 | 5.2 | 8.1 | 1.6 | 28.5 | (3.3) | 4.7 | 4.4 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.1 | 3.3 | 2.3 | 1.8 | 1.8 | 0.6 | 3.4 | 2.1 | 2.1 | (1.5) | 1.1 | 1.8 | 0.3 | 7.3 | (0.9) | 1.2 | 1.2 | 1.3 | 3.4 | 3.4 | 4.2 | (0.1) | 9.3 | 6.6 | 0.0 | 0.3 | 1.1 | 1.1 | 0.5 | (0.9) | 0.2 | 0.9 | 4.3 | (9.2) | 0.0 | 1.5 | 1.0 | 0.6 | 2.4 | 3.0 |
| Net Income From Continuing Ops | 7.0 | 11.4 | 7.8 | 6.5 | 6.4 | 2.5 | 11.8 | 7.3 | 7.5 | 2.9 | 4.0 | 6.4 | 1.2 | 21.2 | (2.4) | 3.6 | 3.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 7.0 | 11.4 | 7.8 | 6.5 | 6.4 | 2.5 | 11.8 | 7.3 | 7.5 | 2.9 | 4.0 | 6.4 | 1.2 | 21.2 | (2.4) | 3.6 | 3.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 7.0 | 11.4 | 7.8 | 6.5 | 6.4 | 2.5 | 11.8 | 7.3 | 7.5 | 2.9 | 4.0 | 6.4 | 1.2 | 21.2 | (2.4) | 3.6 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 7.0 | 11.4 | 7.8 | 6.5 | 6.4 | 2.5 | 11.8 | 7.3 | 7.5 | 2.9 | 4.0 | 6.4 | 1.2 | 21.2 | (2.4) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.28 | - | 0.32 | 0.26 | 0.26 | - | 0.48 | 0.30 | 0.32 | - | 0.17 | 0.27 | 0.06 | - | 0.11 | 0.16 | 0.15 | - | 0.51 | 0.53 | 0.60 | - | 1.48 | 1.04 | 0.08 | - | 0.19 | 0.19 | 0.11 | - | 0.12 | 0.19 | 1.00 | - | 0.07 | 0.16 | 0.12 | - | 0.28 | 0.34 |
| EPS Diluted | 0.27 | - | 0.31 | 0.25 | 0.25 | - | 0.47 | 0.29 | 0.31 | - | 0.17 | 0.27 | 0.05 | - | 0.10 | 0.15 | 0.15 | - | ||||||||||||||||||||||
| Shares Basic | 24.8 | - | 24.7 | 24.8 | 24.7 | - | 24.4 | 24.5 | 23.3 | - | 23.2 | 23.1 | 22.1 | - | 22.0 | 22.2 | 21.4 | - | ||||||||||||||||||||||
| Shares Diluted | 25.5 | - | 25.4 | 25.5 | 25.7 | - | 25.3 | 25.1 | 24.1 | - | 24.0 | 23.7 | 22.7 | - | 22.7 | 23.1 | 22.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 214.5 |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 2.4 | 2.4 | 2.4 | 2.5 | 1.9 | 2.1 | 1.7 | 5.5 | 6.3 | 5.6 | 5.0 | 4.4 | 4.2 | 2.9 | 2.8 | 2.9 | 2.8 |
| Amortization of Intangibles | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | 47.3 | 34.9 | 31.0 | 29.4 | - | - | - | - | - | 25.2 | 25.9 | 25.3 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | 4.4 | 4.5 | 4.3 | 4.9 | 7.8 | 7.1 | 8.6 | 7.4 | 7.0 | 6.0 | 5.1 | 4.5 | 3.0 | 2.9 | 3.7 | 2.0 | 2.8 | 3.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 42.2 | 41.4 | 37.4 | 16.3 | 34.4 | 51.8 | 71.5 | 13.9 | 26.2 | 7.5 | 19.7 | 21.0 | 13.7 | 9.8 | 21.4 | 1.2 | (1.1) | 6.3 |
| (0.1) |
| (0.7) |
| 2.6 |
| Net Income From Continuing Ops | 32.7 | 32.2 | 29.1 | 14.5 | 25.7 | 39.5 | 55.6 | 10.9 | 21.7 | 14.1 | 12.2 | 13.4 | 8.2 | 7.6 | 16.7 | 1.3 | (0.4) | 3.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 32.7 | 32.2 | 29.1 | 14.5 | 25.7 | 39.5 | 55.6 | 10.9 | 21.7 | 14.1 | 12.2 | 13.4 | 8.2 | 7.6 | 16.7 | 1.3 | (0.4) | 3.8 |
| Net Income Attributable To Parent | 32.7 | 32.2 | 29.1 | 14.5 | 25.7 | 39.5 | 55.6 | 10.9 | 21.7 | 14.1 | 12.2 | 13.4 | 8.2 | 7.6 | 16.7 | 1.3 | (0.4) | 3.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 32.7 | 32.2 | 29.1 | 14.5 | 25.7 | 39.5 | 55.6 | 10.9 | 21.7 | 14.1 | 12.2 | 13.4 | 8.2 | 7.6 | 16.7 | 1.3 | (0.4) | 3.8 |
| (0.04) |
| 0.41 |
| EPS Diluted | 1.28 | 1.26 | 1.16 | 0.61 | 1.12 | 1.80 | 2.74 | 0.58 | 1.19 | 0.82 | 0.77 | 0.89 | 0.57 | 0.55 | 1.39 | 0.12 | (0.04) | 0.41 |
| Shares Basic | 24.8 | 24.7 | 24.5 | 23.2 | 22.2 | 21.1 | 19.8 | 18.6 | 18.0 | 16.8 | 15.6 | 14.4 | 13.9 | 13.0 | 11.4 | 10.6 | 9.7 | 9.1 |
| Shares Diluted | 25.5 | 25.5 | 25.2 | 23.8 | 23.0 | 22.0 | 20.3 | 18.7 | 18.2 | 17.1 | 15.9 | 15.0 | 14.3 | 13.7 | 12.0 | 10.7 | 9.7 | 9.2 |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.0 |
| 11.9 |
| 14.3 |
| 11.7 |
| 11.3 |
| 10.1 |
| 9.8 |
| 9.4 |
| 8.2 |
| 7.6 |
| 9.5 |
| 7.6 |
| 7.1 |
| 6.8 |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.7 |
| 1.8 |
| 2.5 |
| 2.4 |
| 1.9 |
| 1.8 |
| 2.0 |
| 2.1 |
| 1.8 |
| 1.5 |
| 1.7 |
| 1.9 |
| 1.7 |
| 1.8 |
| 1.7 |
| 1.7 |
| 1.4 |
| 1.3 |
| 1.3 |
| 1.5 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 14.1 |
| 14.7 |
| 16.4 |
| 4.2 |
| 38.6 |
| 27.2 |
| 1.5 |
| 2.1 |
| 4.8 |
| 4.6 |
| 2.4 |
| (1.4) |
| 2.2 |
| 4.2 |
| 21.2 |
| (0.5) |
| 1.1 |
| 4.0 |
| 2.9 |
| 1.1 |
| 6.6 |
| 8.0 |
| 5.3 |
| 10.8 |
| 11.3 |
| 12.1 |
| 4.3 |
| 29.3 |
| 20.6 |
| 1.4 |
| 1.9 |
| 3.6 |
| 3.5 |
| 1.9 |
| (0.5) |
| 2.0 |
| 3.2 |
| 16.9 |
| 8.7 |
| 1.1 |
| 2.5 |
| 1.9 |
| 0.5 |
| 4.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 10.8 |
| 11.3 |
| 12.1 |
| 4.3 |
| 29.3 |
| 20.6 |
| 1.4 |
| 1.9 |
| 3.6 |
| 3.5 |
| 1.9 |
| (0.5) |
| 2.0 |
| 3.2 |
| 16.9 |
| 8.7 |
| 1.1 |
| 2.5 |
| 1.9 |
| 0.5 |
| 4.2 |
| 5.0 |
| 3.2 |
| 5.3 |
| 10.8 |
| 11.3 |
| 12.1 |
| 4.3 |
| 29.3 |
| 20.6 |
| 1.4 |
| 1.9 |
| 3.6 |
| 3.5 |
| 1.9 |
| (0.5) |
| 2.0 |
| 3.2 |
| 16.9 |
| 8.7 |
| 1.1 |
| 2.5 |
| 1.9 |
| 0.5 |
| 4.2 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.2 |
| 5.3 |
| 10.8 |
| 11.3 |
| 12.1 |
| 4.3 |
| 29.3 |
| 20.6 |
| 1.4 |
| 1.9 |
| 3.6 |
| 3.5 |
| 1.9 |
| (0.5) |
| 2.0 |
| 3.2 |
| 16.9 |
| 8.7 |
| 1.1 |
| 2.5 |
| 1.9 |
| 0.5 |
| 4.2 |
| 5.0 |
| 0.49 |
| 0.51 |
| 0.58 |
| - |
| 1.44 |
| 1.02 |
| 0.08 |
| - |
| 0.19 |
| 0.19 |
| 0.11 |
| - |
| 0.12 |
| 0.19 |
| 0.99 |
| - |
| 0.07 |
| 0.15 |
| 0.11 |
| - |
| 0.27 |
| 0.33 |
| 21.2 |
| 21.1 |
| 20.1 |
| - |
| 19.8 |
| 19.7 |
| 18.6 |
| - |
| 18.6 |
| 18.6 |
| 18.1 |
| - |
| 17.2 |
| 17.1 |
| 17.0 |
| - |
| 16.0 |
| 15.9 |
| 15.8 |
| - |
| 14.8 |
| 14.7 |
| 22.0 |
| 21.9 |
| 21.0 |
| - |
| 20.4 |
| 20.2 |
| 18.8 |
| - |
| 18.8 |
| 18.8 |
| 18.3 |
| - |
| 17.4 |
| 17.3 |
| 17.2 |
| - |
| 16.3 |
| 16.3 |
| 16.3 |
| - |
| 15.3 |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |