| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 306.3 | 313.0 | 298.7 | 294.1 | 277.8 | 274.2 | 255.3 | 237.9 | 227.5 | 234.3 | 225.6 | 229.2 | 235.3 | 242.2 | 232.1 | 246.5 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,212.0 | 1,183.5 | 995.0 | 924.4 | 960.5 | 760.7 | 478.0 | 359.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 245.7 | 244.9 | 239.6 | 228.5 | 260.0 | |||
| Operating Income | ||||||||
| Operating Income | 140.6 | 140.6 | 92.4 | 95.0 | 83.9 | (54.3) | 50.3 | 36.9 |
| Non-Operating | ||||||||
| Interest Income | - | 5.8 | 5.5 | 1.6 | 0.1 | - | - | - |
| Interest Expense | 19.0 | 18.4 | 21.5 | 21.7 | 11.9 | 6.5 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 37.7 | 34.4 | 28.3 | 29.3 | 24.1 | (2.3) | 9.9 | (4.4) |
| Net Income From Continuing Ops | 105.5 | 102.3 | 45.9 | 45.7 | 40.4 | |||
| Per Share | ||||||||
| EPS Basic | 1.16 | 1.14 | 0.52 | 0.49 | 0.41 | (0.62) | 0.38 | 0.37 |
| EPS Diluted | 1.13 | 1.10 | 0.50 | 0.48 | 0.39 | (0.62) | ||
| Supplementary Data | ||||||||
| EBITDA | - | 182.2 | 132.6 | 135.4 | 121.8 | (25.2) | 70.5 | 53.2 |
| EBIT | 140.6 | 140.6 | 92.4 | 95.0 | 83.9 | (54.3) | ||
| 239.7 |
| 226.8 |
| 201.1 |
| 180.0 |
| 152.9 |
| - |
| 122.4 |
| 114.4 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 58.3 | 59.4 | 59.7 | 68.4 | 57.4 | 67.8 | 62.7 | 56.3 | 52.9 | 48.9 | 57.1 | 58.2 | 64.3 | 64.5 | 62.3 | 68.9 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 11.1 | - | - | 9.9 | 10.0 | 9.7 | 9.8 | 10.0 | 10.8 | 10.9 | 9.8 | 10.1 | 9.7 | 9.9 | 9.4 | 9.7 | |||||||||
| Amortization of Intangibles | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | 5.1 | 5.0 | 5.1 | 5.1 | 5.1 | 5.1 | 5.0 | 4.7 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 272.1 | 274.9 | 260.8 | 263.7 | 243.6 | 252.3 | 231.2 | 215.2 | 203.9 | 202.7 | 202.7 | 207.0 | 216.9 | 219.0 | 211.4 | 227.1 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 34.2 | 38.1 | 37.9 | 30.4 | 34.2 | 22.0 | 24.2 | 22.7 | 23.6 | 31.5 | 22.9 | 22.2 | 18.4 | 23.2 | 20.7 | 19.4 | 20.6 | 20.2 | 16.1 | (113.0) | 22.4 | - | 16.3 | 10.5 | - |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.3 | 4.5 | 4.6 | 4.6 | 4.7 | 5.0 | 5.5 | 5.5 | 5.5 | 5.6 | 5.7 | 5.3 | 5.1 | 4.3 | 3.9 | 2.2 | 1.6 | 1.7 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 7.3 | 4.5 | 8.4 | 1.3 | 0.2 | 1.3 | (0.9) | 2.7 | 0.2 | 1.7 | (2.9) | 0.7 | 2.2 | 8.6 | (7.6) | (7.4) | (1.1) | ||||||||
| Pre-Tax Income | 36.3 | 38.2 | 41.7 | 27.1 | 29.7 | 18.2 | 17.8 | 19.9 | 18.2 | 27.7 | 14.3 | 17.5 | 15.5 | 27.6 | 9.3 | 9.8 | 17.9 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 11.9 | 8.4 | 10.3 | 7.0 | 8.6 | 9.4 | 5.1 | 7.3 | 6.5 | 11.4 | 4.6 | 7.4 | 6.0 | 11.8 | 3.9 | 2.1 | 6.3 | (0.5) | 1.7 | (7.0) | 3.6 | - | 2.6 | 1.6 | - |
| Net Income From Continuing Ops | 24.3 | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 | 10.1 | 9.5 | 15.7 | 5.4 | 7.7 | 11.6 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 24.3 | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 | 10.1 | 9.5 | 15.7 | 5.4 | 7.7 | 11.6 | ||||||||
| Net Income Attributable To Parent | 24.3 | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 | 10.1 | 9.5 | 15.7 | 5.4 | 7.7 | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 24.3 | 29.7 | 31.4 | 20.0 | 21.1 | 8.9 | 12.7 | 12.6 | 11.7 | 16.3 | 9.8 | 10.1 | 9.5 | 15.7 | 5.4 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.27 | - | 0.35 | 0.22 | 0.23 | - | 0.14 | 0.14 | 0.13 | - | 0.11 | 0.10 | 0.10 | - | 0.05 | 0.08 | 0.12 | - | 0.12 | (1.14) | 0.18 | - | 0.12 | - | - |
| EPS Diluted | 0.26 | - | 0.34 | 0.22 | 0.23 | - | 0.14 | 0.14 | 0.13 | - | 0.10 | 0.10 | 0.09 | - | 0.05 | 0.07 | 0.11 | - | |||||||
| Shares Basic | 90.8 | - | 90.1 | 89.5 | 90.0 | - | 89.0 | 88.3 | 88.8 | - | 92.5 | 96.5 | 97.6 | - | 98.3 | 97.8 | 97.5 | - | |||||||
| Shares Diluted | 93.1 | - | 93.1 | 92.6 | 93.7 | - | 92.6 | 91.6 | 91.8 | - | 94.0 | 98.2 | 101.0 | - | 101.9 | 103.2 | 104.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 45.3 | - | - | 40.2 | 44.2 | 31.6 | 34.0 | 32.7 | 34.3 | 42.4 | 32.7 | 32.2 | 28.1 | 33.2 | 30.2 | 29.0 | 29.5 | 28.9 | 23.6 | (106.3) | 28.6 | - | - | - | - |
| EBIT | 34.2 | 38.1 | 37.9 | 30.4 | 34.2 | 22.0 | 24.2 | 22.7 | 23.6 | 31.5 | 22.9 | 22.2 | 18.4 | 23.2 | 20.7 | 19.4 | 20.6 | 20.2 | 16.1 | ||||||
| 335.3 |
| 113.5 |
| 90.6 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 41.5 | 40.2 | 40.4 | 37.9 | 29.0 | 20.1 | 16.3 |
| Amortization of Intangibles | 20.0 | 20.0 | 19.9 | 20.3 | 19.9 | 18.8 | 18.8 | 18.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,071.4 | 1,042.9 | 902.6 | 829.3 | 876.6 | 815.0 | 427.7 | 322.8 |
| 7.5 |
| 9.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 21.6 | 14.4 | 3.3 | 1.7 | (7.4) | (0.2) | 1.6 | 2.0 |
| Pre-Tax Income | 143.2 | 136.7 | 74.2 | 75.0 | 64.5 | (61.0) | 44.4 | 29.5 |
| (58.7) |
| 34.5 |
| 33.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 105.5 | 102.3 | 45.9 | 45.7 | 40.4 | (58.7) | 34.5 | 33.9 |
| Net Income Attributable To Parent | 105.5 | 102.3 | 45.9 | 45.7 | 40.4 | (58.7) | 34.5 | 33.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 105.5 | 102.3 | 45.9 | 45.7 | 40.4 | (58.7) | 34.5 | 33.9 |
| 0.38 |
| 0.37 |
| Shares Basic | 90.8 | 90.0 | 88.9 | 93.9 | 97.8 | 94.8 | 91.7 | 91.7 |
| Shares Diluted | 93.1 | 93.0 | 92.3 | 96.2 | 102.6 | 94.8 | 91.7 | 91.7 |
| 50.3 |
| 36.9 |
| 64.2 |
| 65.7 |
| 60.3 |
| 177.8 |
| 31.5 |
| - |
| 32.2 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 8.7 |
| 7.4 |
| 6.7 |
| 6.2 |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.7 |
| 4.7 |
| 4.7 |
| - |
| 4.7 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.1 |
| 206.5 |
| 184.9 |
| 293.1 |
| 130.5 |
| - |
| 106.1 |
| 103.9 |
| - |
| 1.6 |
| 1.6 |
| 1.6 |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (1.2) |
| 1.7 |
| (0.8) |
| - |
| (0.6) |
| 1.1 |
| - |
| 18.6 |
| 13.3 |
| (113.0) |
| 20.1 |
| - |
| 14.0 |
| 9.6 |
| - |
| 19.1 |
| 11.6 |
| (105.9) |
| 16.5 |
| 13.6 |
| 11.5 |
| 8.0 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 11.6 |
| (105.9) |
| 16.5 |
| 13.6 |
| 11.5 |
| 8.0 |
| 1.5 |
| 11.6 |
| 19.1 |
| 11.6 |
| (105.9) |
| 16.5 |
| 13.6 |
| 11.5 |
| 8.0 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 11.6 |
| 19.1 |
| 11.6 |
| (105.9) |
| 16.5 |
| 13.6 |
| 11.5 |
| 8.0 |
| 1.5 |
| 0.11 |
| (1.14) |
| 0.18 |
| - |
| 0.12 |
| - |
| - |
| 97.3 |
| 93.0 |
| 91.7 |
| - |
| 91.7 |
| - |
| - |
| 109.4 |
| 93.0 |
| 91.7 |
| - |
| 91.7 |
| - |
| - |
| (113.0) |
| 22.4 |
| - |
| 16.3 |
| 10.5 |
| - |