| (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 | 124.4 | 137.5 | 116.2 | 112.2 | 110.4 | 103.7 | 99.6 | 94.2 | 85.0 | 86.5 | 82.9 | 79.5 | 74.7 | 76.0 | 70.8 | 65.4 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 490.4 | 476.4 | 382.6 | 323.6 | 276.2 | 221.9 | 186.9 | 171.0 | 151.7 | 132.5 | 108.4 | 95.9 | 68.9 | 45.5 | 29.3 | 14.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Per Share | ||||||||||||||||
| EPS Basic | 4.03 | 3.92 | 1.92 | 1.81 | 2.61 | 1.23 | 1.17 | 0.86 | 1.09 | 0.95 | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 64.0 |
| 60.7 |
| 57.3 |
| 53.3 |
| 50.7 |
| 48.9 |
| 47.1 |
| 45.7 |
| 45.1 |
| 45.0 |
| 43.4 |
| 41.7 |
| 40.9 |
| 39.4 |
| 37.9 |
| 37.2 |
| 37.1 |
| 34.6 |
| 33.6 |
| 32.8 |
| 31.4 |
| 29.8 |
| 27.1 |
| 25.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 12.4 | 11.6 | 11.6 | 12.4 | 11.7 | 10.8 | 10.8 | 10.5 | 10.5 | 9.7 | 9.1 | 9.8 | 9.3 | 8.2 | 8.1 | 7.3 | 7.5 | |||||||||||||||||||||||
| Depreciation & Amortization | 29.5 | 38.3 | 28.4 | 28.0 | 26.9 | 25.9 | 24.1 | 23.0 | 20.9 | 18.6 | 18.2 | 18.2 | 18.2 | 18.5 | 17.0 | 15.3 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 73.7 | 80.1 | 68.3 | 68.5 | 67.4 | 64.5 | 60.4 | 57.4 | 52.3 | 50.1 | 47.9 | 46.6 | 45.9 | 46.2 | 42.3 | 39.5 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 9.0 | 9.5 | 8.4 | 7.0 | 7.9 | 5.3 | 4.9 | 5.5 | 5.2 | 5.7 | 5.8 | 5.9 | 7.4 | 7.5 | 6.3 | 5.0 | 5.1 | 5.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 18.7 | 100.8 | 55.4 | 49.6 | 5.1 | 36.9 | (2.6) | (1.2) | 3.4 | 21.1 | (4.7) | 7.3 | (5.4) | 29.1 | (6.1) | 71.1 | (5.0) | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 69.4 | 158.2 | 103.4 | 93.3 | 48.1 | 76.1 | 36.6 | 35.7 | 36.1 | 57.6 | 30.3 | 40.3 | 23.3 | 58.9 | 22.4 | 97.0 | 19.7 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 69.4 | 158.2 | 103.4 | 93.3 | 48.1 | 76.1 | 36.6 | 35.7 | 36.1 | 57.6 | 30.3 | 40.3 | 23.3 | 58.9 | 22.4 | 97.0 | 19.7 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 69.4 | 158.2 | 103.4 | 93.3 | 48.1 | 76.1 | 36.6 | 35.7 | 36.1 | 57.6 | 30.3 | 40.3 | 23.3 | 58.9 | 22.4 | 97.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 69.1 | 157.5 | 102.9 | 92.9 | 47.9 | 75.8 | 36.5 | 35.5 | 35.9 | 57.3 | 30.2 | 40.1 | 23.2 | 58.6 | 22.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.66 | - | 1.00 | 0.90 | 0.48 | - | 0.37 | 0.37 | 0.40 | - | 0.36 | 0.48 | 0.29 | - | 0.30 | 1.28 | 0.26 | - | 0.30 | 0.25 | 0.24 | - | 0.33 | 0.45 | 0.19 | - | 0.22 | 0.16 | 0.25 | - | 0.17 | 0.35 | 0.18 | - | - | - | - | - | - | - |
| EPS Diluted | 0.66 | - | 1.00 | 0.90 | 0.47 | - | 0.37 | 0.37 | 0.40 | - | 0.36 | 0.48 | 0.29 | - | 0.30 | 1.28 | 0.26 | - | ||||||||||||||||||||||
| Shares Basic | 104.9 | - | 102.9 | 102.9 | 100.8 | - | 97.6 | 96.3 | 88.9 | - | 84.0 | 83.1 | 79.9 | - | 75.5 | 75.3 | 75.2 | - | ||||||||||||||||||||||
| Shares Diluted | 105.2 | - | 103.1 | 103.0 | 101.0 | - | 97.9 | 96.4 | 89.4 | - | 84.3 | 83.1 | 80.3 | - | 75.6 | 75.3 | 75.3 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 48.0 | 47.3 | 42.6 | 37.9 | 31.2 | 27.0 | 23.5 | 23.9 | 21.5 | 19.7 | 19.3 | 14.8 | 9.5 | 8.4 | 6.4 | 5.4 |
| Depreciation & Amortization | 124.1 | 121.6 | 93.9 | 73.2 | 65.8 | 50.7 | 45.9 | 44.0 | 40.8 | 37.9 | 34.4 | 36.0 | 19.2 | 12.5 | 8.7 | 4.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 49.6 | 41.0 | 31.6 | 19.8 | 12.8 | 8.4 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 290.6 | 284.3 | 234.7 | 190.5 | 167.3 | 134.1 | 118.7 | 112.2 | 102.4 | 93.4 | 87.2 | 82.2 | 51.6 | 37.0 | 25.9 | 17.4 |
| - |
| - |
| Interest Expense | 33.9 | 32.9 | 20.9 | 24.8 | 23.9 | 18.1 | 16.0 | 16.3 | 18.2 | 16.8 | 13.1 | 9.6 | 6.6 | 6.2 | 5.5 | 2.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 224.5 | 210.9 | 36.5 | 18.3 | 89.1 | (0.6) | 11.6 | (3.3) | 14.1 | 14.0 | (6.1) | 0.9 | (6.6) | (6.1) | (5.4) | (2.6) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 424.3 | 403.0 | 184.5 | 151.5 | 198.0 | 87.3 | 79.8 | 55.5 | 63.3 | 53.1 | 15.1 | 14.6 | 10.7 | 2.5 | (2.0) | (5.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 6.1 | 2.1 |
| Net Income | 424.3 | 403.0 | 184.5 | 151.5 | 198.0 | 87.3 | 79.8 | 55.5 | 63.3 | 53.1 | 15.1 | 14.6 | 10.7 | 6.6 | 4.1 | (3.7) |
| Net Income Attributable To Parent | 424.3 | 403.0 | 184.5 | 151.5 | 198.0 | 87.3 | 79.8 | 55.5 | 63.3 | 53.1 | 15.1 | 14.6 | 10.7 | 6.6 | 2.5 | (3.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.0 | 3.6 | 3.6 | 3.6 | 3.6 | 1.6 | - |
| Net Income To Common Shareholders | 422.4 | 401.2 | 183.7 | 150.7 | 197.2 | 86.9 | 79.4 | 55.2 | 62.9 | 49.0 | 11.5 | 11.0 | 7.2 | 3.1 | 2.4 | (3.7) |
| EPS Diluted | 4.01 | 3.91 | 1.92 | 1.81 | 2.61 | 1.23 | 1.16 | 0.85 | 1.09 | 0.95 | - | - | - | - | - | - |
| Shares Basic | 104.9 | 102.5 | 95.5 | 83.2 | 75.5 | 70.5 | 67.8 | 64.4 | 57.5 | 51.4 | - | - | - | - | - | - |
| Shares Diluted | 105.2 | 102.7 | 95.8 | 83.4 | 75.6 | 70.8 | 68.2 | 64.7 | 57.5 | 51.4 | - | - | - | - | - | - |
| EBIT |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 6.8 |
| 6.9 |
| 5.6 |
| 6.9 |
| 5.1 |
| 5.7 |
| 5.8 |
| 6.1 |
| 5.1 |
| 6.8 |
| 6.0 |
| 6.4 |
| 5.0 |
| 5.0 |
| 5.1 |
| 4.4 |
| 5.0 |
| 6.0 |
| 4.2 |
| 6.0 |
| 5.6 |
| 4.3 |
| 15.0 |
| 13.7 |
| 13.6 |
| 12.0 |
| 11.4 |
| 11.2 |
| 12.1 |
| 11.5 |
| 11.1 |
| 11.8 |
| 11.1 |
| 10.6 |
| 10.4 |
| 10.3 |
| 10.1 |
| 9.8 |
| 10.7 |
| 10.0 |
| 9.6 |
| 9.1 |
| 9.2 |
| 9.2 |
| 8.9 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.4 |
| 36.8 |
| 34.6 |
| 32.1 |
| 30.5 |
| 31.2 |
| 29.6 |
| 29.1 |
| 28.8 |
| 29.7 |
| 27.3 |
| 28.1 |
| 27.1 |
| 26.9 |
| 24.7 |
| 25.1 |
| 25.7 |
| 24.3 |
| 23.7 |
| 23.6 |
| 21.9 |
| 24.4 |
| 22.4 |
| 20.0 |
| 4.7 |
| 4.0 |
| 4.1 |
| 4.2 |
| 3.9 |
| 3.9 |
| 4.0 |
| 4.1 |
| 4.0 |
| 4.1 |
| 4.3 |
| 4.5 |
| 4.4 |
| 4.6 |
| 4.7 |
| 4.7 |
| 4.5 |
| 3.8 |
| 3.8 |
| 3.6 |
| 3.3 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| (1.3) |
| (3.8) |
| (3.9) |
| (4.1) |
| 5.2 |
| 14.0 |
| (3.4) |
| (0.5) |
| (1.3) |
| (3.2) |
| 1.7 |
| 10.5 |
| (3.1) |
| 8.0 |
| (1.3) |
| 0.5 |
| 11.0 |
| 6.3 |
| (3.7) |
| (3.6) |
| (1.6) |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.3 |
| 21.4 |
| 17.4 |
| 16.3 |
| 13.5 |
| 22.7 |
| 30.7 |
| 12.9 |
| 14.8 |
| 14.8 |
| 10.4 |
| 15.5 |
| 23.0 |
| 10.1 |
| 20.1 |
| 10.1 |
| 10.8 |
| 20.9 |
| 15.5 |
| 5.8 |
| 1.8 |
| 3.1 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.3 |
| 21.4 |
| 17.4 |
| 16.3 |
| 13.5 |
| 22.7 |
| 30.7 |
| 12.9 |
| 14.8 |
| 14.8 |
| 10.4 |
| 15.5 |
| 23.0 |
| 10.1 |
| 20.1 |
| 10.1 |
| 10.8 |
| 20.9 |
| 15.5 |
| 5.8 |
| 1.8 |
| 3.1 |
| 2.8 |
| 19.7 |
| 32.3 |
| 21.4 |
| 17.4 |
| 16.3 |
| 13.5 |
| 22.7 |
| 30.7 |
| 12.9 |
| 14.8 |
| 14.8 |
| 10.4 |
| 15.5 |
| 23.0 |
| 10.1 |
| 20.1 |
| 10.1 |
| 10.8 |
| 20.9 |
| 15.5 |
| 5.8 |
| 1.8 |
| 3.1 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.9 |
| 96.7 |
| 19.6 |
| 32.1 |
| 21.3 |
| 17.3 |
| 16.2 |
| 13.6 |
| 22.5 |
| 30.5 |
| 12.8 |
| 14.7 |
| 14.7 |
| 10.3 |
| 15.4 |
| 22.8 |
| 10.1 |
| 20.0 |
| 10.0 |
| 10.5 |
| 19.0 |
| 14.6 |
| 4.9 |
| 0.8 |
| 2.2 |
| 1.9 |
| 0.30 |
| 0.25 |
| 0.24 |
| - |
| 0.33 |
| 0.45 |
| 0.19 |
| - |
| 0.22 |
| 0.16 |
| 0.25 |
| - |
| 0.17 |
| 0.35 |
| 0.18 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.5 |
| 69.6 |
| 68.6 |
| - |
| 68.1 |
| 67.6 |
| 67.1 |
| - |
| 65.7 |
| 63.8 |
| 61.5 |
| - |
| 58.4 |
| 56.7 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 70.8 |
| 69.8 |
| 68.9 |
| - |
| 68.4 |
| 68.0 |
| 67.5 |
| - |
| 66.0 |
| 64.1 |
| 61.6 |
| - |
| 58.4 |
| 56.7 |
| 55.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |