| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 72.8 | 70.3 | 64.1 | 60.3 | 53.8 | 51.7 | 52.9 | 53.0 | 46.1 | - | 47.7 | 45.4 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 12.4 | 14.9 | 9.0 | 7.4 | 5.7 | 7.1 | 6.0 | 7.5 | 7.3 | - | 7.9 | 7.2 | - |
| Non-Operating | |||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 0.1 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 1.1 | 1.0 | 1.0 | 0.6 | 0.7 | 1.1 | 0.4 | 0.0 | 0.0 | - | 0.0 | - | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.12 | - | 0.11 | 0.13 | 0.09 | - | 0.08 | 10.49 | - | - | - | 11.19 | - |
| EPS Diluted | 0.12 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 18.5 | 20.6 | 14.4 | 11.3 | 9.1 | 10.2 | 9.0 | 10.5 | 10.3 | - | 9.0 | 8.4 | - |
| EBIT | 12.4 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 267.5 | 248.5 | 203.8 | 172.0 | 153.9 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 43.6 | 37.0 | 27.9 | 25.4 | 23.7 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 0.3 | 0.3 | 2.2 | 1.0 | 0.4 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 3.8 | 3.3 | 1.5 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 47.4 | 41.2 | 28.6 | 25.3 | 23.3 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.57 | 0.53 | 0.19 | - | - |
| EPS Diluted | 0.56 | 0.53 | 0.19 | - | - |
| Shares Basic | 14.8 | 14.9 | |||
| Supplementary Data | |||||
| EBITDA | 64.8 | 55.3 | 39.9 | 30.3 | 27.0 |
| EBIT | 43.6 | 37.0 | 27.9 | 25.4 | 23.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 6.2 | 5.8 | 5.3 | 3.9 | 3.4 | 3.1 | 3.0 | 3.0 | 3.0 | - | 1.1 | 1.1 | - |
| Amortization of Intangibles | 6.0 | 5.6 | 5.2 | 3.8 | 3.2 | 3.0 | 2.9 | 2.9 | 2.9 | - | 1.1 | 1.1 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 60.5 | 55.4 | 55.1 | 52.9 | 48.1 | 44.6 | 46.9 | 45.5 | 38.8 | - | 39.8 | 38.1 | - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| 0.9 |
| 0.8 |
| - |
| 0.3 |
| 0.2 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.7 | 0.5 | 0.1 | 0.6 | (0.0) | 0.0 | (0.0) | 0.0 | (0.0) | - | 0.0 | 0.0 | - |
| Pre-Tax Income | 14.2 | 16.7 | 10.6 | 9.6 | 7.5 | 9.2 | 7.3 | 6.9 | 6.6 | - | 7.6 | - | - |
| 13.1 |
| 15.7 |
| 9.6 |
| 9.0 |
| 6.9 |
| 8.2 |
| 6.9 |
| 6.9 |
| 6.6 |
| 4.4 |
| 7.6 |
| 7.1 |
| 6.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - |
| Net Income | 13.1 | 15.7 | 9.6 | 9.0 | 6.9 | 8.2 | 6.9 | 6.9 | 6.6 | 5.2 | 7.6 | 7.1 | 6.2 |
| Net Income Attributable To Parent | 1.8 | 2.9 | 1.7 | 2.0 | 1.3 | 1.6 | 1.2 | 0.0 | 0.0 | (20.9) | 7.6 | 7.1 | 6.2 |
| Less: Minority Interest | 11.3 | 12.7 | 7.9 | 7.0 | 5.5 | 6.6 | 5.7 | 6.9 | 6.6 | - | 0.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.8 | 2.9 | 1.7 | 2.0 | 1.3 | 1.6 | 1.2 | 0.0 | 0.0 | (20.9) | 7.6 | 7.1 | 6.2 |
| - |
| 0.11 |
| 0.13 |
| 0.09 |
| - |
| 0.08 |
| 10.49 |
| - |
| - |
| - |
| 11.19 |
| - |
| Shares Basic | 14.8 | - | 15.0 | 14.9 | 14.9 | - | 14.7 | 0.7 | - | - | - | 0.6 | - |
| Shares Diluted | 14.9 | - | 15.1 | 56.3 | 15.1 | - | 14.9 | 0.7 | - | - | - | 0.6 | - |
| 14.9 |
| 9.0 |
| 7.4 |
| 5.7 |
| 7.1 |
| 6.0 |
| 7.5 |
| 7.3 |
| - |
| 7.9 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 21.2 | 18.4 | 12.0 | 4.9 | 3.3 |
| Amortization of Intangibles | 20.6 | 17.8 | 11.7 | 4.6 | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 223.9 | 211.5 | 175.8 | 146.7 | 130.2 |
| - |
| - |
| - |
| Other Non-Operating Income | 1.9 | 1.1 | 0.0 | (0.0) | (0.0) |
| Pre-Tax Income | 51.1 | 44.4 | 30.1 | 25.3 | 23.3 |
| 0.0 |
| 0.0 |
| 0.8 |
| (2.7) |
| Net Income | 47.4 | 41.2 | 28.6 | 26.1 | 20.6 |
| Net Income Attributable To Parent | 8.4 | 8.0 | 2.7 | 0.0 | 0.0 |
| Less: Minority Interest | 39.0 | 33.2 | 25.8 | 26.1 | 20.6 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 8.4 | 8.0 | 2.7 | 0.0 | 0.0 |
| 14.8 |
| - |
| - |
| Shares Diluted | 14.9 | 15.1 | 15.0 | - | - |