| (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 | 36.5 | (0.3) | 17.3 | 3.4 | 21.9 | 16.0 | 40.4 | 11.6 | 16.9 | 10.3 | 12.7 | 6.4 | (3.0) | 28.8 | 16.7 | 5.3 | ||||||||||||||||||||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 56.9 | 42.3 | 84.9 | 26.3 | 69.7 | 35.6 | 27.3 | 44.2 | 41.3 | 28.7 | 27.8 | 28.8 | 43.6 | 34.4 | 44.8 | 35.0 | 38.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | (3.7) | (8.8) | 30.3 | 26.2 | 19.6 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 7.2 | 4.7 | 13.1 | 0.0 | 9.6 | 2.1 | 0.3 | 3.6 | 3.9 | (1.5) | 0.7 | (0.9) | 1.1 | 0.8 | 5.5 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 8.77 | 5.42 | 15.80 | 0.84 | 10.81 | 3.05 | 0.65 | 4.95 | 3.75 | 1.44 | 0.33 | 0.25 | 1.86 | 0.86 | 2.43 | 1.65 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 19.0 |
| 9.1 |
| (5.5) |
| 7.8 |
| 24.1 |
| 17.3 |
| 3.3 |
| 19.5 |
| (12.9) |
| 9.0 |
| 4.3 |
| 9.8 |
| 21.1 |
| (8.0) |
| 22.7 |
| 16.9 |
| 9.7 |
| 12.1 |
| 6.2 |
| 5.8 |
| 4.6 |
| 4.9 |
| 7.1 |
| 6.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.2 | - | - | - | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 2.4 | 2.9 | 2.0 | 2.0 | 2.1 | 3.2 | 2.0 | 2.1 | 2.1 | 0.9 | 3.1 | 2.0 | 2.3 | 2.9 | 2.7 | 1.9 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 29.7 | (5.3) | 12.5 | (2.2) | 16.8 | 10.0 | 34.7 | 6.6 | 11.9 | 5.6 | 5.8 | 0.2 | (8.8) | 22.5 | 10.6 | (1.0) | 11.9 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 6.3 | (0.9) | 2.3 | (0.4) | 3.8 | 2.0 | 7.2 | 1.2 | 2.6 | 1.3 | 0.5 | 0.1 | (1.9) | 4.7 | 2.5 | (0.3) | 2.6 | 0.8 | (2.8) | 0.4 | 3.7 | 2.0 | (0.8) | 2.5 | (3.4) | (0.2) | (0.6) | 0.7 | 3.7 | (2.7) | 3.5 | 2.2 | 0.9 | (2.6) | 0.4 | 0.2 | 0.5 | 0.3 | (0.2) | (0.3) |
| Net Income From Continuing Ops | 23.5 | (4.3) | 10.3 | (1.7) | 13.0 | 8.0 | 27.5 | 5.4 | 9.3 | 4.3 | 5.2 | 0.1 | (6.9) | 17.8 | 8.1 | (0.7) | 9.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 23.5 | (4.3) | 10.3 | (1.7) | 13.0 | 8.0 | 27.5 | 5.4 | 9.3 | 4.3 | 5.2 | 0.1 | (6.9) | 17.8 | 8.1 | (0.7) | 9.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 23.4 | (4.4) | 10.3 | (1.8) | 13.0 | 8.0 | 27.5 | 5.3 | 9.2 | 4.3 | 5.2 | 0.1 | (6.9) | 17.8 | 8.1 | (0.8) | ||||||||||||||||||||||||
| Less: Minority Interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 23.4 | (4.4) | 10.3 | (1.8) | 13.0 | 8.0 | 27.5 | 5.3 | 9.2 | 4.3 | 5.2 | 0.1 | (6.9) | 17.8 | 8.1 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 7.46 | - | 3.26 | (0.56) | 4.10 | - | 8.67 | 1.68 | 2.92 | - | 1.64 | 0.03 | (2.18) | - | 2.54 | (0.24) | 2.90 | - | (2.84) | 0.57 | 4.46 | - | (0.76) | 3.58 | (4.58) | - | (0.34) | 0.82 | 3.53 | - | 3.62 | 2.46 | 0.80 | - | 0.04 | (0.17) | (0.59) | - | 0.09 | (0.19) |
| EPS Diluted | 7.42 | - | 3.25 | (0.56) | 4.10 | - | 8.67 | 1.68 | 2.92 | - | 1.64 | 0.03 | (2.18) | - | 2.54 | (0.24) | 2.90 | - | ||||||||||||||||||||||
| Shares Basic | 3.1 | - | 3.1 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | ||||||||||||||||||||||
| Shares Diluted | 3.2 | - | 3.1 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | 3.2 | 3.2 | 3.2 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 8.0 | 7.5 | 7.9 | 7.9 | 6.8 | 7.3 | 7.4 | 7.1 | 7.2 | 7.6 | 6.9 | 8.9 | 7.4 | 8.8 | 7.2 | - |
| Depreciation & Amortization | - | 1.3 | 1.9 | 0.7 | 2.0 | 2.8 | 1.7 | 3.1 | 1.1 | 0.7 | 0.7 | 0.8 | 0.3 | 0.2 | 0.2 | 0.2 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 9.2 | 9.0 | 9.4 | 8.4 | 10.5 | 7.1 | 7.9 | 8.0 | 8.5 | 7.9 | 7.3 | 8.9 | 10.8 | 8.7 | 9.6 | 8.4 | 8.0 |
| - |
| - |
| - |
| - |
| Interest Expense | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.1 | 0.7 | 0.7 | 0.3 | 0.3 | 0.3 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 34.8 | 21.9 | 63.2 | 2.8 | 43.9 | 11.8 | 2.6 | 20.2 | 16.5 | 3.3 | 2.1 | 0.3 | 11.1 | 4.7 | 15.4 | 7.8 | 10.7 |
| 1.3 |
| 2.3 |
| Net Income From Continuing Ops | 27.7 | 17.2 | 50.1 | 2.8 | 34.4 | 9.8 | 2.2 | 16.6 | 12.6 | 4.8 | 1.5 | 1.2 | 10.0 | 3.9 | 9.9 | 6.5 | 8.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 27.7 | 17.2 | 50.1 | 2.8 | 34.4 | 9.8 | 2.2 | 16.6 | 12.6 | 4.8 | 1.5 | 1.2 | 10.0 | 3.9 | 9.9 | 6.5 | 8.4 |
| Net Income Attributable To Parent | 27.6 | 17.1 | 50.0 | 2.7 | 34.3 | 9.7 | 2.1 | 16.3 | 12.4 | 4.8 | 1.2 | 0.9 | 7.0 | 3.3 | 9.3 | 6.3 | 7.6 |
| Less: Minority Interest | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.3 | 0.2 | 0.0 | 0.3 | 0.3 | 3.1 | 0.6 | 0.7 | 0.2 | 0.8 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 27.6 | 17.1 | 50.0 | 2.7 | 34.3 | 9.7 | 2.1 | 16.3 | 12.4 | 4.8 | 1.2 | 0.9 | 7.0 | 3.3 | 9.3 | 6.3 | 7.6 |
| 1.96 |
| EPS Diluted | 8.73 | 5.42 | 15.80 | 0.84 | 10.81 | 3.05 | 0.65 | 4.95 | 3.75 | 1.44 | 0.33 | 0.25 | 1.86 | 0.86 | 2.43 | 1.65 | 1.96 |
| Shares Basic | 3.1 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.5 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 |
| Shares Diluted | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.2 | 3.3 | 3.3 | 3.3 | 3.5 | 3.7 | 3.8 | 3.8 | 3.8 | 3.8 | 3.9 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 1.5 |
| 1.8 |
| 1.7 |
| 2.1 |
| 1.6 |
| 2.6 |
| 1.7 |
| 2.0 |
| 2.1 |
| 1.9 |
| 1.8 |
| 2.1 |
| 1.3 |
| 3.4 |
| 1.8 |
| 2.1 |
| 2.4 |
| 1.7 |
| 1.8 |
| 2.0 |
| 1.8 |
| 1.8 |
| 1.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| (11.8) |
| 2.2 |
| 17.9 |
| 9.8 |
| (3.2) |
| 14.2 |
| (18.3) |
| 2.9 |
| (1.7) |
| 3.5 |
| 15.5 |
| (13.0) |
| 15.5 |
| 10.4 |
| 3.6 |
| 6.1 |
| 0.5 |
| (0.7) |
| (2.6) |
| 0.8 |
| 0.2 |
| (0.9) |
| 2.7 |
| (9.0) |
| 1.8 |
| 14.2 |
| 7.8 |
| (2.4) |
| 11.7 |
| (14.9) |
| 3.1 |
| (1.1) |
| 2.8 |
| 11.8 |
| (10.3) |
| 12.0 |
| 8.3 |
| 2.7 |
| 7.3 |
| 0.2 |
| (0.5) |
| (2.1) |
| 0.5 |
| 0.3 |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| (9.0) |
| 1.8 |
| 14.2 |
| 7.8 |
| (2.4) |
| 11.7 |
| (14.9) |
| 3.1 |
| (1.1) |
| 2.8 |
| 11.8 |
| (10.3) |
| 12.0 |
| 8.3 |
| 2.7 |
| 7.3 |
| 0.2 |
| (0.5) |
| (2.1) |
| 0.5 |
| 0.3 |
| (0.6) |
| 9.2 |
| 2.7 |
| (9.0) |
| 1.8 |
| 14.2 |
| 7.8 |
| (2.4) |
| 11.7 |
| (15.0) |
| 3.0 |
| (1.1) |
| 2.7 |
| 11.6 |
| (10.4) |
| 11.9 |
| 8.1 |
| 2.7 |
| 7.2 |
| 0.1 |
| (0.6) |
| (2.0) |
| 0.3 |
| 0.3 |
| (0.7) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| (0.1) |
| 0.2 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.8) |
| 9.2 |
| 2.7 |
| (9.0) |
| 1.8 |
| 14.2 |
| 7.8 |
| (2.4) |
| 11.7 |
| (15.0) |
| 3.0 |
| (1.1) |
| 2.7 |
| 11.6 |
| (10.4) |
| 11.9 |
| 8.1 |
| 2.7 |
| 7.2 |
| 0.1 |
| (0.6) |
| (2.0) |
| 0.3 |
| 0.3 |
| (0.7) |
| (2.84) |
| 0.57 |
| 4.46 |
| - |
| (0.76) |
| 3.58 |
| (4.58) |
| - |
| (0.34) |
| 0.82 |
| 3.53 |
| - |
| 3.62 |
| 2.46 |
| 0.80 |
| - |
| 0.04 |
| (0.17) |
| (0.59) |
| - |
| 0.09 |
| (0.19) |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| 3.2 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.4 |
| 3.4 |
| - |
| 3.4 |
| 3.7 |
| 3.2 |
| 3.2 |
| 3.2 |
| - |
| 3.2 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.3 |
| 3.3 |
| - |
| 3.3 |
| 3.4 |
| 3.4 |
| - |
| 3.4 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |