| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 177.0 | 141.3 | 134.5 | 132.5 | 164.6 | 138.6 | 131.4 | 129.5 | 158.9 | 137.7 | 136.9 | 139.3 | 160.8 | 146.5 | 151.3 | 157.9 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 585.2 | 564.2 | 572.8 | 616.5 | 585.2 | 528.0 | 590.0 | 544.5 | 502.7 | 490.8 | 557.5 | 610.2 | 599.3 | 563.6 | 540.2 | 491.4 | 440.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 10.7 | 22.1 | 22.0 | 5.9 | 11.7 | 23.1 | 6.8 | 16.0 | 47.8 | 38.2 | 50.5 | 65.2 | 63.6 | 62.2 | 59.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 7.00 | 16.45 | 13.40 | 3.69 | 8.88 | 13.59 | 3.66 | 4.14 | 6.11 | 8.45 | 10.12 | 12.12 | 9.80 | 8.18 | 6.75 | 5.76 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 169.1 |
| 148.6 |
| 137.8 |
| 129.7 |
| 148.7 |
| 130.9 |
| 124.4 |
| 123.9 |
| 163.0 |
| 147.0 |
| 141.6 |
| 138.4 |
| 157.0 |
| 137.6 |
| 127.1 |
| 122.8 |
| 141.4 |
| 125.7 |
| 118.9 |
| 116.6 |
| 103.7 |
| 130.8 |
| 129.3 |
| 127.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 81.5 | 78.1 | 72.0 | 70.4 | 65.9 | 67.2 | 46.4 | 61.4 | 71.6 | 65.9 | 62.9 | 68.1 | 73.2 | 65.0 | 69.7 | 71.7 | 77.4 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 1.5 | - | - | - | 1.6 | - | - | - | 1.6 | - | - | - | 1.5 | ||||||||||||||||||||||||
| Amortization of Intangibles | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.3 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 131.0 | 142.3 | 136.2 | 130.5 | 110.2 | 122.6 | 103.5 | 116.6 | 112.7 | 118.2 | 116.0 | 127.0 | 130.8 | 138.6 | 151.3 | 168.6 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 12.7 | 12.8 | 14.3 | 9.6 | 11.2 | 11.3 | 10.5 | 9.8 | 11.8 | 11.7 | 12.5 | 12.2 | 12.2 | 14.1 | 13.0 | 11.2 | 11.0 | 10.2 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 46.0 | (1.0) | (1.7) | 1.9 | 54.4 | 16.0 | 27.9 | 12.9 | 46.2 | 19.5 | 20.9 | 12.4 | 30.1 | 7.9 | (0.1) | (10.7) | 23.2 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 9.9 | (0.1) | 0.3 | 0.6 | 10.7 | 2.6 | 5.8 | 3.0 | 11.5 | 2.9 | 4.8 | 2.8 | 5.4 | 2.1 | 0.5 | (2.2) | 4.9 | 0.4 | 1.6 | 4.8 | 11.4 | 2.4 | 3.8 | 5.5 | 2.7 | 0.4 | 1.3 | 2.4 | 7.0 | 0.8 | 3.6 | 4.6 | 18.8 | 15.2 | 6.5 | 7.3 | 14.6 | 4.7 | 8.9 | 9.9 |
| Net Income From Continuing Ops | 36.1 | (0.9) | (1.9) | 1.3 | 43.8 | 13.4 | 22.1 | 9.9 | 34.8 | 16.7 | 16.1 | 9.5 | 24.6 | 5.8 | (0.6) | (8.6) | 18.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 36.1 | (0.9) | (1.9) | 1.3 | 43.8 | 13.4 | 22.1 | 9.9 | 34.8 | 16.7 | 16.1 | 9.5 | 24.6 | 5.8 | (0.6) | (8.6) | 18.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 36.1 | (0.9) | (1.9) | 1.3 | 43.8 | 13.4 | 22.1 | 9.9 | 34.8 | 16.7 | 16.1 | 9.5 | 24.6 | 5.8 | (0.6) | (8.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 36.1 | (0.9) | (1.9) | 1.3 | 43.8 | 13.4 | 22.1 | 9.9 | 34.8 | 16.7 | 16.1 | 9.5 | 24.6 | 5.8 | (0.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | (0.19) | (0.38) | 0.26 | - | 2.46 | 4.05 | 1.82 | - | 2.89 | 2.78 | 1.65 | - | 1.01 | (0.11) | (1.49) | - | 1.20 | 2.04 | 2.56 | - | 2.32 | 2.01 | 2.26 | - | (0.87) | 0.32 | 1.01 | - | 0.69 | 1.60 | (2.37) | - | 0.19 | 1.12 | 1.50 | - | 1.11 | 1.78 | 1.91 |
| EPS Diluted | - | (0.19) | (0.38) | 0.25 | - | 2.45 | 3.99 | 1.79 | - | 2.84 | 2.71 | 1.62 | - | 0.99 | (0.11) | (1.49) | - | 1.14 | ||||||||||||||||||||||
| Shares Basic | - | 4.8 | 5.1 | 5.2 | - | 5.4 | 5.5 | 5.5 | - | 5.8 | 5.8 | 5.8 | - | 5.8 | 5.7 | 5.7 | - | 6.1 | ||||||||||||||||||||||
| Shares Diluted | - | 4.8 | 5.1 | 5.3 | - | 5.5 | 5.5 | 5.6 | - | 5.9 | 5.9 | 5.9 | - | 5.9 | 5.7 | 5.7 | - | 6.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 301.9 | 240.9 | 268.6 | 279.5 | 300.0 | 304.6 | 347.5 | 288.3 | 269.1 | 244.3 | 269.1 | 292.1 | 281.2 | 265.6 | 260.7 | 237.5 | 217.0 |
| Depreciation & Amortization | 5.8 | 6.3 | 6.7 | 6.2 | 6.3 | 6.5 | 6.8 | 6.6 | 7.3 | 6.9 | 6.5 | 6.5 | 6.3 | 6.4 | 6.5 | 6.2 | 5.8 |
| Amortization of Intangibles | 3.2 | 3.8 | 4.2 | 4.5 | 5.0 | 5.5 | 5.0 | 1.5 | 1.0 | 0.5 | 0.5 | 0.7 | 1.1 | 1.4 | 1.7 | 1.9 | 2.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 539.9 | 452.9 | 473.8 | 589.4 | 519.6 | 416.6 | 555.1 | 454.7 | 405.8 | 384.9 | 419.6 | 434.2 | 429.0 | 397.3 | 380.3 | 348.2 | 321.2 |
| - |
| - |
| - |
| - |
| Interest Expense | 49.4 | 42.7 | 48.2 | 50.5 | 33.4 | 25.7 | 25.9 | 17.9 | 19.1 | 21.5 | 26.8 | 23.3 | 21.2 | 17.4 | 13.9 | 14.8 | 13.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 45.2 | 111.3 | 99.0 | 27.1 | 65.6 | 111.4 | 34.9 | 73.9 | 49.1 | 105.9 | 137.9 | 176.0 | 170.2 | 166.3 | 159.9 | 143.2 | 119.4 |
| 52.0 |
| 45.8 |
| Net Income From Continuing Ops | 34.6 | 89.2 | 77.0 | 21.2 | 53.9 | 88.3 | 28.2 | 73.9 | 53.7 | 73.6 | 87.4 | 110.8 | 106.6 | 104.1 | 100.7 | 91.2 | 73.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 34.6 | 89.2 | 77.0 | 21.2 | 53.9 | 88.3 | 28.2 | 37.2 | 53.7 | 73.6 | 87.4 | 110.8 | 106.6 | 104.1 | 100.7 | 91.2 | 73.7 |
| Net Income Attributable To Parent | 34.6 | 89.2 | 77.0 | 21.2 | 53.9 | 88.3 | 28.2 | 37.2 | 53.7 | 73.6 | 87.4 | 110.8 | 106.6 | 104.1 | 100.7 | 91.2 | 73.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 34.6 | 89.2 | 77.0 | 21.2 | 53.9 | 88.3 | 28.2 | 37.2 | 53.7 | 73.6 | 87.4 | 110.8 | 106.6 | 104.1 | 100.7 | 91.2 | 73.7 |
| 4.52 |
| EPS Diluted | 6.88 | 16.21 | 13.14 | 3.60 | 8.47 | 13.23 | 3.54 | 4.05 | 5.99 | 8.38 | 10.05 | 11.90 | 9.60 | 8.00 | 6.59 | 5.63 | 4.45 |
| Shares Basic | 4.9 | 5.4 | 5.7 | 5.7 | 6.1 | 6.5 | 7.7 | 9.0 | 8.8 | 8.7 | 8.6 | 9.1 | 10.9 | 12.7 | 14.9 | 15.8 | 16.3 |
| Shares Diluted | 5.0 | 5.5 | 5.9 | 5.9 | 6.4 | 6.7 | 8.0 | 9.2 | 9.0 | 8.8 | 8.7 | 9.3 | 11.1 | 13.0 | 15.3 | 16.2 | 16.5 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| 75.0 |
| 73.4 |
| 79.9 |
| 77.9 |
| 75.3 |
| 71.6 |
| 96.7 |
| 90.6 |
| 78.5 |
| 81.8 |
| 78.6 |
| 77.0 |
| 64.9 |
| 67.8 |
| 75.3 |
| 64.8 |
| 62.8 |
| 66.2 |
| 46.6 |
| 71.2 |
| 63.5 |
| 62.9 |
| - |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 1.7 |
| 1.3 |
| 1.2 |
| 1.2 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.4 |
| 1.4 |
| 1.4 |
| 1.3 |
| 1.0 |
| 0.6 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 145.9 |
| 140.9 |
| 123.7 |
| 109.1 |
| 92.4 |
| 114.0 |
| 107.3 |
| 102.8 |
| 137.4 |
| 152.5 |
| 137.7 |
| 127.5 |
| 112.1 |
| 130.5 |
| 109.5 |
| 102.6 |
| 97.0 |
| 110.3 |
| 100.4 |
| 98.2 |
| 63.0 |
| 116.5 |
| 104.8 |
| 100.5 |
| 6.7 |
| 5.5 |
| 6.9 |
| 7.3 |
| 5.9 |
| 5.6 |
| 8.0 |
| 7.1 |
| 6.3 |
| 4.4 |
| 4.9 |
| 4.6 |
| 4.2 |
| 4.2 |
| 5.1 |
| 5.0 |
| 4.8 |
| 4.2 |
| 5.1 |
| 5.3 |
| 5.5 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 14.1 |
| 20.5 |
| 56.3 |
| 16.9 |
| 17.2 |
| 21.0 |
| 28.0 |
| (5.9) |
| 4.2 |
| 8.6 |
| 37.9 |
| 6.3 |
| 14.1 |
| 15.6 |
| 25.7 |
| 0.2 |
| 12.0 |
| 11.2 |
| 40.7 |
| 14.3 |
| 24.4 |
| 26.5 |
| 7.3 |
| 12.4 |
| 15.8 |
| 44.9 |
| 14.5 |
| 13.4 |
| 15.5 |
| 23.3 |
| (6.3) |
| 2.5 |
| 8.6 |
| 74.6 |
| 6.3 |
| 14.5 |
| (21.5) |
| 29.1 |
| 1.7 |
| 9.8 |
| 13.1 |
| 31.9 |
| 9.6 |
| 15.5 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 12.4 |
| 15.8 |
| 44.9 |
| 14.5 |
| 13.4 |
| 15.5 |
| 23.3 |
| (6.3) |
| 2.5 |
| 8.6 |
| 37.9 |
| 6.3 |
| 14.5 |
| (21.5) |
| 29.1 |
| 1.7 |
| 9.8 |
| 13.1 |
| 31.9 |
| 9.6 |
| 15.5 |
| 16.6 |
| 18.4 |
| 7.3 |
| 12.4 |
| 15.8 |
| 44.9 |
| 14.5 |
| 13.4 |
| 15.5 |
| 23.3 |
| (6.3) |
| 2.5 |
| 8.6 |
| 37.9 |
| 6.3 |
| 14.5 |
| (21.5) |
| 29.1 |
| 1.7 |
| 9.8 |
| 13.1 |
| 31.9 |
| 9.6 |
| 15.5 |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| 18.4 |
| 7.3 |
| 12.4 |
| 15.8 |
| 44.9 |
| 14.5 |
| 13.4 |
| 15.5 |
| 23.3 |
| (6.3) |
| 2.5 |
| 8.6 |
| 37.9 |
| 6.3 |
| 14.5 |
| (21.5) |
| 29.1 |
| 1.7 |
| 9.8 |
| 13.1 |
| 31.9 |
| 9.6 |
| 15.5 |
| 16.6 |
| 1.94 |
| 2.44 |
| - |
| 2.25 |
| 1.96 |
| 2.24 |
| - |
| (0.87) |
| 0.31 |
| 0.97 |
| - |
| 0.67 |
| 1.56 |
| (2.32) |
| - |
| 0.19 |
| 1.10 |
| 1.48 |
| - |
| 1.10 |
| 1.76 |
| 1.89 |
| 6.1 |
| 6.2 |
| - |
| 6.2 |
| 6.7 |
| 6.9 |
| - |
| 7.2 |
| 7.8 |
| 8.5 |
| - |
| 9.1 |
| 9.1 |
| 9.1 |
| - |
| 8.8 |
| 8.7 |
| 8.7 |
| - |
| 8.7 |
| 8.7 |
| 8.7 |
| 6.4 |
| 6.5 |
| - |
| 6.5 |
| 6.9 |
| 6.9 |
| - |
| 7.2 |
| 8.2 |
| 8.9 |
| - |
| 9.3 |
| 9.3 |
| 9.3 |
| - |
| 8.9 |
| 8.9 |
| 8.8 |
| - |
| 8.8 |
| 8.8 |
| 8.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |