| (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 | 204.2 | 183.6 | 199.6 | 193.7 | 182.7 | 159.5 | 171.3 | 160.6 | 145.7 | 118.4 | 119.0 | 124.2 | 119.6 | 98.0 | 105.4 | 115.1 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 781.1 | 759.6 | 637.2 | 481.2 | 421.5 | 358.4 | 208.4 | 106.8 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 232.2 | 235.0 | 217.4 | 166.5 | 143.6 | |||
| Operating Income | ||||||||
| Operating Income | (58.0) | (63.2) | (84.1) | (89.7) | (106.2) | (76.8) | (40.6) | (79.3) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 10.5 | 9.6 | 4.2 | 1.6 | 1.0 | 0.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 1.5 | 1.3 | 0.7 | 0.5 | 0.1 | 0.7 | 0.5 | 0.0 |
| Net Income From Continuing Ops | (62.2) | (66.1) | (79.7) | (75.3) | (102.2) | |||
| Per Share | ||||||||
| EPS Basic | (0.36) | (0.39) | (0.48) | (0.47) | (0.65) | (0.62) | (1.90) | - |
| EPS Diluted | (0.36) | (0.39) | (0.48) | (0.47) | (0.65) | (0.62) | ||
| Supplementary Data | ||||||||
| EBITDA | (12.9) | (19.4) | (47.3) | (70.4) | (94.8) | (68.1) | (33.4) | (77.4) |
| EBIT | (58.0) | (63.2) | (84.1) | (89.7) | (106.2) | (76.8) | ||
| 103.1 |
| 100.2 |
| 91.8 |
| 97.4 |
| 69.1 |
| 53.8 |
| 67.5 |
| 44.9 |
| 42.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 56.2 | 50.2 | 72.8 | 53.0 | 59.0 | 56.7 | 55.0 | 51.9 | 53.9 | 42.7 | 40.8 | 41.2 | 41.8 | 36.7 | 34.7 | 36.1 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 11.9 | 11.3 | 11.0 | 10.9 | 10.5 | 10.4 | 9.7 | 8.8 | 7.8 | 7.1 | 5.0 | 3.8 | 3.4 | 3.4 | 3.0 | 2.5 | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | 213.4 | 201.5 | 223.3 | 200.9 | 197.1 | 185.3 | 188.5 | 179.3 | 168.2 | 145.1 | 141.3 | 144.0 | 140.5 | 125.3 | 130.5 | 139.8 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | (9.2) | (17.8) | (23.7) | (7.2) | (14.4) | (25.8) | (17.1) | (18.6) | (22.5) | (26.8) | (22.3) | (19.8) | (20.8) | (27.3) | (25.1) | (24.7) | (29.1) | (25.7) | (24.7) | (9.3) | (17.1) | (12.0) | 3.5 | (4.3) | (27.9) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.8 | 2.9 | 2.5 | 2.3 | 1.9 | 2.0 | 1.1 | 0.6 | 0.5 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | (1.1) | (1.2) | (0.3) | (0.1) | (0.0) | (0.1) | 1.0 | 1.7 | 2.5 | 3.6 | 4.1 | 4.3 | 3.0 | 2.2 | 1.7 | 0.4 | (0.2) | ||||||||
| Pre-Tax Income | (10.4) | (19.0) | (24.0) | (7.3) | (14.5) | (25.9) | (16.2) | (16.9) | (20.0) | (23.1) | (18.2) | (15.5) | (17.9) | (25.1) | (23.4) | (24.3) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 0.5 | 0.5 | 0.5 | (0.0) | 0.4 | 0.2 | (0.1) | 0.1 | 0.4 | 0.1 | 0.0 | 0.1 | 0.3 | (0.6) | 0.3 | 0.2 | 0.2 | 0.4 | 0.1 | 0.2 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (10.9) | (19.6) | (24.5) | (7.3) | (14.8) | (26.1) | (16.0) | (17.1) | (20.5) | (23.2) | (18.2) | (15.6) | (18.2) | (24.5) | (23.7) | (24.5) | (29.5) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | (10.9) | (19.6) | (24.5) | (7.3) | (14.8) | (26.1) | (16.0) | (17.1) | (20.5) | (23.2) | (18.2) | (15.6) | (18.2) | (24.5) | (23.7) | (24.5) | (29.5) | ||||||||
| Net Income Attributable To Parent | (10.9) | (19.6) | (24.5) | (7.3) | (14.8) | (26.1) | (16.0) | (17.1) | (20.5) | (23.2) | (18.2) | (15.6) | (18.2) | (24.5) | (23.7) | (24.5) | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | (10.9) | (19.6) | (24.5) | (7.3) | (14.8) | (26.1) | (16.0) | (17.1) | (20.5) | (23.2) | (18.2) | (15.6) | (18.2) | (24.5) | (23.7) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | (0.06) | - | (0.14) | (0.04) | (0.09) | - | (0.10) | (0.10) | (0.13) | - | (0.11) | (0.10) | (0.11) | - | (0.15) | (0.16) | (0.19) | - | (0.16) | (0.06) | - | - | 0.15 | - | - |
| EPS Diluted | (0.06) | - | (0.14) | (0.04) | (0.09) | - | (0.10) | (0.10) | (0.13) | - | (0.11) | (0.10) | (0.11) | - | (0.15) | (0.16) | (0.19) | - | |||||||
| Shares Basic | 173.4 | - | 171.3 | 170.5 | 168.3 | - | 165.7 | 164.4 | 162.9 | - | 160.4 | 159.5 | 158.7 | - | 157.3 | 156.7 | 156.1 | - | |||||||
| Shares Diluted | 173.4 | - | 171.3 | 170.5 | 168.3 | - | 165.7 | 164.4 | 162.9 | - | 160.4 | 159.5 | 158.7 | - | 157.3 | 156.7 | 156.1 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 2.7 | (6.5) | (12.7) | 3.7 | (3.9) | (15.4) | (7.4) | (9.8) | (14.7) | (19.7) | (17.3) | (16.0) | (17.4) | (23.9) | (22.1) | (22.3) | (26.6) | (22.9) | (22.3) | (7.6) | (15.2) | (9.3) | 5.2 | (2.8) | (26.4) |
| EBIT | (9.2) | (17.8) | (23.7) | (7.2) | (14.4) | (25.8) | (17.1) | (18.6) | (22.5) | (26.8) | (22.3) | (19.8) | (20.8) | (27.3) | (25.1) | (24.7) | (29.1) | (25.7) | (24.7) | ||||||
| 121.2 |
| 64.9 |
| 62.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 45.1 | 43.7 | 36.8 | 19.3 | 11.4 | 8.8 | 7.2 | 1.8 |
| Amortization of Intangibles | - | - | - | 10.1 | 3.6 | 2.0 | 1.4 | 0.4 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 839.1 | 822.8 | 721.3 | 570.9 | 527.7 | 435.2 | 249.0 | 186.1 |
| 0.6 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (2.7) | (1.6) | 5.1 | 14.9 | 4.1 | (0.7) | 0.1 | 2.1 |
| Pre-Tax Income | (60.7) | (64.8) | (79.0) | (74.7) | (102.1) | (77.5) | (40.5) | (77.2) |
| (78.2) |
| (41.0) |
| (77.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (62.2) | (66.1) | (79.7) | (75.3) | (102.2) | (78.2) | (41.0) | (77.2) |
| Net Income Attributable To Parent | (62.2) | (66.1) | (79.7) | (75.3) | (102.2) | (78.2) | (41.0) | (77.2) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (62.2) | (66.1) | (79.7) | (75.3) | (102.2) | (78.2) | (41.0) | (77.2) |
| (1.90) |
| - |
| Shares Basic | 173.4 | 170.6 | 164.9 | 160.0 | 157.0 | 125.3 | 21.6 | - |
| Shares Diluted | 173.4 | 170.6 | 164.9 | 160.0 | 157.0 | 125.3 | 21.6 | - |
| (40.6) |
| (79.3) |
| 36.1 |
| 35.9 |
| 33.8 |
| 27.5 |
| 24.0 |
| 16.3 |
| 11.6 |
| 13.9 |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.8 |
| 2.3 |
| 1.8 |
| 1.9 |
| 2.7 |
| 1.7 |
| 1.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 132.2 |
| 125.9 |
| 116.4 |
| 106.7 |
| 86.2 |
| 65.8 |
| 63.9 |
| 49.2 |
| 70.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| (0.1) |
| (0.2) |
| (0.2) |
| (0.2) |
| (0.1) |
| (0.0) |
| 0.4 |
| (29.3) |
| (25.9) |
| (24.7) |
| (9.5) |
| (17.3) |
| (12.2) |
| 3.4 |
| (4.3) |
| (27.5) |
| (26.3) |
| (24.8) |
| (9.7) |
| (17.4) |
| (12.3) |
| 3.2 |
| (4.4) |
| (27.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.3) |
| (24.8) |
| (9.7) |
| (17.4) |
| (12.3) |
| 3.2 |
| (4.4) |
| (27.5) |
| (29.5) |
| (26.3) |
| (24.8) |
| (9.7) |
| (17.4) |
| (12.3) |
| 3.2 |
| (4.4) |
| (27.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.5) |
| (29.5) |
| (26.3) |
| (24.8) |
| (9.7) |
| (17.4) |
| (12.3) |
| 3.2 |
| (4.4) |
| (27.5) |
| (0.16) |
| (0.06) |
| - |
| - |
| 0.02 |
| - |
| - |
| 155.0 |
| 154.6 |
| - |
| - |
| 21.7 |
| - |
| - |
| 155.0 |
| 154.6 |
| - |
| - |
| 139.2 |
| - |
| - |
| (9.3) |
| (17.1) |
| (12.0) |
| 3.5 |
| (4.3) |
| (27.9) |