| (in millions of USD, except per-share data) | 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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 0.6 | 0.7 | 0.9 | 1.2 | 0.7 | 0.8 | 0.0 | (855.2) | 211.2 | 425.6 | 226.8 | - | 227.7 | 238.7 | - | 320.4 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 3.3 | 17.3 | 10.5 | 9.7 | 3.5 | 14.8 | 2.1 | 0.4 | (0.7) | 16.0 | (1.6) | 30.4 | (7.4) | (7.8) | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 0.3 | 3.6 | 1.9 | 1.5 | 0.9 | 2.4 | (1.2) | (4.8) | (0.5) | 3.8 | (1.3) | 11.6 | (2.9) | (2.6) | - | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | 0.05 | 0.18 | 0.10 | - | 0.04 | 0.14 | 0.01 | - | (0.07) | 0.18 | (0.07) | - | (0.16) | (0.16) | - | 0.08 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 4.7 | 18.6 | 11.0 | 12.8 | 4.9 | 15.2 | 2.5 | 0.9 | (0.3) | 16.4 | (1.0) | - | (6.7) | (7.2) | - | 6.6 | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 3.4 | 2.7 | 8.4 | 16.8 | 1,417.4 |
| Cost of Revenue | - | 0.0 | 1.0 | 8.3 | - |
| Gross Profit | - | 2.7 | 7.4 | 8.5 | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 63.4 | 56.0 | 57.7 | 59.1 | 58.1 |
| Selling & Marketing | 32.8 | ||||
| Operating Income | |||||
| Operating Income | 40.8 | 30.1 | 14.1 | (32.7) | 42.1 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 5.7 | 7.2 | 11.2 | 11.4 | 4.1 |
| Income From Equity Investments | - | - | |||
| Tax & Net | |||||
| Income Tax Expense | 7.3 | 3.6 | (2.7) | (9.1) | 9.4 |
| Net Income From Continuing Ops | 22.3 | 15.1 | 4.6 | (35.4) | 28.6 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.44 | 0.30 | 0.09 | (0.74) | 0.60 |
| EPS Diluted | 0.44 | 0.30 | 0.09 | (0.74) | 0.60 |
| Shares Basic | 51.0 | 51.0 | |||
| Supplementary Data | |||||
| EBITDA | 47.1 | 35.5 | 16.0 | (30.5) | 45.2 |
| EBIT | 40.8 | 30.1 | 14.1 | (32.7) | 42.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 16.9 | 16.6 | 15.1 | 14.9 | 14.2 | 13.8 | 13.1 | 14.1 | 13.9 | 15.2 | 14.4 | - | 14.8 | 14.7 | - | 14.8 | - | - | - |
| Selling & Marketing | 9.5 | 8.3 | 7.7 | 7.3 | 6.8 | 6.6 | 6.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1.4 | 1.3 | 0.4 | 3.2 | 1.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.6 | - | 0.7 | 0.6 | - | 0.7 | - | - | - |
| Amortization of Intangibles | - | - | 0.8 | 1.1 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 | - | 1.0 | 1.0 | - | 1.3 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 29.7 | 29.8 | 26.6 | 26.3 | 25.5 | 27.5 | 23.4 | 26.5 | 28.7 | 31.7 | 27.8 | - | 34.7 | 33.3 | - | 34.2 | - | - | - |
| - |
| 5.9 |
| (0.2) |
| (0.2) |
| (0.2) |
| - |
| - |
| 0.0 |
| Interest Expense | 1.5 | 1.7 | 1.6 | 0.9 | 1.5 | 2.0 | 2.8 | 3.3 | 2.3 | 3.0 | 2.6 | - | 3.2 | 2.4 | - | 1.0 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.7) | (4.3) | (3.8) | (2.4) | (0.8) | (5.4) | (2.9) | (2.7) | (3.2) | (3.3) | (3.1) | 14.9 | (3.2) | (2.4) | - | (1.0) | 1.3 | (1.6) | 4.0 |
| Pre-Tax Income | 2.6 | 13.0 | 6.7 | 7.3 | 2.8 | 9.4 | (0.8) | (2.3) | (3.9) | 12.7 | (4.7) | 45.4 | (10.6) | (10.1) | - | 4.9 | 1.0 | (1.8) | - |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| Net Income From Continuing Ops | 2.3 | 9.4 | 4.9 | 5.8 | 1.9 | 7.1 | 0.4 | 2.5 | (3.4) | 8.9 | (3.5) | 33.7 | (7.8) | (7.5) | (27.4) | 1.1 | 5.7 | (1.8) | 3.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2.3 | 9.4 | 4.9 | 5.8 | 1.9 | 7.1 | 0.4 | 2.5 | (3.4) | 8.9 | (3.5) | 33.7 | (7.8) | (7.5) | (27.4) | 1.1 | 5.7 | (1.8) | 3.9 |
| Net Income Attributable To Parent | 2.3 | 9.4 | 4.9 | 5.8 | 1.9 | 7.1 | 0.4 | 2.5 | (3.4) | 8.9 | (3.5) | 33.7 | (7.8) | (7.5) | (30.0) | 3.7 | 5.7 | (1.8) | 3.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.3 | 9.4 | 4.9 | 5.8 | 1.9 | 7.1 | 0.4 | 2.5 | (3.4) | 8.9 | (3.5) | 33.7 | (7.8) | (7.5) | (30.0) | 3.7 | 5.7 | (1.8) | 3.9 |
| - |
| - |
| - |
| EPS Diluted | 0.05 | 0.18 | 0.10 | - | 0.04 | 0.14 | 0.01 | - | (0.07) | 0.18 | (0.07) | - | (0.16) | (0.16) | - | 0.08 | - | - | - |
| Shares Basic | 51.0 | 51.0 | 51.0 | - | 51.0 | 51.0 | 51.0 | - | 50.9 | 50.9 | 50.5 | - | 48.4 | 47.5 | - | 47.5 | - | - | - |
| Shares Diluted | 51.0 | 51.0 | 51.0 | - | 51.0 | 51.0 | 51.0 | - | 50.9 | 51.4 | 50.5 | - | 48.4 | 47.5 | - | 47.5 | - | - | - |
| - |
| - |
| - |
| EBIT | 3.3 | 17.3 | 10.5 | 9.7 | 3.5 | 14.8 | 2.1 | 0.4 | (0.7) | 16.0 | (1.6) | 30.4 | (7.4) | (7.8) | - | 5.9 | (0.2) | (0.2) | (0.2) |
| 26.9 |
| 27.2 |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 6.3 | 5.3 | 1.9 | 2.2 | 3.1 |
| Amortization of Intangibles | - | 3.5 | 4.0 | 4.4 | 5.2 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 112.4 | 102.7 | 114.7 | 136.7 | 140.3 |
| - |
| - |
| - |
| Other Non-Operating Income | (11.2) | (11.4) | (12.3) | (11.7) | (4.1) |
| Pre-Tax Income | 29.6 | 18.7 | 1.9 | (44.5) | 38.0 |
| - |
| - |
| - |
| - |
| Net Income | 22.3 | 15.1 | 4.6 | (35.4) | 28.6 |
| Net Income Attributable To Parent | 22.3 | 15.1 | 4.6 | (35.4) | 28.6 |
| Less: Minority Interest | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 22.3 | 15.1 | 4.6 | (35.4) | 28.6 |
| 50.8 |
| 48.1 |
| 47.5 |
| Shares Diluted | 51.0 | 51.0 | 50.8 | 48.1 | 47.5 |