| (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 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||
| Revenues | 265.6 | 249.4 | 259.6 | 288.7 | 297.6 | 271.3 | 304.4 | 287.5 | 192.7 | 141.1 | 157.6 | 161.8 | 153.4 | 141.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | ||||||||||||||
| Operating Income | (32.5) | (14.9) | (18.5) | 7.2 | 15.3 | 30.7 | 15.2 | 28.2 | 39.7 | 49.3 | 65.3 | 76.7 | 73.8 | 68.6 |
| Non-Operating | ||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | ||||||||||||||
| Tax & Net | ||||||||||||||
| Income Tax Expense | (0.5) | (8.7) | (9.8) | (1.7) | 2.3 | 4.4 | 0.4 | 3.1 | 7.9 | 11.0 | 7.6 | 5.1 | 7.7 | 0.6 |
| Net Income From Continuing Ops | ||||||||||||||
| Per Share | ||||||||||||||
| EPS Basic | (0.38) | - | (0.19) | (0.04) | 0.01 | - | 0.04 | 0.13 | 0.26 | - | 0.51 | 0.67 | 0.03 | - |
| EPS Diluted | ||||||||||||||
| Supplementary Data | ||||||||||||||
| EBITDA | 12.8 | 27.0 | 22.1 | 47.8 | 52.3 | 61.2 | 41.3 | 53.3 | 56.9 | 60.9 | 75.5 | 86.1 | 82.4 | 75.8 |
| EBIT | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1,063.3 | 1,095.3 | 1,056.0 | 614.0 | 482.7 | 172.4 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 140.2 | 138.8 | 106.2 | 48.6 | 24.3 | 17.1 |
| Operating Income | ||||||
| Operating Income | (58.7) | (10.9) | 113.9 | 265.1 | 232.0 | 47.0 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | 7.7 | 15.8 | 42.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (20.7) | (17.9) | 15.8 | 31.4 | 1.9 | 0.8 |
| Net Income From Continuing Ops | (98.8) | (50.3) | 59.9 | 226.5 | 217.0 | 4.3 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.79) | (0.41) | 0.55 | 1.50 | - | - |
| EPS Diluted | (0.79) | (0.41) | 0.55 | 1.48 | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 109.7 | 149.2 | 212.6 | 304.9 | 259.5 | 70.7 |
| EBIT | (58.7) | (10.9) | 113.9 | 265.1 | 232.0 | 47.0 |
| Selling General & Administrative |
| 35.7 |
| 33.7 |
| 36.3 |
| 34.4 |
| 34.4 |
| 25.5 |
| 25.5 |
| 27.3 |
| 28.0 |
| 13.6 |
| 14.3 |
| 12.2 |
| 8.5 |
| 5.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 45.2 | 41.9 | 40.6 | 40.6 | 37.0 | 30.5 | 26.1 | 25.0 | 17.2 | 11.6 | 10.2 | 9.4 | 8.5 | 7.1 |
| Amortization of Intangibles | 6.4 | 6.4 | 5.8 | 6.5 | 4.8 | 3.8 | 3.7 | 3.7 | 1.1 | - | - | - | 0.0 | - |
| Other Operating Expenses | 0.5 | 0.1 | (0.0) | 0.4 | 0.3 | 0.1 | 0.3 | 0.1 | 0.0 | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.2 |
| 10.5 |
| 5.0 |
| 2.2 |
| 1.5 |
| 0.5 |
| 3.4 |
| 3.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.5 | 0.1 | (0.0) | 0.4 | 0.3 | 0.1 | 0.3 | 0.1 | 0.0 | (0.0) | 0.1 | 0.1 | 0.2 | 0.9 |
| Pre-Tax Income | (47.8) | (30.9) | (33.6) | (7.2) | 3.5 | 18.8 | 4.3 | 17.9 | 34.7 | 47.1 | 64.0 | 76.3 | 70.6 | 65.7 |
| (47.3) |
| (22.2) |
| (23.7) |
| (5.6) |
| 1.2 |
| 14.4 |
| 3.9 |
| 14.8 |
| 26.8 |
| 36.1 |
| 56.3 |
| 71.2 |
| 62.9 |
| 65.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (47.3) | (22.2) | (23.7) | (5.6) | 1.2 | 14.4 | 3.9 | 14.8 | 26.8 | 36.1 | 56.3 | 71.2 | 62.9 | 65.1 |
| Net Income Attributable To Parent | (47.3) | (22.2) | (23.7) | (5.6) | 1.2 | 14.4 | 3.9 | 14.8 | 26.8 | 35.7 | 29.4 | 38.5 | 1.7 | 65.1 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | 0.3 | 26.9 | 32.7 | 6.6 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (47.3) | (22.2) | (23.7) | (5.6) | 1.2 | 14.4 | 3.9 | 14.8 | 26.8 | 35.7 | 29.4 | 38.5 | 1.7 | 65.1 |
| (0.38) |
| - |
| (0.19) |
| (0.04) |
| 0.01 |
| - |
| 0.04 |
| 0.13 |
| 0.26 |
| - |
| 0.51 |
| 0.67 |
| 0.03 |
| - |
| Shares Basic | 124.6 | - | 123.7 | 123.7 | 118.2 | - | 109.9 | 111.1 | 102.9 | - | 57.2 | 57.1 | 57.1 | - |
| Shares Diluted | 124.6 | - | 123.7 | 123.7 | 119.7 | - | 111.1 | 112.0 | 103.8 | - | 57.9 | 57.4 | 57.4 | - |
| (32.5) |
| (14.9) |
| (18.5) |
| 7.2 |
| 15.3 |
| 30.7 |
| 15.2 |
| 28.2 |
| 39.7 |
| 49.3 |
| 65.3 |
| 76.7 |
| 73.8 |
| 68.6 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 168.4 | 160.1 | 98.7 | 39.8 | 27.5 | 23.7 |
| Amortization of Intangibles | 25.1 | 23.5 | 12.3 | - | - | - |
| Other Operating Expenses | 1.0 | 0.7 | 0.6 | 0.4 | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 1.0 | 0.7 | 0.6 | 0.4 | 2.6 | 0.3 |
| Pre-Tax Income | (119.5) | (68.2) | 75.8 | 257.9 | 218.9 | 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (98.8) | (50.3) | 59.9 | 226.5 | 217.0 | 4.3 |
| Net Income Attributable To Parent | (98.8) | (50.3) | 59.9 | 105.4 | 217.0 | 4.3 |
| Less: Minority Interest | - | - | - | 66.5 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (98.8) | (50.3) | 59.9 | 105.4 | 217.0 | 4.3 |
| 124.6 |
| 122.4 |
| 108.2 |
| 70.5 |
| - |
| - |
| Shares Diluted | 124.6 | 122.4 | 109.2 | 71.0 | - | - |