| (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 | Q1 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||
| Revenues | 410.5 | 509.1 | 422.6 | 481.2 | 423.0 | 498.1 | 448.8 | 488.1 | 441.6 | 521.5 | 466.2 | 468.4 | 420.7 | 428.6 | 405.0 | 406.5 | ||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,823.4 | 1,835.9 | 1,876.6 | 1,876.8 | 1,571.8 | 1,212.8 | 873.6 | 557.4 | - |
| Cost of Revenue | 1,354.5 | 1,361.3 | 1,382.9 | 1,369.6 | 1,152.2 | 898.4 | 659.1 | 405.3 | - |
| Gross Profit | 468.9 | 474.6 | 493.7 | 507.2 | 419.6 | 314.4 | 214.5 | 152.1 | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 424.2 | 422.7 | 446.5 | 430.3 | |||||
| Operating Income | |||||||||
| Operating Income | 16.7 | 23.2 | 18.6 | 54.4 | 40.8 | 18.0 | (8.1) | 11.7 | (0.0) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 86.0 | 88.4 | 81.3 | 57.0 | 31.8 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 17.0 | 21.5 | (4.2) | (6.4) | 1.3 | 3.6 | (6.6) | 0.0 | 0.0 |
| Net Income From Continuing Ops | (78.9) | (80.3) | (62.1) | 8.9 | |||||
| Per Share | |||||||||
| EPS Basic | (2.51) | (2.55) | (1.96) | 0.18 | 0.20 | (0.74) | (0.90) | - | - |
| EPS Diluted | (2.51) | (2.55) | (1.96) | 0.18 | 0.20 | ||||
| Supplementary Data | |||||||||
| EBITDA | 148.2 | 156.8 | 163.1 | 187.0 | 152.8 | 113.8 | 66.9 | 61.8 | - |
| EBIT | 16.7 | 23.2 | 18.6 | 54.4 | 40.8 | ||||
| 331.7 |
| 356.3 |
| 295.0 |
| 292.7 |
| 268.8 |
| 280.4 |
| 220.6 |
| 192.1 |
| 180.5 |
| 169.4 |
| 149.8 |
| 135.9 |
| 102.3 |
| - |
| Cost of Revenue | 301.2 | 389.6 | 304.8 | 358.9 | 308.0 | 381.6 | 324.2 | 356.1 | 321.0 | 388.5 | 340.1 | 341.6 | 299.4 | 317.8 | 293.4 | 300.7 | 240.3 | 267.2 | 213.9 | 215.8 | 201.5 | 216.0 | 163.9 | 145.8 | 133.4 | 127.6 | 105.6 | 97.3 | 74.8 | - |
| Gross Profit | 109.3 | 119.5 | 117.8 | 122.3 | 115.0 | 116.5 | 124.6 | 132.0 | 120.6 | 133.0 | 126.1 | 126.8 | 121.3 | 110.8 | 111.6 | 105.8 | 91.4 | 89.1 | 81.1 | 76.9 | 67.3 | 64.4 | 56.7 | 46.3 | 47.1 | 41.8 | 44.2 | 38.6 | 27.5 | - |
| Operating Expenses | ||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 108.2 | 107.8 | 105.9 | 102.3 | 106.7 | 106.8 | 110.6 | 114.5 | 114.6 | - | - | - | - | - | - | - | ||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| General & Administrative | - | - | - | - | - | - | 110.6 | 114.5 | 114.6 | 114.3 | 106.8 | 105.2 | 104.0 | 96.4 | 94.2 | 88.8 | 82.9 | |||||||||||||
| Depreciation & Amortization | 30.3 | 31.7 | 34.9 | 34.6 | 32.4 | 34.7 | 37.8 | 38.0 | 34.0 | 36.5 | 35.0 | 33.0 | 28.1 | 30.9 | 29.6 | 27.3 | ||||||||||||||
| Amortization of Intangibles | 2.6 | - | 2.5 | 2.5 | 2.5 | 2.6 | 2.5 | 2.6 | 2.6 | 3.7 | 2.0 | 2.2 | 2.2 | 4.9 | 1.0 | 1.6 | 1.4 | |||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Operating Expenses | 115.0 | 114.3 | 113.0 | 109.9 | 114.2 | 114.1 | 117.8 | 121.7 | 121.5 | 120.8 | 112.2 | 110.6 | 109.2 | 101.3 | 97.9 | 92.8 | ||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||
| Operating Income | (5.7) | 5.2 | 4.8 | 12.4 | 0.8 | 2.4 | 6.8 | 10.3 | (0.9) | 12.2 | 13.9 | 16.2 | 12.1 | 9.5 | 13.7 | 13.0 | 4.6 | 8.3 | 6.0 | 3.2 | 0.5 | (0.5) | (3.5) | 0.9 | (5.0) | (1.2) | 6.2 | 5.1 | 1.6 | - |
| Non-Operating | ||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 19.5 | 21.8 | 22.4 | 22.3 | 21.9 | 23.4 | 22.6 | 19.2 | 16.1 | 16.1 | 15.2 | 13.7 | 12.0 | 10.4 | 8.5 | 6.8 | 6.1 | 6.1 | ||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Operating Income | (17.6) | (21.8) | (22.0) | (17.2) | (21.0) | (21.9) | (22.9) | (24.9) | (15.2) | (13.6) | (13.8) | (13.5) | (11.0) | (9.7) | (8.3) | (6.4) | ||||||||||||||
| Pre-Tax Income | (23.3) | (16.6) | (17.2) | (4.8) | (20.2) | (19.5) | (16.1) | (14.6) | (16.1) | (1.4) | 0.1 | 2.7 | 1.1 | (0.2) | 5.4 | 6.6 | ||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||
| Income Tax Expense | (3.8) | (4.9) | 24.4 | 1.3 | 0.7 | (8.9) | 11.6 | (2.7) | (4.2) | 0.5 | (7.3) | 0.3 | 0.1 | 0.5 | 0.3 | 0.5 | 0.0 | 3.1 | 0.0 | 0.0 | 0.5 | (3.2) | (1.9) | (0.4) | (1.1) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (19.5) | (11.7) | (41.6) | (6.1) | (20.9) | (10.6) | (27.7) | (11.9) | (11.9) | (1.9) | 7.4 | 2.4 | 1.0 | (0.7) | 5.1 | 6.1 | (1.2) | |||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Net Income | (19.5) | (11.7) | (41.6) | (6.1) | (20.9) | (10.6) | (27.7) | (11.9) | (11.9) | (1.9) | 7.4 | 2.4 | 1.0 | (0.7) | 5.1 | 6.1 | (1.2) | |||||||||||||
| Net Income Attributable To Parent | (19.5) | (11.7) | (41.6) | (6.1) | (20.9) | (10.6) | (27.7) | (11.9) | (11.9) | (1.9) | 7.4 | 2.4 | 1.0 | (0.7) | 5.1 | 6.1 | ||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Less: Preferred Dividends | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | 0.8 | 0.7 | 0.7 | 0.8 | |||||||||||||
| Net Income To Common Shareholders | (20.3) | (12.5) | (42.3) | (6.8) | (21.7) | (11.4) | (28.4) | (12.6) | (12.7) | (2.7) | 6.7 | 1.7 | 0.2 | (1.5) | 4.4 | |||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||
| EPS Basic | (0.62) | - | (1.31) | (0.21) | (0.65) | - | (0.86) | (0.38) | (0.38) | - | 0.21 | 0.05 | 0.01 | - | 0.14 | 0.17 | (0.06) | - | (0.02) | (0.49) | (0.19) | - | 0.01 | (0.14) | - | - | - | - | - | - |
| EPS Diluted | (0.62) | - | (1.31) | (0.21) | (0.65) | - | (0.86) | (0.38) | (0.38) | - | 0.20 | 0.05 | 0.01 | - | 0.14 | 0.17 | (0.06) | - | ||||||||||||
| Shares Basic | 32.6 | - | 32.3 | 33.0 | 33.2 | - | 33.2 | 33.2 | 33.1 | - | 32.4 | 32.4 | 32.2 | - | 32.0 | 31.9 | 32.4 | - | ||||||||||||
| Shares Diluted | 32.6 | - | 32.3 | 33.0 | 33.2 | - | 33.2 | 33.2 | 33.1 | - | 32.7 | 32.7 | 32.4 | - | 32.1 | 32.2 | 32.4 | - | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| EBITDA | 24.6 | 36.9 | 39.7 | 47.0 | 33.2 | 37.1 | 44.6 | 48.3 | 33.1 | 48.7 | 48.9 | 49.2 | 40.2 | 40.4 | 43.3 | 40.3 | 28.8 | 33.9 | 30.9 | 27.1 | 21.9 | 22.9 | 17.5 | 17.6 | 8.9 | 14.2 | 20.4 | 16.5 | 10.7 | - |
| EBIT | (5.7) | 5.2 | 4.8 | 12.4 | 0.8 | 2.4 | 6.8 | 10.3 | (0.9) | 12.2 | 13.9 | 16.2 | 12.1 | 9.5 | 13.7 | 13.0 | 4.6 | 8.3 | 6.0 | |||||||||||
| 362.3 |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | 430.3 | 362.3 | 285.9 | 216.0 | 137.6 | - |
| Depreciation & Amortization | 131.5 | 133.6 | 144.5 | 132.6 | 112.0 | 95.8 | 75.0 | 50.1 | - |
| Amortization of Intangibles | - | - | 10.3 | 10.1 | 8.9 | 3.3 | 2.3 | 0.3 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 452.2 | 451.4 | 475.1 | 452.8 | 378.8 | 296.4 | 222.6 | 140.4 | - |
| 24.0 |
| 23.8 |
| 20.5 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (78.6) | (82.0) | (84.9) | (51.9) | (30.2) | (35.2) | (22.5) | (47.1) | - |
| Pre-Tax Income | (61.9) | (58.8) | (66.3) | 2.5 | 10.6 | (17.2) | (30.6) | (35.4) | (0.0) |
| 9.3 |
| (20.8) |
| (24.0) |
| (35.4) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (78.9) | (80.3) | (62.1) | 8.9 | 9.3 | (20.8) | (24.0) | (35.4) | (0.0) |
| Net Income Attributable To Parent | (78.9) | (80.3) | (62.1) | 8.9 | 9.3 | (20.8) | (24.0) | (35.4) | (0.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 3.0 | 3.0 | 3.0 | 3.0 | 3.0 | 2.6 | - | - | - |
| Net Income To Common Shareholders | (81.9) | (83.3) | (65.1) | 5.9 | 6.3 | (23.4) | (24.0) | (35.4) | (0.0) |
| (0.74) |
| (0.90) |
| - |
| - |
| Shares Basic | 32.6 | 32.7 | 33.2 | 32.4 | 32.1 | 31.7 | 26.6 | - | - |
| Shares Diluted | 32.6 | 32.7 | 33.2 | 32.9 | 32.3 | 31.7 | 26.6 | - | - |
| 18.0 |
| (8.1) |
| 11.7 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 77.6 |
| 72.4 |
| 71.1 |
| 64.8 |
| 62.8 |
| 58.4 |
| 43.7 |
| 51.1 |
| 42.0 |
| 37.5 |
| 32.8 |
| 25.3 |
| - |
| 24.2 |
| 25.6 |
| 24.9 |
| 23.9 |
| 21.4 |
| 23.4 |
| 21.0 |
| 16.7 |
| 13.9 |
| 15.4 |
| 14.2 |
| 11.4 |
| 9.1 |
| - |
| 1.0 |
| 0.8 |
| 0.8 |
| 0.7 |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 86.8 |
| 80.8 |
| 75.1 |
| 73.7 |
| 66.8 |
| 64.9 |
| 60.2 |
| 45.4 |
| 52.1 |
| 43.0 |
| 38.0 |
| 33.5 |
| 25.9 |
| - |
| 6.1 |
| 6.0 |
| 5.8 |
| 6.1 |
| 6.1 |
| 5.7 |
| 5.9 |
| 5.4 |
| 5.6 |
| 5.0 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.8) |
| (5.7) |
| (5.9) |
| (17.9) |
| (5.7) |
| (5.9) |
| 1.9 |
| (5.4) |
| (13.1) |
| (4.6) |
| (33.6) |
| (4.7) |
| (4.2) |
| - |
| (1.2) |
| 2.6 |
| 0.1 |
| (14.7) |
| (5.2) |
| (6.4) |
| (1.6) |
| (4.5) |
| (18.1) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| - |
| (0.5) |
| 0.1 |
| (14.7) |
| (5.7) |
| (3.2) |
| 0.3 |
| (4.1) |
| (17.0) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| 0.1 |
| (14.7) |
| (5.7) |
| (3.2) |
| 0.3 |
| (4.1) |
| (17.0) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| (0.0) |
| (1.2) |
| (0.5) |
| 0.1 |
| (14.7) |
| (5.7) |
| (3.2) |
| 0.3 |
| (4.1) |
| (17.0) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| (2.0) |
| (1.3) |
| (0.6) |
| (15.8) |
| (5.7) |
| (3.2) |
| 0.3 |
| (4.1) |
| (17.0) |
| (5.8) |
| (27.4) |
| 0.4 |
| (2.6) |
| (0.0) |
| (0.02) |
| (0.49) |
| (0.19) |
| - |
| 0.01 |
| (0.14) |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| 32.4 |
| 30.0 |
| - |
| 29.2 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.4 |
| 32.6 |
| 30.0 |
| - |
| 29.3 |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| 0.5 |
| (0.5) |
| (3.5) |
| 0.9 |
| (5.0) |
| (1.2) |
| 6.2 |
| 5.1 |
| 1.6 |
| - |