| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 223.4 | 226.0 | 393.5 | 362.2 | 302.4 | 275.2 | 231.4 | 255.8 | 153.4 | 341.6 | 350.4 | 507.7 | 376.8 | 402.1 | 515.0 | 419.9 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,205.2 | 1,284.1 | 915.8 | 1,576.6 | 1,637.5 | 853.3 | 872.7 | 647.9 | 290.8 |
| Cost of Revenue | 920.1 | 985.6 | 618.1 | 1,161.0 | 1,424.8 | 785.0 | 669.9 | 497.1 | 279.2 |
| Gross Profit | 285.1 | 298.6 | 297.7 | 415.6 | 212.7 | 68.3 | 202.8 | 150.8 | 11.6 |
| Operating Expenses | |||||||||
| Research & Development | 10.5 | 9.9 | 6.7 | 8.5 | 4.2 | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (49.2) | (29.0) | (227.0) | 214.1 | (18.1) | (24.7) | 95.2 | 83.4 | (61.2) |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 24.9 | 27.3 | 34.8 | 44.2 | 36.7 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 18.6 | 23.0 | (10.2) | 39.9 | (9.4) | (10.7) | 18.7 | 24.8 | (19.9) |
| Net Income From Continuing Ops | (67.0) | (52.2) | (240.4) | 137.2 | |||||
| Per Share | |||||||||
| EPS Basic | (0.84) | (0.73) | (1.95) | 0.57 | (0.29) | (0.51) | 0.49 | 0.33 | (0.51) |
| EPS Diluted | (0.84) | (0.73) | (1.95) | 0.56 | (0.29) | ||||
| Supplementary Data | |||||||||
| EBITDA | (20.2) | (2.8) | (190.9) | 253.1 | 82.9 | 1.2 | 122.7 | 110.7 | (32.8) |
| EBIT | (49.2) | (29.0) | (227.0) | 214.1 | (18.1) | ||||
| 300.6 |
| 219.9 |
| 188.7 |
| 196.5 |
| 248.2 |
| 180.6 |
| 139.5 |
| 114.9 |
| 437.7 |
| 197.8 |
| Cost of Revenue | 160.4 | 206.7 | 287.8 | 265.1 | 225.9 | 196.9 | 153.1 | 169.8 | 98.3 | 257.4 | 263.1 | 361.3 | 279.2 | 332.5 | 438.4 | 379.9 | 274.0 | 224.1 | 182.8 | 176.0 | 202.1 | 145.1 | 112.7 | 92.7 | 319.3 | 150.8 |
| Gross Profit | 63.0 | 19.3 | 105.7 | 97.1 | 76.4 | 78.3 | 78.3 | 86.0 | 55.1 | 84.2 | 87.4 | 146.4 | 97.5 | 69.6 | 76.6 | 39.9 | 26.6 | (4.3) | 5.9 | 20.5 | 46.2 | 35.5 | 26.7 | 22.2 | 118.4 | 46.9 |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | 3.0 | 2.7 | 2.3 | 2.5 | 2.4 | 1.4 | 1.6 | 1.8 | 1.9 | 2.1 | 2.0 | 2.3 | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | 50.4 | 57.5 | 52.2 | 45.0 | 43.9 | 45.7 | 40.1 | 37.0 | 37.8 | 43.7 | 37.4 | 40.3 | 38.1 | 37.7 | 38.7 | 28.9 | 45.4 | |||||||||
| Depreciation & Amortization | 8.1 | 8.2 | 7.0 | 5.6 | 5.3 | 8.7 | 8.9 | 8.9 | 9.6 | 5.6 | 9.6 | 9.2 | 14.5 | 30.2 | 21.3 | 26.0 | ||||||||||
| Amortization of Intangibles | 13.0 | 13.4 | 10.6 | 8.7 | 8.5 | 11.8 | 11.9 | 11.8 | 12.9 | 12.9 | 12.8 | 12.6 | 13.9 | 26.0 | 24.6 | 25.8 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | 55.9 | 167.4 | 60.2 | 50.7 | 49.1 | 220.7 | 211.0 | 46.4 | 46.7 | 54.0 | 47.2 | 50.2 | 50.1 | 53.3 | 59.4 | 53.3 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | 7.1 | (148.1) | 45.5 | 46.4 | 27.3 | (142.3) | (132.7) | 39.6 | 8.4 | 30.2 | 40.2 | 96.2 | 47.5 | 16.3 | 17.2 | (13.3) | (38.3) | (20.0) | (19.5) | (0.6) | 15.4 | (2.2) | (5.1) | 1.2 | 101.3 | 28.3 |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.6 | 5.5 | 5.0 | 8.8 | 8.0 | 9.0 | 8.3 | 8.6 | 8.9 | 10.3 | 13.1 | 10.1 | 10.7 | 12.9 | 8.8 | 8.0 | 6.9 | 6.9 | ||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Operating Income | (3.0) | (4.7) | (2.0) | 10.5 | (4.0) | (7.7) | (4.8) | (6.1) | (4.9) | (7.9) | (9.9) | (9.7) | (9.5) | (7.8) | 33.4 | (10.1) | (2.3) | |||||||||
| Pre-Tax Income | 4.1 | (152.8) | 43.4 | 56.9 | 23.3 | (150.0) | (137.5) | 33.5 | 3.5 | 22.4 | 30.3 | 86.5 | 38.0 | 8.5 | 50.6 | (23.5) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | 2.1 | (7.1) | 9.9 | 13.6 | 6.5 | (23.1) | 3.9 | 7.8 | 1.3 | 3.0 | 7.2 | 21.4 | 8.3 | 13.8 | 10.0 | (18.4) | (14.7) | (5.2) | (5.4) | (1.8) | 1.7 | 0.6 | 1.4 | (5.8) | 22.5 | 5.7 |
| Net Income From Continuing Ops | 2.0 | (145.7) | 33.5 | 43.3 | 16.7 | (126.9) | (141.4) | 25.7 | 2.2 | 19.3 | 23.1 | 65.2 | 29.6 | (5.3) | 40.6 | (5.0) | (25.9) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | 2.0 | (145.7) | 33.5 | 43.3 | 16.7 | (126.9) | (141.4) | 25.7 | 2.2 | 19.3 | 23.1 | 65.2 | 29.6 | (5.3) | 40.6 | (5.0) | (25.9) | |||||||||
| Net Income Attributable To Parent | 2.0 | (145.7) | 33.5 | 43.3 | 16.7 | (126.9) | (141.4) | 25.7 | 2.2 | 19.3 | 23.1 | 65.2 | 29.6 | (5.3) | 40.6 | (5.0) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | 15.5 | 15.4 | 15.1 | 14.8 | 14.4 | 14.3 | 14.1 | 13.7 | 13.5 | 11.8 | 13.1 | 13.5 | 13.2 | 12.0 | 12.3 | 12.2 | 11.6 | |||||||||
| Net Income To Common Shareholders | (13.5) | (161.2) | 18.4 | 28.5 | 2.3 | (141.2) | (155.4) | 11.9 | (11.3) | 6.0 | 10.0 | 52.4 | 17.2 | (17.3) | 28.4 | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (0.09) | - | 0.12 | 0.19 | 0.02 | - | (1.02) | 0.08 | (0.07) | - | 0.07 | 0.34 | 0.11 | - | 0.19 | (0.11) | (0.25) | - | (0.25) | (0.04) | 0.04 | - | (0.06) | 0.02 | 0.61 | - |
| EPS Diluted | (0.09) | - | 0.12 | 0.19 | 0.02 | - | (1.02) | 0.08 | (0.07) | - | 0.07 | 0.34 | 0.11 | - | 0.19 | (0.11) | (0.25) | - | ||||||||
| Shares Basic | 153.0 | - | 152.7 | 152.6 | 152.1 | - | 151.9 | 151.8 | 151.4 | - | 151.1 | 150.9 | 150.6 | - | 150.3 | 150.2 | 148.3 | - | ||||||||
| Shares Diluted | 153.0 | - | 154.1 | 153.1 | 152.8 | - | 151.9 | 152.2 | 151.4 | - | 152.3 | 152.1 | 151.8 | - | 151.4 | 150.2 | 148.3 | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | 15.2 | (139.9) | 52.4 | 52.0 | 32.6 | (133.6) | (123.8) | 48.5 | 18.0 | 35.9 | 49.8 | 105.4 | 62.0 | 46.5 | 38.5 | 12.7 | (14.7) | (12.5) | (13.5) | 5.4 | 21.8 | 5.6 | 1.3 | 7.6 | 108.2 | 34.7 |
| EBIT | 7.1 | (148.1) | 45.5 | 46.4 | 27.3 | (142.3) | (132.7) | 39.6 | 8.4 | 30.2 | 40.2 | 96.2 | 47.5 | 16.3 | 17.2 | (13.3) | (38.3) | (20.0) | (19.5) | |||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 205.1 | 198.6 | 160.6 | 159.5 | 150.8 | 81.0 | 55.6 | 41.2 | 46.9 |
| Depreciation & Amortization | 28.9 | 26.2 | 36.1 | 38.9 | 101.1 | 25.9 | 27.5 | 27.3 | 28.5 |
| Amortization of Intangibles | 45.7 | 41.2 | 48.4 | 52.2 | 98.4 | 23.5 | 25.3 | 25.2 | 26.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 334.3 | 327.5 | 524.7 | 201.4 | 230.9 | 93.0 | 107.6 | 67.4 | 72.8 |
| 35.7 |
| 15.1 |
| 18.8 |
| 19.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.8 | (0.2) | (23.6) | (37.0) | 13.2 | (36.4) | (17.4) | (18.8) | (19.5) |
| Pre-Tax Income | (48.4) | (29.2) | (250.6) | 177.2 | (5.0) | (61.1) | 77.8 | 64.6 | (80.7) |
| 4.4 |
| (50.4) |
| 59.1 |
| 39.7 |
| (60.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (67.0) | (52.2) | (240.4) | 137.2 | 4.4 | (50.4) | 59.1 | 39.7 | (60.8) |
| Net Income Attributable To Parent | (67.0) | (52.2) | (240.4) | 137.2 | 4.4 | (50.4) | 59.1 | 39.7 | (60.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 60.9 | 59.8 | 55.7 | 51.7 | 48.1 | 8.2 | - | - | - |
| Net Income To Common Shareholders | (127.9) | (112.0) | (296.1) | 85.5 | (43.6) | (66.1) | 59.1 | 39.7 | (60.8) |
| (0.51) |
| 0.49 |
| 0.33 |
| (0.51) |
| Shares Basic | 153.0 | 152.5 | 151.8 | 150.9 | 149.8 | 130.0 | 121.5 | 120.0 | 120.0 |
| Shares Diluted | 153.0 | 152.5 | 151.8 | 152.0 | 149.8 | 130.0 | 121.5 | 120.0 | 120.0 |
| (24.7) |
| 95.2 |
| 83.4 |
| (61.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| 18.5 |
| 15.1 |
| 24.7 |
| 20.9 |
| 11.9 |
| 11.2 |
| 11.7 |
| 10.2 |
| 23.6 |
| 7.5 |
| 6.0 |
| 6.0 |
| 6.5 |
| 7.9 |
| 6.4 |
| 6.4 |
| 6.9 |
| 6.4 |
| 22.0 |
| 5.8 |
| 5.9 |
| 5.9 |
| 5.9 |
| 7.6 |
| 5.9 |
| 5.9 |
| 5.9 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.9 |
| 15.7 |
| 25.4 |
| 21.1 |
| 30.8 |
| 37.7 |
| 31.8 |
| 21.0 |
| 17.1 |
| 18.6 |
| 13.1 |
| 6.7 |
| 9.0 |
| 6.8 |
| 0.7 |
| 2.4 |
| 5.2 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.1) |
| (13.4) |
| (6.8) |
| (9.1) |
| (7.0) |
| (0.7) |
| (4.7) |
| (5.1) |
| (4.5) |
| (40.7) |
| (27.1) |
| (32.9) |
| (7.3) |
| 6.3 |
| (9.2) |
| (5.8) |
| (3.4) |
| 96.2 |
| 23.8 |
| (21.9) |
| (27.6) |
| (5.5) |
| 4.6 |
| (9.8) |
| (7.2) |
| 2.4 |
| 73.7 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (21.9) |
| (27.6) |
| (5.5) |
| 4.6 |
| (9.8) |
| (7.2) |
| 2.4 |
| 73.7 |
| 18.2 |
| (25.9) |
| (21.9) |
| (27.6) |
| (5.5) |
| 4.6 |
| (9.8) |
| (7.2) |
| 2.4 |
| 73.7 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (17.2) |
| (37.5) |
| (32.1) |
| (33.0) |
| (5.5) |
| 4.6 |
| (9.8) |
| (7.2) |
| 2.4 |
| 73.7 |
| 18.2 |
| (0.25) |
| (0.04) |
| 0.04 |
| - |
| (0.06) |
| 0.02 |
| 0.61 |
| - |
| 131.0 |
| 127.0 |
| 127.0 |
| - |
| 120.0 |
| 120.0 |
| 120.0 |
| - |
| 131.0 |
| 127.0 |
| 127.3 |
| - |
| 120.0 |
| 120.0 |
| 120.0 |
| - |
| (0.6) |
| 15.4 |
| (2.2) |
| (5.1) |
| 1.2 |
| 101.3 |
| 28.3 |