| (in millions of USD, except per-share data) | 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 | 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 | 290.9 | 278.6 | 319.0 | 357.7 | 380.3 | 334.2 | 354.4 | 324.0 | 297.6 | 258.7 | 257.9 | 261.4 | 221.1 | 213.5 | 238.0 | 313.2 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,246.2 | 1,391.2 | 1,234.7 | 953.9 | 1,045.9 | 891.7 | 862.3 | 883.3 |
| Cost of Revenue | 1,093.3 | 1,230.5 | 1,082.2 | 870.6 | 956.1 | 767.2 | 737.7 | 728.6 |
| Gross Profit | 152.9 | 160.7 | 152.5 | 83.3 | 89.8 | 124.5 | 124.6 | 154.7 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 102.1 | 95.5 | 86.8 | 76.4 | 77.5 | |||
| Operating Income | ||||||||
| Operating Income | 44.5 | 65.2 | 65.7 | 6.9 | (37.2) | 60.9 | 68.4 | 106.5 |
| Non-Operating | ||||||||
| Interest Income | 1.5 | 1.7 | 2.1 | 1.5 | 1.7 | 1.7 | 2.4 | 1.7 |
| Interest Expense | 8.3 | 9.4 | 12.6 | 11.6 | 5.5 | 3.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 16.3 | 21.4 | 18.6 | 2.2 | 3.7 | 21.1 | 15.0 | 24.3 |
| Net Income From Continuing Ops | 23.8 | 40.5 | 41.8 | (3.1) | (34.9) | |||
| Per Share | ||||||||
| EPS Basic | 0.32 | 0.53 | 0.52 | (0.04) | (0.49) | 0.64 | 0.45 | 1.13 |
| EPS Diluted | 0.32 | 0.53 | 0.52 | (0.04) | (0.49) | 0.63 | ||
| Supplementary Data | ||||||||
| EBITDA | 79.3 | 99.8 | 103.4 | 39.7 | (12.4) | 81.3 | 86.5 | 123.0 |
| EBIT | 44.5 | 65.2 | 65.7 | 6.9 | (37.2) | 60.9 | ||
| 278.1 |
| 216.6 |
| 237.0 |
| 246.8 |
| 234.7 |
| 173.2 |
| - |
| 236.4 |
| - |
| - |
| Cost of Revenue | 270.4 | 247.0 | 263.3 | 312.6 | 351.9 | 302.7 | 298.6 | 287.0 | 266.6 | 230.0 | 230.1 | 233.0 | 203.0 | 204.5 | 211.1 | 270.6 | 258.3 | 216.1 | 203.2 | 205.9 | 207.6 | 150.5 | - | 192.2 | - | - |
| Gross Profit | 20.5 | 31.6 | 55.7 | 45.1 | 28.4 | 31.5 | 55.8 | 37.0 | 31.0 | 28.7 | 27.8 | 28.4 | 18.1 | 9.0 | 26.9 | 42.6 | 19.8 | 0.5 | 33.8 | 40.9 | 27.1 | 22.7 | - | 44.2 | - | - |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 21.1 | 29.1 | 27.8 | 24.1 | 21.4 | 22.2 | 27.2 | 20.2 | 18.7 | 20.7 | 20.6 | 17.4 | 19.3 | 19.1 | 19.5 | 20.6 | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Depreciation & Amortization | 6.7 | 9.2 | 10.5 | 8.4 | 7.0 | 8.7 | 10.2 | 8.9 | 5.7 | 12.9 | 10.0 | 7.6 | 5.9 | 9.3 | 7.6 | 7.1 | ||||||||||
| Amortization of Intangibles | - | - | - | - | 0.2 | - | 0.0 | 0.0 | 0.2 | 0.3 | 0.2 | 0.1 | 0.0 | 1.2 | - | 0.1 | - | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | (7.0) | 2.5 | 28.0 | 21.0 | 6.9 | 9.3 | 28.6 | 16.8 | 12.3 | 8.0 | 7.2 | 11.0 | (1.2) | (10.1) | (42.1) | 22.0 | 1.1 | (18.2) | 18.3 | 23.7 | 10.8 | 8.1 | - | 30.7 | - | - |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | 0.7 | 0.3 | 0.3 | 0.2 | 0.9 | 0.3 | 0.4 | 0.4 | 1.0 | 0.3 | 0.2 | 0.2 | 0.9 | 0.2 | 0.2 | 0.3 | 1.1 | 0.1 | 0.3 | 0.3 | 0.9 | 0.2 | - | 0.6 | - | - |
| Interest Expense | 1.9 | 1.7 | 2.3 | 2.4 | 2.5 | 2.2 | 2.7 | 3.2 | 3.4 | 3.3 | 3.3 | 3.2 | 2.7 | 2.4 | 2.0 | 1.5 | 1.1 | 0.9 | ||||||||
| Income From Equity Investments | 1.3 | 1.5 | 1.7 | 2.0 | 0.9 | 0.8 | 1.1 | 1.7 | 0.5 | 0.4 | 0.8 | 1.8 | 0.4 | 1.0 | 1.5 | 1.7 | ||||||||||
| Other Non-Operating Income | (1.1) | (1.3) | 0.6 | (0.8) | (0.6) | 1.5 | 2.3 | 1.3 | 1.0 | (1.0) | 1.1 | (1.1) | 0.6 | (0.8) | 0.8 | (0.9) | 2.9 | |||||||||
| Pre-Tax Income | (8.7) | 1.0 | 28.0 | 19.8 | 4.7 | 9.4 | 29.3 | 16.6 | 10.4 | 4.1 | 5.8 | 8.5 | (2.9) | (12.3) | (41.8) | 23.3 | 3.2 | |||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | (1.3) | 1.1 | 11.2 | 5.3 | 1.7 | 3.2 | 8.6 | 4.5 | 3.4 | 2.1 | (0.2) | 2.3 | 1.8 | (1.7) | 0.0 | 5.4 | 0.8 | (2.5) | 5.8 | 5.9 | 2.1 | 7.3 | - | 6.2 | - | - |
| Net Income From Continuing Ops | (7.4) | (0.1) | 16.8 | 14.5 | 3.0 | 6.2 | 20.7 | 12.1 | 7.0 | 2.0 | 6.0 | 6.2 | (4.7) | (10.6) | (41.8) | 17.9 | 2.4 | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | (7.4) | (0.1) | 16.8 | 14.5 | 3.0 | 6.2 | 20.7 | 12.1 | 7.0 | 2.0 | 6.0 | 6.2 | (4.7) | (10.6) | (41.8) | 17.9 | 2.4 | |||||||||
| Net Income Attributable To Parent | (7.2) | (0.7) | 16.0 | 14.7 | 3.1 | 3.9 | 17.3 | 12.4 | 7.0 | 0.0 | 4.0 | 6.6 | (4.6) | (8.8) | (42.0) | 18.4 | ||||||||||
| Less: Minority Interest | (0.2) | 0.6 | 0.8 | (0.2) | (0.1) | 2.3 | 3.4 | (0.3) | 0.0 | 2.0 | 2.0 | (0.4) | (0.1) | (1.8) | 0.2 | (0.5) | 0.0 | |||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (7.2) | (0.7) | 16.0 | 14.7 | 3.1 | 3.9 | 17.3 | 12.4 | 7.0 | 0.0 | 4.0 | 6.6 | (4.6) | (8.8) | (42.0) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | (0.10) | (0.01) | - | 0.21 | 0.04 | 0.06 | - | 0.17 | 0.10 | 0.00 | - | 0.09 | (0.07) | (0.12) | - | 0.26 | 0.03 | (0.19) | - | 0.26 | 0.10 | 0.03 | - | 0.37 | - | - |
| EPS Diluted | (0.10) | (0.01) | - | 0.21 | 0.04 | 0.05 | - | 0.17 | 0.10 | 0.00 | - | 0.09 | (0.07) | (0.12) | - | 0.26 | 0.03 | (0.19) | ||||||||
| Shares Basic | 70.8 | 70.6 | - | 70.6 | 70.9 | 71.0 | - | 70.9 | 70.9 | 70.8 | - | 70.8 | 70.7 | 70.7 | - | 70.7 | 70.6 | 70.6 | ||||||||
| Shares Diluted | 70.8 | 70.6 | - | 71.0 | 71.1 | 71.4 | - | 71.1 | 71.0 | 70.8 | - | 70.9 | 70.7 | 70.7 | - | 70.8 | 70.7 | 70.6 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | (0.3) | 11.7 | 38.5 | 29.4 | 13.9 | 18.0 | 38.8 | 25.7 | 18.0 | 20.9 | 17.2 | 18.6 | 4.7 | (0.8) | (34.5) | 29.1 | 6.7 | (13.7) | 25.0 | 29.8 | 14.8 | 11.7 | - | 36.2 | - | - |
| EBIT | (7.0) | 2.5 | 28.0 | 21.0 | 6.9 | 9.3 | 28.6 | 16.8 | 12.3 | 8.0 | 7.2 | 11.0 | (1.2) | (10.1) | (42.1) | 22.0 | 1.1 | (18.2) | 18.3 | |||||||
| 63.6 |
| 56.2 |
| 48.2 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 34.8 | 34.6 | 37.7 | 32.8 | 24.8 | 20.4 | 18.1 | 16.5 |
| Amortization of Intangibles | - | - | 0.5 | 1.5 | 0.8 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 6.7 |
| 10.3 |
| Income From Equity Investments | 6.5 | 5.4 | 3.7 | 4.0 | 5.1 | 7.5 | 4.0 | 3.4 |
| Other Non-Operating Income | (2.6) | 0.7 | 3.6 | (0.2) | 4.4 | 1.3 | (0.7) | (3.6) |
| Pre-Tax Income | 40.1 | 61.9 | 60.4 | (0.9) | (31.2) | 66.0 | 43.8 | 96.0 |
| 44.9 |
| 28.8 |
| 71.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 23.8 | 40.5 | 41.8 | (3.1) | (34.9) | 44.9 | 28.8 | 71.7 |
| Net Income Attributable To Parent | 22.8 | 37.7 | 36.7 | (2.8) | (34.6) | 44.9 | 28.8 | 71.7 |
| Less: Minority Interest | 1.0 | 2.8 | 5.1 | (0.3) | (0.3) | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 22.8 | 37.7 | 36.7 | (2.8) | (34.6) | 44.9 | 28.8 | 71.7 |
| 0.45 |
| 1.13 |
| Shares Basic | 70.8 | 70.8 | 70.9 | 70.8 | 70.6 | 70.6 | 63.6 | 63.4 |
| Shares Diluted | 70.8 | 71.3 | 71.0 | 70.8 | 70.6 | 71.1 | 63.7 | 63.5 |
| 68.4 |
| 106.5 |
| 18.7 |
| 18.7 |
| 15.5 |
| 17.2 |
| 16.3 |
| 14.6 |
| - |
| 13.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.6 |
| 4.5 |
| 6.7 |
| 6.1 |
| 4.0 |
| 3.6 |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 0.8 |
| 0.9 |
| - |
| 1.1 |
| - |
| - |
| 0.3 |
| 1.6 |
| 3.3 |
| 2.1 |
| (0.2) |
| 2.3 |
| - |
| 1.2 |
| - |
| - |
| 1.6 |
| 2.1 |
| (0.5) |
| (0.3) |
| 0.0 |
| - |
| (1.2) |
| - |
| - |
| (15.9) |
| 22.7 |
| 24.3 |
| 9.5 |
| 9.5 |
| - |
| 29.6 |
| - |
| - |
| (13.4) |
| 16.9 |
| 18.4 |
| 7.4 |
| 2.2 |
| 18.8 |
| 23.4 |
| (14.8) |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.4) |
| 16.9 |
| 18.4 |
| 7.4 |
| 2.2 |
| 18.8 |
| 23.4 |
| (14.8) |
| 1.4 |
| 2.4 |
| (13.4) |
| 16.9 |
| 18.4 |
| 7.4 |
| 2.2 |
| 18.8 |
| 23.4 |
| (14.8) |
| 1.4 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.4 |
| 2.4 |
| (13.4) |
| 16.9 |
| 18.4 |
| 7.4 |
| 2.2 |
| 18.8 |
| 23.4 |
| (14.8) |
| 1.4 |
| - |
| 0.26 |
| 0.10 |
| 0.03 |
| - |
| 0.37 |
| - |
| - |
| - |
| 70.6 |
| 70.6 |
| 70.6 |
| - |
| 63.1 |
| - |
| - |
| - |
| 71.2 |
| 71.2 |
| 70.6 |
| - |
| 63.1 |
| - |
| - |
| 23.7 |
| 10.8 |
| 8.1 |
| - |
| 30.7 |
| - |
| - |