| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 655.8 | 724.3 | 770.9 |
| Cost of Revenue | 331.3 | 359.9 | 408.5 |
| Gross Profit | 324.6 | 364.5 | 362.4 |
| Operating Expenses | |||
| Research & Development | - | - | - |
| Selling General & Administrative | 247.5 | 254.8 | 299.2 |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (28.0) | 107.3 | (87.8) |
| Non-Operating | |||
| Interest Income | 3.7 | 2.9 | 2.1 |
| Interest Expense | 11.3 | 11.5 | 11.7 |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 44.6 | 49.9 | 33.0 |
| Net Income From Continuing Ops | (140.0) | (60.5) | (179.9) |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (0.38) | (0.22) | (0.54) |
| EPS Diluted | (0.38) | (0.22) | (0.54) |
| Shares Basic | 355.0 | 345.5 | 323.8 |
| Shares Diluted | 355.0 | ||
| Supplementary Data | |||
| EBITDA | 20.7 | 166.4 | (25.3) |
| EBIT | (28.0) | 107.3 | (87.8) |
| - |
| - |
| - |
| Depreciation & Amortization | 48.7 | 59.1 | 62.5 |
| Amortization of Intangibles | 6.4 | 7.1 | 7.0 |
| Other Operating Expenses | - | - | - |
| Total Operating Expenses | 352.6 | 257.2 | 450.2 |
| (67.4) |
| (117.9) |
| (59.1) |
| Pre-Tax Income | (95.4) | (10.6) | (146.9) |
| (140.0) |
| (60.5) |
| (179.9) |
| Net Income Attributable To Parent | (135.4) | (74.4) | (175.5) |
| Less: Minority Interest | (4.6) | 13.9 | (4.3) |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (135.4) | (74.4) | (175.5) |
| 345.5 |
| 323.8 |