| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 723.2 | 858.6 | 850.0 | 724.1 | 550.1 | 717.1 | 720.1 | 672.1 | 528.0 | 774.9 | 805.8 | 653.3 |
| Cost of Revenue | 687.4 | 778.1 | 772.1 | 656.3 | 529.8 | 646.0 | 644.3 | 611.6 | 514.7 | 687.3 | 715.8 | 611.3 |
| Gross Profit | 35.8 | 80.5 | 78.0 | 67.8 | 20.3 | 71.1 | 75.8 | 60.5 | 13.3 | 87.6 | 90.0 | 41.9 |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 32.7 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (4.7) | 37.1 | 36.3 | 32.2 | (12.7) | 33.7 | 41.9 | 33.1 | (21.9) | 53.0 | 53.2 | 11.7 |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | (7.8) | (9.0) | 7.9 | 6.2 | (13.1) | 2.9 | 21.8 | (0.5) | (20.8) | 10.0 | 11.0 | (4.2) |
| Net Income From Continuing Ops | (9.5) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.09) | - | 0.02 | 0.09 | (0.20) | - | (0.04) | 0.14 | (0.35) | 0.23 | 0.24 | (85,433.00) |
| EPS Diluted | (0.09) | - | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 22.6 | - | - | - | 14.8 | - | - | - | 5.7 | - | - | 42.9 |
| EBIT | (4.7) | 37.1 | 36.3 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 3,155.9 | 2,982.8 | 2,637.2 | 2,899.3 |
| Cost of Revenue | 2,893.9 | 2,736.2 | 2,416.6 | 2,625.8 |
| Gross Profit | 262.0 | 246.6 | 220.7 | 273.4 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 132.8 | 126.5 | 107.2 | 110.3 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 100.8 | 92.8 | 86.8 | (77.6) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | (2.7) | (8.1) | 3.5 | 9.5 |
| Net Income From Continuing Ops | 31.1 | 22.7 | (6.8) | (184.5) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.31 | 0.25 | (0.08) | (2.60) |
| EPS Diluted | 0.31 | 0.25 | (0.08) | (2.60) |
| Shares Basic | 100.8 | 90.0 | 83.3 | 71.7 |
| Supplementary Data | ||||
| EBITDA | - | 204.3 | 195.5 | 41.2 |
| EBIT | 100.8 | 92.8 | 86.8 | (77.6) |
| 36.2 |
| 35.0 |
| 29.0 |
| 26.4 |
| 30.8 |
| 27.2 |
| 20.7 |
| 28.6 |
| 28.0 |
| 30.1 |
| 23.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 27.4 | - | - | - | 27.6 | - | - | - | 27.7 | - | - | 31.2 |
| Amortization of Intangibles | 7.8 | 7.2 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 | 6.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.1) | 0.4 | (0.1) | 0.4 | (0.5) | (0.5) | 0.2 | 0.7 | 0.0 | 0.1 | 0.9 | (0.7) |
| Pre-Tax Income | (17.3) | 21.3 | 10.0 | 14.3 | (31.1) | 13.3 | 18.2 | 11.2 | (46.0) | 26.9 | 29.6 | (11.3) |
| 30.4 |
| 2.1 |
| 8.1 |
| (17.9) |
| 10.3 |
| (3.6) |
| 11.7 |
| (25.2) |
| 16.9 |
| 18.5 |
| (7.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (9.5) | 30.4 | 2.1 | 8.1 | (17.9) | 10.3 | (3.6) | 11.7 | (25.2) | 16.9 | 18.5 | (7.1) |
| Net Income Attributable To Parent | (9.5) | 30.2 | 2.1 | 8.1 | (17.9) | 10.3 | (3.7) | 11.7 | (25.1) | 16.2 | 17.1 | (8.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (9.5) | 30.2 | 2.1 | 8.1 | (17.9) | 10.3 | (3.7) | 11.7 | (25.1) | 16.2 | 17.1 | (8.8) |
| 0.02 |
| 0.09 |
| (0.20) |
| - |
| (0.04) |
| 0.14 |
| (0.35) |
| 0.23 |
| 0.24 |
| (85,433.00) |
| Shares Basic | 100.8 | - | 88.6 | 88.6 | 88.5 | - | 88.5 | 84.6 | 71.7 | 71.7 | 71.7 | 0.0 |
| Shares Diluted | 100.8 | - | 89.0 | 88.8 | 88.5 | - | 88.5 | 84.6 | 71.7 | 71.7 | 71.7 | 0.0 |
| 32.2 |
| (12.7) |
| 33.7 |
| 41.9 |
| 33.1 |
| (21.9) |
| 53.0 |
| 53.2 |
| 11.7 |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | 111.5 | 108.7 | 118.8 |
| Amortization of Intangibles | 28.4 | 27.3 | 26.6 | 26.7 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| Other Non-Operating Income | 0.6 | 0.2 | 0.4 | 0.1 |
| Pre-Tax Income | 28.4 | 14.6 | (3.4) | (175.0) |
| - |
| Net Income | 31.1 | 22.7 | (6.8) | (184.5) |
| Net Income Attributable To Parent | 30.8 | 22.4 | (6.7) | (186.2) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 30.8 | 22.4 | (6.7) | (186.2) |
| Shares Diluted | 100.8 | 90.3 | 83.3 | 71.7 |