| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||
| Revenues | 367.0 | 392.4 | 375.3 | 379.8 | 375.2 | 404.0 | 379.9 | 438.8 | 442.7 | 407.4 | 408.9 | 419.0 | 377.5 | 375.2 | 372.5 | 342.8 | |||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 1,514.5 | 1,522.6 | 1,665.4 | 1,686.1 | 1,384.4 | 1,122.0 | 959.4 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 224.9 | 226.3 | 274.3 | 266.9 | 222.4 | 182.3 | |
| Operating Income | |||||||
| Operating Income | (452.6) | (469.3) | (8.7) | 13.1 | 41.1 | 4.3 | 38.0 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (14.6) | (20.8) | 16.0 | (4.3) | 10.7 | 9.1 | 12.6 |
| Net Income From Continuing Ops | (513.0) | (523.8) | 3.8 | (36.6) | (14.8) | (60.9) | |
| Per Share | |||||||
| EPS Basic | (2.97) | (3.04) | 0.02 | (0.23) | (0.18) | (0.52) | (0.30) |
| EPS Diluted | (2.97) | (3.04) | 0.02 | (0.23) | (0.18) | (0.52) | (0.30) |
| Supplementary Data | |||||||
| EBITDA | (317.3) | (332.2) | 124.9 | 139.0 | 142.7 | 84.7 | 101.8 |
| EBIT | (452.6) | (469.3) | (8.7) | 13.1 | 41.1 | 4.3 | 38.0 |
| 349.2 |
| 321.8 |
| 290.2 |
| 245.0 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 58.0 | 54.6 | 49.4 | 62.9 | 59.4 | 67.2 | 71.1 | 64.5 | 71.6 | 68.3 | 62.6 | 61.5 | 54.8 | 51.8 | 53.7 | 53.0 | |||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Depreciation & Amortization | 32.1 | 33.9 | 33.4 | 35.8 | 33.9 | 34.0 | 31.4 | 34.6 | 33.6 | 32.0 | 29.2 | 27.9 | 28.1 | 27.8 | 27.8 | 25.7 | |||||
| Amortization of Intangibles | 7.8 | 7.9 | 7.9 | 7.8 | 7.7 | 7.7 | 7.8 | 7.4 | 7.4 | 7.4 | 7.3 | 7.3 | 7.1 | 7.0 | 7.3 | 7.5 | 7.6 | ||||
| Other Operating Expenses | (0.8) | 7.3 | 9.8 | 8.3 | (1.2) | 1.8 | 5.8 | 1.1 | (0.2) | 1.1 | (0.3) | 5.3 | (3.0) | (1.5) | 2.6 | 0.4 | 0.8 | ||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | |||||||||||||||||||||
| Operating Income | (3.6) | (7.3) | (7.2) | (434.6) | (20.3) | (11.5) | (16.0) | 6.9 | 11.9 | (2.1) | 5.6 | 14.9 | (1.0) | 7.5 | 17.3 | 1.8 | 9.1 | 13.7 | 0.1 | (0.6) | - |
| Non-Operating | |||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Operating Income | 0.2 | (0.2) | 0.6 | 1.2 | 0.4 | (0.8) | 0.4 | (0.9) | (0.6) | (1.0) | (1.1) | (1.0) | (1.6) | (0.8) | 0.3 | (0.7) | 0.4 | ||||
| Pre-Tax Income | (19.1) | (24.0) | (22.9) | (461.6) | (36.1) | (24.5) | 55.3 | (8.5) | (2.4) | (15.9) | (7.5) | 2.0 | (11.5) | (0.8) | 10.3 | (6.1) | |||||
| Tax & Net | |||||||||||||||||||||
| Income Tax Expense | 3.6 | 5.1 | (2.8) | (20.5) | (2.7) | (2.4) | 17.7 | (3.6) | 4.3 | 24.4 | (7.6) | 0.3 | 0.3 | 1.6 | 3.8 | (2.3) | 9.9 | 0.7 | 0.5 | (1.5) | - |
| Net Income From Continuing Ops | (22.7) | (29.1) | (20.1) | (441.1) | (33.4) | (22.2) | 37.6 | (4.9) | (6.7) | (40.3) | 0.1 | 1.6 | (11.8) | (2.4) | 6.5 | (3.8) | (15.0) | ||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income | (22.7) | (29.1) | (20.1) | (441.1) | (33.4) | (22.2) | 37.6 | (4.9) | (6.7) | (40.3) | 0.1 | 1.6 | (11.8) | (2.4) | 6.5 | (3.8) | (15.0) | ||||
| Net Income Attributable To Parent | (22.8) | (27.8) | (19.4) | (435.3) | (33.3) | (22.4) | 39.6 | (5.5) | (8.5) | (40.5) | 0.2 | (0.3) | (13.1) | (3.8) | 4.0 | (5.7) | |||||
| Less: Minority Interest | 0.1 | (1.3) | (0.7) | (5.9) | (0.1) | 0.3 | (2.0) | 0.6 | 1.9 | 0.2 | (0.1) | 1.9 | 1.2 | 1.4 | 2.5 | 1.9 | 2.1 | ||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Net Income To Common Shareholders | (28.2) | (27.8) | (19.4) | (435.3) | (37.6) | (22.4) | 39.6 | (5.5) | (8.5) | (40.5) | 0.2 | (0.3) | (13.1) | (3.8) | 3.6 | ||||||
| Per Share | |||||||||||||||||||||
| EPS Basic | (0.16) | - | (0.11) | (2.55) | (0.22) | - | 0.23 | (0.03) | (0.05) | (0.24) | 0.00 | 0.00 | (0.08) | (0.02) | 0.02 | (0.04) | (0.13) | (0.03) | (0.12) | (0.10) | - |
| EPS Diluted | (0.16) | - | (0.11) | (2.55) | (0.22) | - | 0.23 | (0.03) | (0.05) | (0.24) | 0.00 | 0.00 | (0.08) | (0.02) | 0.02 | (0.04) | (0.13) | (0.03) | |||
| Shares Basic | 172.0 | - | 171.2 | 170.8 | 170.3 | - | 169.6 | 169.1 | 168.7 | 168.2 | 168.2 | 168.1 | 167.4 | 167.4 | 167.3 | 166.0 | 132.4 | 125.0 | |||
| Shares Diluted | 172.0 | - | 171.2 | 170.8 | 170.3 | - | 171.5 | 169.1 | 168.7 | 168.2 | 170.7 | 168.1 | 167.4 | 167.4 | 169.5 | 166.0 | 132.4 | 125.0 | |||
| Supplementary Data | |||||||||||||||||||||
| EBITDA | 28.5 | 26.7 | 26.3 | (398.8) | 13.6 | 22.5 | 15.4 | 41.5 | 45.5 | 29.9 | 34.8 | 42.9 | 27.1 | 35.3 | 45.1 | 27.5 | 34.3 | 37.1 | 20.6 | 17.5 | - |
| EBIT | (3.6) | (7.3) | (7.2) | (434.6) | (20.3) | (11.5) | (16.0) | 6.9 | 11.9 | (2.1) | 5.6 | 14.9 | (1.0) | 7.5 | 17.3 | 1.8 | 9.1 | 13.7 | 0.1 | ||
| 161.5 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 135.3 | 137.1 | 133.6 | 125.9 | 101.6 | 80.4 | 63.8 |
| Amortization of Intangibles | 31.4 | 31.3 | 30.3 | 29.4 | 29.8 | 26.3 | 21.3 |
| Other Operating Expenses | 24.6 | 24.1 | 8.4 | 14.5 | 10.1 | (10.5) | (7.5) |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.7 | 2.0 | (1.9) | (3.8) | (2.2) | 1.1 | 0.6 |
| Pre-Tax Income | (527.6) | (544.6) | 19.8 | (41.0) | (4.1) | (51.8) | (21.4) |
| (34.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (513.0) | (523.8) | 3.8 | (36.6) | (14.8) | (60.9) | (34.0) |
| Net Income Attributable To Parent | (505.3) | (515.8) | 3.1 | (37.9) | (24.5) | (64.3) | (37.4) |
| Less: Minority Interest | (7.8) | (8.0) | 0.7 | 1.3 | 9.7 | 3.4 | 3.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (510.7) | (520.1) | 3.1 | (37.9) | (26.0) | (64.8) | (37.1) |
| Shares Basic | 172.0 | 170.9 | 169.3 | 168.3 | 147.7 | 125.0 | 125.0 |
| Shares Diluted | 172.0 | 170.9 | 171.5 | 168.3 | 147.7 | 125.0 | 125.0 |
| 60.9 |
| 49.5 |
| 46.5 |
| 41.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| 23.4 |
| 20.4 |
| 18.1 |
| - |
| 7.4 |
| 6.6 |
| 6.2 |
| - |
| 3.2 |
| (4.7) |
| (1.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 2.7 |
| - |
| (5.1) |
| 0.3 |
| (13.0) |
| (13.2) |
| - |
| (0.4) |
| (13.5) |
| (11.7) |
| (10.9) |
| - |
| - |
| - |
| - |
| (0.4) |
| (13.5) |
| (11.7) |
| (10.9) |
| (17.1) |
| (3.1) |
| (14.9) |
| (12.6) |
| (10.9) |
| 2.7 |
| 1.4 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| (6.2) |
| (17.6) |
| (3.2) |
| (14.8) |
| (12.9) |
| (10.9) |
| (0.12) |
| (0.10) |
| - |
| 125.0 |
| 125.0 |
| - |
| 125.0 |
| 125.0 |
| - |
| (0.6) |
| - |