| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 1,121.0 | 1,188.9 | 1,176.9 | 966.2 | 848.0 | 887.4 | 909.2 | 827.0 | 707.4 | 705.6 | 675.4 | 637.0 | 547.0 | 537.7 | 547.3 | 506.7 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 4,453.0 | 4,180.0 | 3,331.0 | 2,565.0 | 1,993.6 | 1,367.5 | 766.9 | 731.4 | 560.6 |
| Cost of Revenue | - | - | - | - | - | 1,089.1 | 589.1 | 558.0 | 419.9 |
| Gross Profit | - | - | - | - | - | 278.4 | 177.8 | 173.4 | 140.7 |
| Operating Expenses | |||||||||
| Research & Development | - | 6.0 | 4.0 | 1.0 | 0.5 | 1.8 | 1.2 | 1.6 | 1.6 |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 376.0 | 351.0 | 247.0 | 115.0 | 94.7 | (49.2) | (57.6) | (4.4) | (13.1) |
| Non-Operating | |||||||||
| Interest Income | 51.0 | 59.0 | 34.0 | 32.0 | 10.8 | 0.0 | 0.0 | - | - |
| Interest Expense | 226.0 | 190.0 | 62.0 | 32.1 | 32.5 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 33.0 | 48.0 | (296.0) | (3.0) | 0.2 | (3.1) | (2.4) | 1.7 | (4.1) |
| Net Income From Continuing Ops | 139.0 | 147.0 | 295.0 | 123.0 | |||||
| Per Share | |||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| EBITDA | 858.0 | 783.0 | 544.0 | 330.0 | 243.8 | 55.2 | 26.6 | 58.2 | 57.7 |
| EBIT | 376.0 | 351.0 | 247.0 | 115.0 | 94.7 | ||||
| 401.9 |
| 399.4 |
| 377.8 |
| 351.0 |
| 239.3 |
| 210.9 |
| 214.8 |
| 141.8 |
| 199.4 |
| - |
| 193.8 |
| 180.5 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 400.9 | 317.3 | 315.3 | 313.4 | 272.9 | 187.5 | 159.6 | 163.3 | 110.2 | 156.0 | - | 147.2 | 136.9 | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 105.8 | 84.6 | 84.1 | 64.4 | 78.1 | 51.8 | 51.3 | 51.5 | 31.6 | 43.4 | - | 46.6 | 43.6 | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | 216.0 | 210.2 | 188.4 | 130.4 | 153.0 | 123.6 | 118.2 | 110.1 | 107.1 | 84.9 | 76.3 | 82.1 | 85.7 | 68.6 | 74.2 | 58.4 | 66.2 | ||||||||||||
| Depreciation & Amortization | 135.0 | 133.5 | 125.1 | 88.4 | 85.0 | 83.9 | 77.3 | 69.7 | 66.1 | 62.3 | 55.1 | 50.0 | 47.6 | 47.5 | 42.6 | 29.9 | |||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 14.7 | 14.7 | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 82.9 | |||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | 50.0 | 128.3 | 114.6 | 83.1 | 25.0 | 86.0 | 80.4 | 59.2 | 21.4 | 27.6 | 44.7 | 33.9 | 8.8 | 30.0 | 53.5 | 22.9 | (11.7) | (5.0) | (5.6) | 4.9 | (43.5) | (5.5) | (3.9) | (56.8) | 8.6 | - | (9.3) | 4.2 | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | 5.0 | 9.3 | 17.5 | 19.2 | 13.0 | 13.9 | 9.7 | 5.0 | 5.4 | 6.0 | 9.6 | 8.8 | 7.6 | 5.9 | 3.5 | 1.4 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Interest Expense | 65.0 | 60.8 | 60.8 | 39.4 | 29.0 | 27.5 | 18.3 | 8.1 | 8.1 | 8.0 | 8.0 | 8.0 | 8.1 | 7.9 | 8.3 | 8.4 | 7.9 | 7.8 | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | (2.0) | (3.6) | (1.4) | (3.0) | (1.0) | 1.7 | (1.5) | 0.4 | 1.4 | (3.7) | 0.0 | (0.4) | 0.1 | 0.2 | 0.0 | 0.1 | 0.2 | ||||||||||||
| Pre-Tax Income | (12.0) | 67.8 | 60.5 | 55.7 | 11.0 | 124.7 | (208.3) | 52.7 | 29.9 | 22.3 | 47.4 | 33.5 | 16.8 | 42.7 | 47.6 | 16.0 | |||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | (24.0) | 15.3 | 27.1 | 14.6 | (9.0) | (15.1) | (280.5) | (1.8) | 1.4 | 3.0 | 0.9 | (3.3) | (3.6) | 4.2 | 1.2 | 1.0 | (6.2) | 1.0 | 1.0 | (5.9) | 0.8 | (1.4) | (0.7) | (0.6) | 0.3 | - | 0.5 | 0.4 | - |
| Net Income From Continuing Ops | 12.0 | 52.5 | 33.4 | 41.1 | 20.0 | 139.8 | 72.2 | 54.5 | 28.5 | 19.3 | 46.5 | 36.8 | 20.4 | 38.5 | 46.4 | 15.0 | (13.2) | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 12.0 | 52.5 | 33.4 | 41.1 | 20.0 | 139.8 | 72.2 | 54.5 | 28.5 | 19.3 | 46.5 | 36.8 | 20.4 | 38.5 | 46.4 | 15.0 | (13.2) | ||||||||||||
| Net Income Attributable To Parent | 15.0 | 39.9 | 28.1 | 34.0 | 17.0 | 116.4 | 53.8 | 39.2 | 20.6 | 13.5 | 32.6 | 25.1 | 14.8 | 29.2 | 43.1 | 10.3 | |||||||||||||
| Less: Minority Interest | (3.0) | 12.6 | 5.3 | 7.1 | 3.0 | 23.4 | 18.4 | 15.3 | 7.9 | 5.8 | 13.9 | 11.7 | 5.6 | 9.3 | 3.3 | 4.7 | (5.7) | ||||||||||||
| Less: Preferred Dividends | 16.0 | 15.4 | 15.1 | 9.5 | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | (1.0) | 23.5 | 13.0 | 24.5 | 17.0 | 114.4 | 53.8 | 39.2 | 20.6 | 13.5 | 32.6 | 25.1 | 14.8 | 29.2 | 43.1 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | 185.0 | 261.8 | 239.7 | 171.5 | 110.0 | 169.9 | 157.7 | 128.9 | 87.5 | 89.9 | 99.8 | 83.9 | 56.4 | 77.5 | 96.1 | 52.8 | 17.4 | 43.6 | 9.4 | 20.4 | (18.2) | 34.5 | 12.3 | (46.4) | 26.2 | - | 0.8 | 14.0 | - |
| EBIT | 50.0 | 128.3 | 114.6 | 83.1 | 25.0 | 86.0 | 80.4 | 59.2 | 21.4 | 27.6 | 44.7 | 33.9 | 8.8 | 30.0 | 53.5 | 22.9 | (11.7) | (5.0) | (5.6) | ||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 745.0 | 682.0 | 459.0 | 329.0 | 267.4 | 219.5 | 186.5 | 117.1 | 79.8 |
| Depreciation & Amortization | 482.0 | 432.0 | 297.0 | 215.0 | 149.1 | 104.4 | 84.2 | 62.6 | 70.8 |
| Amortization of Intangibles | - | - | - | - | - | 55.7 | 53.5 | 48.6 | 52.5 |
| Other Operating Expenses | - | - | - | - | 0.0 | 0.0 | 12.4 | 0.0 | - |
| Total Operating Expenses | - | - | - | - | - | 327.6 | 235.4 | 177.8 | 153.8 |
| 28.0 |
| 40.2 |
| 51.5 |
| 47.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (10.0) | (9.0) | 2.0 | (4.0) | 0.5 | 0.1 | 0.6 | 1.0 | 0.6 |
| Pre-Tax Income | 172.0 | 195.0 | (1.0) | 120.0 | 86.9 | (77.1) | (113.8) | (54.9) | (59.5) |
| 86.7 |
| (74.0) |
| (111.4) |
| (56.6) |
| (55.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 139.0 | 147.0 | 295.0 | 123.0 | 86.7 | (74.0) | (111.4) | (56.6) | (55.4) |
| Net Income Attributable To Parent | 117.0 | 119.0 | 230.0 | 86.0 | 75.1 | (48.2) | (18.4) | (56.6) | (55.4) |
| Less: Minority Interest | 22.0 | 28.0 | 65.0 | 37.0 | 11.6 | (25.8) | (93.0) | - | - |
| Less: Preferred Dividends | 56.0 | 40.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Net Income To Common Shareholders | 60.0 | 78.0 | 228.0 | 86.0 | 75.1 | (48.9) | (19.4) | (56.6) | (55.4) |
| - |
| - |
| - |
| - |
| Shares Basic | - | 1.3 | 1.7 | 1.9 | 3.9 | - | - | - | - |
| Shares Diluted | - | 1.3 | 1.7 | 1.9 | 3.9 | - | - | - | - |
| (49.2) |
| (57.6) |
| (4.4) |
| (13.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 66.2 |
| 48.1 |
| 51.7 |
| 53.5 |
| 41.7 |
| 35.4 |
| 88.3 |
| 21.1 |
| - |
| 37.5 |
| 26.1 |
| - |
| 29.1 |
| 48.6 |
| 15.0 |
| 15.5 |
| 25.3 |
| 40.0 |
| 16.2 |
| 10.4 |
| 17.6 |
| - |
| 10.1 |
| 9.8 |
| - |
| 13.9 |
| 13.1 |
| 14.1 |
| 14.6 |
| 14.6 |
| 13.1 |
| 12.9 |
| 12.9 |
| - |
| 12.8 |
| 12.1 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| 96.3 |
| 89.1 |
| 70.0 |
| 73.2 |
| 95.3 |
| 56.8 |
| 55.4 |
| 88.4 |
| 34.8 |
| - |
| 55.9 |
| 39.4 |
| - |
| 7.4 |
| 6.3 |
| 6.5 |
| 8.1 |
| 7.1 |
| 11.7 |
| 13.3 |
| - |
| 12.9 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.5 |
| 0.2 |
| (0.1) |
| - |
| 0.1 |
| 0.7 |
| - |
| (19.4) |
| (12.7) |
| (12.8) |
| (1.4) |
| (50.2) |
| (23.1) |
| (10.5) |
| (75.4) |
| (4.8) |
| - |
| (22.1) |
| (7.8) |
| - |
| (13.7) |
| (13.8) |
| 4.5 |
| (51.0) |
| (21.7) |
| (9.8) |
| (74.8) |
| (5.1) |
| (12.3) |
| (22.6) |
| (8.2) |
| (13.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.7) |
| (13.8) |
| 4.5 |
| (51.0) |
| (21.7) |
| (9.8) |
| (74.8) |
| (5.1) |
| (12.3) |
| (22.6) |
| (8.2) |
| (13.5) |
| (7.5) |
| (9.4) |
| (9.2) |
| 3.2 |
| (32.8) |
| (7.2) |
| (5.0) |
| (1.0) |
| (5.2) |
| (12.3) |
| (22.6) |
| (8.2) |
| (13.5) |
| (4.3) |
| (4.6) |
| 1.3 |
| (18.2) |
| (9.3) |
| (4.8) |
| (73.8) |
| (5.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| (7.5) |
| (10.2) |
| (9.3) |
| 3.2 |
| (32.6) |
| (8.1) |
| (5.1) |
| (1.0) |
| (5.2) |
| (12.3) |
| (22.6) |
| (8.2) |
| (13.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| (43.5) |
| (5.5) |
| (3.9) |
| (56.8) |
| 8.6 |
| - |
| (9.3) |
| 4.2 |
| - |