| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 636.5 | 660.5 | 701.3 | 710.3 | 651.3 | 697.0 | 674.9 | 662.4 | 662.1 | 709.7 | 713.8 | 725.1 | 693.9 | - | 762.3 | 793.1 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (3.4) | (13.6) | (8.6) | (330.3) | (520.1) | (55.6) | (18.0) | (50.9) | (37.4) | (24.0) | 10.3 | 31.6 | 14.1 | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 11.3 | (3.1) | (12.8) | 4.2 | 14.9 | (1.0) | (17.3) | 10.7 | 4.1 | (6.1) | (5.8) | 11.6 | 1.5 | - | 13.6 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.25) | - | (0.17) | (4.14) | (6.25) | - | (0.31) | (1.55) | (1.13) | - | (0.16) | 0.35 | 0.14 | - | 0.68 | 0.75 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 16.4 | 5.7 | 11.0 | (310.7) | (500.6) | (34.8) | 3.2 | (29.5) | (13.9) | 1.2 | 34.9 | 56.7 | 37.2 | - | 91.6 | 94.6 | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 2,708.6 | 2,723.4 | 2,696.4 | 2,842.5 | 2,837.0 | 3,057.5 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 435.1 | 456.4 | 560.7 | 448.1 | 416.1 | 303.1 |
| Operating Income | ||||||
| Operating Income | (355.9) | (872.6) | (161.9) | 32.0 | 187.1 | 114.3 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | 69.8 | 0.2 | 0.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | (0.4) | 3.2 | (3.5) | 1.2 | 41.1 | 38.4 |
| Net Income From Continuing Ops | (446.9) | (986.2) | (271.5) | (31.7) | 145.9 | 98.0 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (4.77) | (10.81) | (3.67) | (0.29) | 2.09 | 1.10 |
| EPS Diluted | (4.77) | (10.81) | (3.67) | (0.29) | 2.09 | 1.10 |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (277.6) | (794.6) | (75.0) | 130.0 | 280.7 | 280.6 |
| EBIT | (355.9) | (872.6) | (161.9) | 32.0 | 187.1 | 114.3 |
| - |
| - |
| Selling General & Administrative | 100.5 | 103.0 | 106.8 | 124.8 | 121.8 | 148.1 | 136.3 | 156.2 | 120.1 | 126.7 | 106.8 | 97.8 | 116.8 | - | 70.7 | 71.2 | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 19.8 | 19.3 | 19.6 | 19.6 | 19.5 | 20.8 | 21.2 | 21.4 | 23.5 | 25.2 | 24.6 | 25.1 | 23.1 | - | 22.7 | 23.4 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | 15.1 | 15.3 | 14.3 | 16.0 | 15.4 | 15.0 | - | 16.2 | 31.9 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 639.9 | 674.1 | 709.9 | 1,040.6 | 1,171.4 | 752.6 | 692.9 | 713.3 | 699.5 | 733.7 | 703.5 | 693.5 | 679.8 | - | 693.4 | 721.9 | - |
| 68.9 |
| 71.2 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | 34.4 | 34.6 | 0.7 | 0.1 | - | 0.0 | 0.0 | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.5 | 0.0 | 5.1 | 2.8 | 0.0 | 6.2 | 4.8 | 9.0 | 1.3 | 2.3 | 3.6 | 0.5 | 0.5 | - | 0.5 | 0.4 | - |
| Pre-Tax Income | (12.3) | (35.6) | (28.7) | (370.7) | (548.0) | (74.9) | (35.8) | (88.6) | (75.7) | (54.7) | (21.9) | 36.6 | 9.5 | - | 74.2 | 83.6 | - |
| 17.2 |
| - |
| Net Income From Continuing Ops | (23.6) | (32.5) | (15.9) | (374.9) | (562.9) | (73.9) | (18.5) | (99.3) | (79.8) | (48.6) | (16.1) | 25.0 | 8.0 | (13.6) | 60.6 | 66.4 | 32.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (23.6) | (32.5) | (15.9) | (374.9) | (562.9) | (61.2) | (27.9) | (138.4) | (101.0) | (54.5) | (14.0) | 30.8 | 12.5 | 26.7 | 60.6 | 66.4 | 32.5 |
| Net Income Attributable To Parent | (23.6) | (32.5) | (15.9) | (374.9) | (562.9) | (61.2) | (27.9) | (138.4) | (101.0) | (54.5) | (14.0) | 30.8 | 12.5 | 26.7 | 60.6 | 66.4 | 32.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (23.6) | (32.5) | (15.9) | (374.9) | (562.9) | (61.2) | (27.9) | (138.4) | (101.0) | (54.5) | (14.0) | 30.8 | 12.5 | 26.7 | 60.6 | 66.4 | 32.5 |
| - |
| EPS Diluted | (0.25) | - | (0.17) | (4.14) | (6.25) | - | (0.31) | (1.55) | (1.13) | - | (0.16) | 0.35 | 0.14 | - | 0.68 | 0.75 | - |
| Shares Basic | 93.6 | - | - | - | 90.1 | - | 89.6 | 89.4 | 89.2 | - | 88.8 | 88.8 | 88.8 | - | 88.8 | 88.8 | - |
| Shares Diluted | 93.6 | - | - | - | 90.1 | - | 89.6 | 89.4 | 89.2 | - | 88.8 | 88.8 | 88.8 | - | 88.8 | 88.8 | - |
| - |
| EBIT | (3.4) | (13.6) | (8.6) | (330.3) | (520.1) | (55.6) | (18.0) | (50.9) | (37.4) | (24.0) | 10.3 | 31.6 | 14.1 | - | 68.9 | 71.2 | - |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 78.3 | 78.0 | 86.9 | 98.0 | 93.6 | 166.3 |
| Amortization of Intangibles | - | 58.3 | 60.8 | 60.7 | 62.5 | 140.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 3,064.5 | 3,596.0 | 2,858.3 | 2,810.5 | 2,649.9 | 2,943.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 8.4 | 7.9 | 21.3 | 6.9 | 2.1 | 2.1 |
| Pre-Tax Income | (447.3) | (983.0) | (275.0) | (30.5) | 187.0 | 136.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (446.9) | (986.2) | (328.5) | (25.2) | 186.2 | 98.0 |
| Net Income Attributable To Parent | (446.9) | (986.2) | (328.5) | (25.2) | 186.2 | 98.0 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (446.9) | (986.2) | (328.5) | (25.2) | 186.2 | 98.0 |
| 93.6 |
| - |
| 89.5 |
| 88.8 |
| 88.8 |
| 88.8 |
| Shares Diluted | 93.6 | - | 89.5 | 88.8 | 88.8 | 88.8 |