| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||
| Revenues | 840.0 | 792.0 | 674.0 | 631.0 | 621.0 | 591.0 | 597.0 | 625.0 | 610.0 | 549.0 | 571.0 | 592.0 | 578.0 | 527.0 | 488.0 | 486.0 | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 2,937.0 | 2,718.0 | 2,423.0 | 2,290.0 | 1,851.0 | 763.0 | 793.0 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 78.0 | 130.0 | 115.0 | (8.0) | (198.0) | (560.0) | (747.0) | - |
| Non-Operating | ||||||||
| Interest Income | 7.0 | 8.0 | 6.0 | 1.0 | 0.0 | 1.0 | 1.0 | - |
| Interest Expense | 98.0 | 95.0 | 115.0 | 141.0 | 98.0 | 53.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (23.0) | 40.0 | 66.0 | (9.0) | (61.0) | (186.0) | (145.0) | - |
| Net Income From Continuing Ops | 90.0 | 111.0 | (134.0) | (136.0) | (229.0) | |||
| Per Share | ||||||||
| EPS Basic | 0.17 | 0.22 | (0.30) | (0.25) | (0.50) | - | - | - |
| EPS Diluted | 0.17 | 0.22 | (0.30) | (0.30) | (0.51) | - | ||
| Supplementary Data | ||||||||
| EBITDA | 290.0 | 322.0 | 293.0 | 186.0 | (16.0) | (406.0) | (599.0) | - |
| EBIT | 78.0 | 130.0 | 115.0 | (8.0) | (198.0) | (560.0) | ||
| 350.0 |
| 413.0 |
| 197.0 |
| 153.0 |
| 0.0 |
| 793.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | 126.0 | 120.0 | 108.0 | 111.0 | 103.0 | 103.0 | 99.0 | 99.0 | 99.0 | 94.0 | 95.0 | 102.0 | 103.0 | 92.0 | 86.0 | 85.0 | 74.0 | |||||||||
| General & Administrative | 98.0 | 77.0 | 76.0 | 69.0 | 68.0 | 67.0 | 75.0 | 80.0 | 86.0 | 59.0 | 77.0 | 86.0 | 72.0 | 82.0 | 84.0 | 84.0 | 63.0 | |||||||||
| Depreciation & Amortization | 60.0 | 60.0 | 49.0 | 43.0 | 40.0 | 40.0 | 43.0 | 48.0 | 47.0 | 49.0 | 50.0 | 49.0 | 46.0 | 48.0 | 45.0 | 45.0 | ||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | 23.0 | 22.0 | 22.0 | 23.0 | 23.0 | 24.0 | 23.0 | 23.0 | |||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | 837.0 | 763.0 | 662.0 | 597.0 | 566.0 | 561.0 | 570.0 | 583.0 | 594.0 | 546.0 | 575.0 | 590.0 | 587.0 | 565.0 | 533.0 | 505.0 | ||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | 3.0 | 29.0 | 12.0 | 34.0 | 55.0 | 30.0 | 27.0 | 42.0 | 16.0 | 3.0 | (4.0) | 2.0 | (9.0) | (38.0) | (45.0) | (19.0) | (96.0) | - | (124.0) | (114.0) | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | 1.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 0.0 | - | 0.0 | 0.0 | - | - | - | - | 0.3 | 0.8 | 0.1 | 0.0 | 0.1 | - | - | - | - | - |
| Interest Expense | 27.0 | 24.0 | 24.0 | 23.0 | 24.0 | 22.0 | 28.0 | 32.0 | 33.0 | 36.0 | 36.0 | 35.0 | 34.0 | 29.0 | 26.0 | 24.0 | 19.0 | 27.0 | ||||||||
| Income From Equity Investments | 1.0 | 0.0 | 2.0 | 2.0 | 0.0 | - | 0.0 | 0.0 | - | - | 0.0 | - | - | 0.0 | (1.0) | (1.0) | ||||||||||
| Other Non-Operating Income | 3.0 | (5.0) | (4.0) | (11.0) | (9.0) | 26.0 | (15.0) | (1.0) | 7.0 | (1.0) | (9.0) | (5.0) | 5.0 | 7.8 | (5.0) | 2.0 | (3.8) | |||||||||
| Pre-Tax Income | 11.0 | 57.0 | (40.0) | 34.0 | 96.0 | (6.0) | (74.0) | 1.0 | 8.0 | (43.0) | (10.0) | (57.0) | (35.0) | (85.0) | (82.0) | (5.0) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | (42.0) | (26.0) | 24.0 | 21.0 | 21.0 | 11.0 | 54.0 | (26.0) | 27.0 | 3.0 | (2.0) | (2.0) | (8.0) | (22.0) | (10.0) | (4.0) | (25.0) | - | (31.0) | (73.0) | - | - | - | - | - | - |
| Net Income From Continuing Ops | 54.0 | 83.0 | (62.0) | 15.0 | 75.0 | (14.0) | (128.0) | 27.0 | (19.0) | (46.0) | (8.0) | (55.0) | (27.0) | (63.0) | (73.0) | (2.0) | (91.0) | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | 54.0 | 83.0 | (62.0) | 15.0 | 75.0 | (14.0) | (128.0) | 27.0 | (19.0) | (46.0) | (8.0) | (55.0) | (27.0) | (63.0) | (73.0) | (2.0) | (91.0) | |||||||||
| Net Income Attributable To Parent | 52.0 | 83.0 | (62.0) | 13.0 | 75.0 | (16.0) | (129.0) | 26.0 | (19.0) | (47.0) | 0.0 | (14.0) | (2.0) | (20.7) | (20.0) | 21.0 | ||||||||||
| Less: Minority Interest | 2.0 | 0.0 | 0.0 | 2.0 | 0.0 | 2.0 | 1.0 | 1.0 | 0.0 | 1.0 | (8.0) | (41.0) | (25.0) | (37.0) | (53.0) | (23.0) | (91.0) | |||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.0 | 5.0 | |||||||||
| Net Income To Common Shareholders | 52.0 | 83.0 | (62.0) | 13.0 | 75.0 | (16.0) | (129.0) | 26.0 | (19.0) | (47.0) | 0.0 | (14.0) | (2.0) | (15.7) | (20.0) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | 0.10 | - | (0.13) | 0.03 | 0.16 | - | (0.28) | 0.06 | (0.04) | - | 0.00 | (0.23) | (0.03) | - | (0.43) | 0.44 | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.10 | - | (0.13) | 0.03 | 0.16 | - | (0.28) | 0.06 | (0.04) | - | (0.02) | (0.23) | (0.06) | - | (0.43) | - | - | - | ||||||||
| Shares Basic | 512.8 | - | 485.8 | 470.9 | 465.9 | - | 462.3 | 464.6 | 461.4 | - | 419.2 | 61.9 | 60.4 | - | 48.9 | 48.9 | - | - | ||||||||
| Shares Diluted | 519.4 | - | 485.8 | 474.8 | 478.7 | - | 462.3 | 470.7 | 461.4 | - | 457.7 | 61.9 | 454.8 | - | 48.9 | 444.3 | - | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | 63.0 | 89.0 | 61.0 | 77.0 | 95.0 | 70.0 | 70.0 | 90.0 | 63.0 | 52.0 | 46.0 | 51.0 | 37.0 | 10.0 | 0.0 | 26.0 | (52.0) | - | (90.0) | (78.0) | - | - | - | - | - | - |
| EBIT | 3.0 | 29.0 | 12.0 | 34.0 | 55.0 | 30.0 | 27.0 | 42.0 | 16.0 | 3.0 | (4.0) | 2.0 | (9.0) | (38.0) | (45.0) | (19.0) | (96.0) | - | (124.0) | |||||||
| - |
| - |
| - |
| Selling & Marketing | 465.0 | 442.0 | 400.0 | 394.0 | 337.0 | 201.0 | 199.0 | - |
| General & Administrative | 320.0 | 290.0 | 308.0 | 294.0 | 313.0 | 213.0 | 181.0 | 0.0 |
| Depreciation & Amortization | 212.0 | 192.0 | 178.0 | 194.0 | 182.0 | 154.0 | 148.0 | - |
| Amortization of Intangibles | - | 60.0 | 71.0 | 90.0 | 93.0 | 67.0 | 62.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,859.0 | 2,588.0 | 2,308.0 | 2,298.0 | 2,049.0 | 1,323.0 | 1,540.0 | 0.0 |
| 27.0 |
| - |
| Income From Equity Investments | 5.0 | 4.0 | 3.0 | 0.0 | (3.0) | (8.0) | (5.0) | - |
| Other Non-Operating Income | (17.0) | (29.0) | 17.0 | (10.0) | 1.0 | 8.0 | 14.0 | - |
| Pre-Tax Income | 62.0 | 147.0 | (71.0) | (145.0) | (287.0) | (653.0) | (759.0) | - |
| (475.0) |
| (619.0) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 90.0 | 111.0 | (134.0) | (136.0) | (229.0) | (475.0) | (619.0) | (0.0) |
| Net Income Attributable To Parent | 86.0 | 109.0 | (138.0) | (63.0) | (25.0) | 6.2 | (19.6) | (0.0) |
| Less: Minority Interest | 4.0 | 2.0 | 4.0 | (73.0) | (204.0) | (475.0) | (619.0) | - |
| Less: Preferred Dividends | - | - | - | - | 8.0 | 10.0 | - | - |
| Net Income To Common Shareholders | 86.0 | 109.0 | (138.0) | (63.0) | (25.0) | 0.0 | (19.6) | (0.0) |
| - |
| - |
| Shares Basic | 512.8 | 484.5 | 462.7 | 251.6 | 51.3 | - | - | - |
| Shares Diluted | 519.4 | 492.8 | 462.7 | 458.1 | 445.7 | - | - | - |
| (747.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.0 |
| 45.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 125.4 |
| 42.0 |
| 41.0 |
| 4.6 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 44.0 |
| - |
| 34.0 |
| 36.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 446.0 |
| 730.4 |
| 321.0 |
| 267.0 |
| 4.6 |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| 13.0 |
| 13.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.7) |
| 15.2 |
| 2.6 |
| 24.9 |
| - |
| - |
| - |
| - |
| - |
| (115.0) |
| - |
| (137.0) |
| (127.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| (200.0) |
| (106.0) |
| (55.0) |
| (114.0) |
| (619.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (200.0) |
| (106.0) |
| (55.0) |
| (114.0) |
| (619.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| (5.3) |
| (26.5) |
| 11.1 |
| 1.3 |
| 20.3 |
| (19.6) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| (106.0) |
| (55.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.0 |
| (10.3) |
| (27.7) |
| 8.1 |
| (0.7) |
| 20.3 |
| (19.6) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (114.0) |
| - |
| - |
| - |
| - |
| - |
| - |