| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 172.1 | 126.8 | 149.3 | 152.5 | 168.2 | 147.3 | 151.4 | 165.6 | 157.6 | 154.9 | 179.9 | 157.9 | 144.2 | 162.6 | 168.4 | 205.8 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 600.6 | 596.7 | 621.8 | 637.0 | 711.4 | 473.7 | 237.8 | 571.0 | 613.4 | 421.7 | - | - | - | - | - | - | 374.5 | 263.7 | |
| Cost of Revenue | - | 265.8 | 220.8 | 201.4 | 172.6 | 147.3 | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | 330.9 | 401.1 | 435.5 | 538.8 | 326.4 | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | 1.1 | 1.1 | 3.7 | 2.0 | 0.4 | 0.0 | 0.3 | 0.7 | 2.1 | 1.2 | 2.4 | 1.4 | 2.9 | 2.2 | 1.7 | 1.2 | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | (69.9) | (39.8) | 41.4 | 112.4 | 105.9 | (19.3) | (75.4) | 57.3 | 48.9 | 69.0 | (184.7) | (100.1) | 127.2 | 128.3 | 96.3 | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (8.30) | (5.45) | 0.10 | (0.19) | 3.81 | 1.16 | (2.12) | 0.10 | 0.26 | (0.08) | (1.45) | (0.94) | (0.60) | 0.45 | 0.35 | 0.46 | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| 174.6 |
| 146.3 |
| 135.3 |
| 96.6 |
| 95.5 |
| 64.8 |
| 53.1 |
| 33.8 |
| 86.1 |
| 127.9 |
| 132.5 |
| 158.0 |
| 152.6 |
| 136.6 |
| 175.1 |
| 163.4 |
| 138.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 34.8 | 20.1 | 13.6 | 15.0 | 11.4 | 13.5 | 6.3 | 17.1 | 14.1 | 13.0 | 10.2 | 9.9 | 12.7 | 10.7 | 8.1 | 9.8 | 12.3 | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 319.4 | 307.8 | 181.7 | 161.2 | 184.3 | 172.0 | 130.2 | 139.3 | 141.0 | 139.7 | 133.3 | 135.6 | 121.8 | 126.4 | 108.0 | 114.1 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 1.3 | 0.7 | 1.0 | 0.7 | 0.3 | 0.3 | 0.6 | 0.8 | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.1 | 0.4 | 0.1 | (0.0) | 0.7 | 0.6 | 0.8 | 0.3 | 0.3 | 0.2 | 0.4 | 0.4 | 0.7 | 0.7 |
| Interest Expense | 49.9 | 28.3 | 25.4 | 24.4 | 23.2 | 23.8 | 19.9 | 18.4 | 18.4 | 17.8 | 13.5 | 12.7 | 11.8 | 10.8 | 11.4 | 12.2 | 12.1 | 13.0 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (145.8) | (177.8) | (31.2) | (8.1) | (15.7) | (21.9) | 21.9 | 27.3 | 17.3 | 13.2 | 46.9 | 22.9 | 23.2 | 39.2 | 60.4 | 91.6 | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (26.6) | (36.7) | (11.3) | 4.6 | 3.6 | 12.3 | 20.8 | (9.1) | 17.4 | 5.5 | 40.3 | 33.7 | 32.9 | 6.0 | 21.7 | 38.7 | 39.5 | (46.1) | 9.0 | 9.2 | 8.7 | (13.2) | (20.6) | (76.6) | 34.9 | 11.6 | 11.5 | 14.5 | 19.7 | 12.8 | (17.7) | 28.0 | 25.8 | 18.9 | 18.1 | 13.3 | 18.8 | (30.1) | (106.6) | (22.8) |
| Net Income From Continuing Ops | (119.2) | (141.1) | (20.0) | (12.7) | (19.3) | (34.2) | 1.1 | 36.4 | (0.1) | 7.7 | 6.5 | (10.8) | (9.7) | 33.3 | 38.7 | 53.0 | 14.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (119.2) | (141.1) | (20.0) | (12.7) | (19.3) | (34.2) | 1.1 | 36.4 | (0.1) | 7.7 | 6.5 | (10.8) | (9.7) | 33.3 | 38.7 | 53.0 | 14.1 | |||||||||||||||||||||||
| Net Income Attributable To Parent | (119.2) | (141.1) | (20.0) | (12.7) | (19.3) | (34.2) | 1.1 | 36.4 | (0.1) | 7.7 | 6.5 | (10.8) | (9.7) | 33.3 | 38.7 | 53.0 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | (119.2) | (141.1) | (20.0) | (12.7) | (19.3) | (34.2) | 1.1 | 36.4 | (0.1) | 7.7 | 6.5 | (10.8) | (9.7) | 33.3 | 38.7 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (3.38) | - | (0.57) | (0.36) | (0.54) | - | 0.04 | 1.16 | 0.00 | - | 0.20 | (0.33) | (0.28) | - | 1.05 | 1.44 | 0.04 | - | 0.10 | (0.05) | (0.10) | - | (0.29) | (1.01) | (0.69) | - | (0.08) | 0.10 | - | - | 0.19 | 0.05 | - | - | 0.01 | - | - | - | - | - |
| EPS Diluted | (3.38) | - | (0.57) | (0.36) | (0.54) | - | 0.04 | 1.16 | 0.00 | - | 0.20 | (0.33) | (0.28) | - | 1.04 | 1.42 | 0.04 | - | ||||||||||||||||||||||
| Shares Basic | 35.3 | - | 35.3 | 35.3 | 35.8 | - | 30.7 | 31.3 | 31.8 | - | 33.3 | 33.3 | 34.5 | - | 36.7 | 36.9 | 367.4 | - | ||||||||||||||||||||||
| Shares Diluted | 35.3 | - | 35.3 | 35.3 | 35.8 | - | 30.7 | 31.3 | 31.8 | - | 33.4 | 33.3 | 34.5 | - | 37.1 | 37.4 | 372.4 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| 114.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 83.5 | 60.1 | 51.1 | 45.8 | 41.0 | 36.3 | 25.4 | 36.5 | 39.5 | 39.0 | 33.2 | 32.4 | 51.2 | 41.1 | 46.7 | 60.4 | 40.2 | 28.8 | 18.6 |
| Depreciation & Amortization | - | 267.9 | 223.1 | 209.7 | 175.8 | 135.7 | 160.8 | 220.8 | 197.0 | 126.8 | 130.2 | 177.9 | 187.9 | 194.2 | 137.1 | 162.6 | 139.2 | 134.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 2.0 | (4.4) | 0.0 | 0.0 | 0.0 | - | - |
| Total Operating Expenses | 970.0 | 834.9 | 582.4 | 530.5 | 469.5 | 450.5 | 1,091.1 | 462.8 | 464.0 | 341.2 | 942.8 | 645.5 | 579.4 | 339.8 | 308.8 | 363.2 | 280.1 | 225.4 | 69.6 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.1 |
| 1.2 |
| Interest Expense | 128.0 | 101.3 | 80.5 | 55.8 | 46.5 | 54.4 | 54.1 | 43.3 | 27.4 | 13.9 | 14.1 | 0.0 | 0.0 | - | - | 1.6 | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 2.0 | 0.0 | 9.3 | 0.0 | - | - | - |
| Pre-Tax Income | (362.9) | (232.9) | 44.6 | 106.2 | 244.9 | 23.1 | (853.4) | 96.0 | 151.5 | 37.3 | (650.2) | (368.1) | (17.1) | 309.3 | 196.3 | 234.2 | 94.4 | 38.3 | 44.4 |
| 107.3 |
| 57.2 |
| 24.4 |
| 20.9 |
| Net Income From Continuing Ops | (293.0) | (193.1) | 3.2 | (6.3) | 139.0 | 42.5 | (778.0) | 38.7 | 102.6 | (31.7) | (465.6) | (268.0) | (144.3) | 181.0 | 100.1 | 126.9 | 37.2 | 13.9 | 23.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | (27.0) | (54.7) | (0.4) | - | - | - | - |
| Net Income | (293.0) | (193.1) | 3.2 | (6.3) | 139.0 | 42.5 | (778.0) | 38.7 | 102.6 | (31.7) | (465.6) | (268.0) | (171.3) | 126.3 | 99.7 | 126.9 | 37.2 | 13.9 | 23.5 |
| Net Income Attributable To Parent | (293.0) | (193.1) | 3.2 | (6.3) | 139.0 | 42.5 | (778.0) | 38.7 | 102.6 | (31.7) | (465.6) | (268.0) | (171.3) | 126.3 | 99.7 | 126.9 | 37.2 | 13.9 | 23.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (293.0) | (193.1) | 3.2 | (6.3) | 139.0 | 42.5 | (778.0) | 38.7 | 102.6 | (31.7) | (465.6) | (268.0) | (171.3) | 126.3 | 99.7 | 126.9 | 37.2 | 13.9 | 23.5 |
| 0.15 |
| 0.06 |
| 0.19 |
| EPS Diluted | (8.30) | (5.45) | 0.10 | (0.19) | 3.76 | 1.15 | (2.12) | 0.10 | 0.26 | (0.08) | (1.45) | (0.94) | (0.60) | 0.44 | 0.35 | 0.45 | 0.14 | 0.05 | 0.16 |
| Shares Basic | 35.3 | 35.4 | 32.0 | 33.5 | 36.4 | 36.7 | 367.0 | 376.5 | 390.9 | 396.7 | 320.9 | 285.3 | 284.7 | 282.8 | 280.7 | 273.5 | 253.7 | 241.3 | 123.4 |
| Shares Diluted | 35.3 | 35.4 | 32.0 | 33.5 | 36.9 | 36.8 | 367.0 | 376.5 | 427.1 | 396.7 | 320.9 | 285.3 | 284.7 | 286.1 | 284.2 | 281.3 | 264.3 | 253.6 | 143.2 |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| 6.5 |
| 9.0 |
| 10.5 |
| 8.9 |
| 4.6 |
| 6.5 |
| 5.4 |
| 10.6 |
| 7.6 |
| 8.6 |
| 9.6 |
| 2.3 |
| 13.8 |
| 12.2 |
| 11.2 |
| 12.1 |
| 8.7 |
| 9.5 |
| 8.7 |
| 12.6 |
| 5.6 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.9 |
| 129.9 |
| 91.4 |
| 105.1 |
| 124.3 |
| 125.4 |
| 181.5 |
| 481.0 |
| 303.1 |
| 76.5 |
| 149.9 |
| 105.4 |
| 131.0 |
| 134.7 |
| 118.2 |
| 115.8 |
| 95.4 |
| 114.1 |
| 82.8 |
| 80.8 |
| 63.5 |
| 238.8 |
| 405.5 |
| 158.9 |
| 13.6 |
| 13.9 |
| 13.8 |
| 13.9 |
| 14.0 |
| 13.4 |
| 12.8 |
| 12.6 |
| 12.2 |
| 10.6 |
| 7.9 |
| 7.1 |
| 7.4 |
| 7.4 |
| 5.5 |
| 3.5 |
| 4.0 |
| 3.3 |
| 3.1 |
| 6.3 |
| 5.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.7 |
| 16.4 |
| 44.0 |
| (8.4) |
| (28.8) |
| (61.0) |
| (128.4) |
| (447.2) |
| (216.7) |
| 38.6 |
| (17.3) |
| 53.0 |
| 21.7 |
| 1.9 |
| 57.6 |
| 48.3 |
| 43.6 |
| (22.0) |
| 21.2 |
| 6.5 |
| 31.6 |
| (157.5) |
| (336.2) |
| (86.4) |
| 62.5 |
| 35.0 |
| (17.6) |
| (37.4) |
| (47.9) |
| (107.8) |
| (370.6) |
| (251.6) |
| 27.0 |
| (28.8) |
| 38.5 |
| 2.0 |
| (10.8) |
| 75.3 |
| 20.3 |
| 17.9 |
| (40.8) |
| 3.1 |
| (6.8) |
| 12.8 |
| (127.4) |
| (229.6) |
| (63.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 62.5 |
| 35.0 |
| (17.6) |
| (37.4) |
| (47.9) |
| (107.8) |
| (370.6) |
| (251.6) |
| 27.0 |
| (28.8) |
| 38.5 |
| 2.0 |
| (10.8) |
| 75.3 |
| 20.3 |
| 17.9 |
| (40.8) |
| 3.1 |
| (6.8) |
| 12.8 |
| (127.4) |
| (229.6) |
| (63.6) |
| 14.1 |
| 62.5 |
| 35.0 |
| (17.6) |
| (37.4) |
| (47.9) |
| (107.8) |
| (370.6) |
| (251.6) |
| 27.0 |
| (28.8) |
| 38.5 |
| 2.0 |
| (10.8) |
| 75.3 |
| 20.3 |
| 17.9 |
| (40.8) |
| 3.1 |
| (6.8) |
| 12.8 |
| (127.4) |
| (229.6) |
| (63.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 53.0 |
| 14.1 |
| 62.5 |
| 35.0 |
| (17.6) |
| (37.4) |
| (47.9) |
| (107.8) |
| (370.6) |
| (251.6) |
| 27.0 |
| (28.8) |
| 38.5 |
| 2.0 |
| (10.8) |
| 75.3 |
| 20.3 |
| 17.9 |
| (40.8) |
| 3.1 |
| (6.8) |
| 12.8 |
| (127.4) |
| (229.6) |
| (63.6) |
| 0.10 |
| (0.05) |
| (0.10) |
| - |
| (0.29) |
| (1.01) |
| (0.69) |
| - |
| (0.08) |
| 0.10 |
| - |
| - |
| 0.18 |
| 0.05 |
| - |
| - |
| 0.01 |
| - |
| - |
| - |
| - |
| - |
| 367.0 |
| 367.0 |
| 367.0 |
| - |
| 367.0 |
| 367.0 |
| 367.0 |
| - |
| 372.2 |
| 379.9 |
| 386.9 |
| - |
| 391.2 |
| 391.1 |
| 391.3 |
| - |
| 394.8 |
| 398.6 |
| 399.0 |
| - |
| 321.7 |
| 296.6 |
| 367.7 |
| 367.0 |
| 367.0 |
| - |
| 367.0 |
| 367.0 |
| 367.0 |
| - |
| 372.2 |
| 415.8 |
| 386.9 |
| - |
| 427.9 |
| 427.5 |
| 391.4 |
| - |
| 394.8 |
| 398.6 |
| 399.0 |
| - |
| 321.7 |
| 296.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |