| (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 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||
| Revenues | 312.0 | 308.0 | 307.0 | 314.9 | 298.4 | 305.3 | 298.4 | 302.3 | 295.7 | 280.9 | 281.5 | 292.3 | 293.9 | 291.9 | 300.7 | 299.6 | ||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 1,241.9 | 1,228.3 | 1,201.7 | 1,148.5 | 1,170.5 | 796.9 | 566.8 | 388.2 | 291.0 | 295.5 |
| Cost of Revenue | 1,034.7 | 1,020.7 | 996.5 | 944.5 | 965.0 | 645.4 | 466.1 | 323.9 | 241.4 | 251.6 |
| Gross Profit | 207.1 | 207.6 | 205.2 | 204.0 | 205.5 | 151.5 | 100.7 | 64.2 | 49.6 | 43.9 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 201.4 | 201.8 | 198.0 | |||||||
| Operating Income | ||||||||||
| Operating Income | (33.1) | (33.0) | (39.1) | 9.0 | 10.6 | 29.5 | (343.8) | 8.2 | 8.5 | 11.0 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | 0.0 | 0.4 | 0.5 | 0.0 |
| Interest Expense | 11.7 | 11.5 | 11.4 | 11.5 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (5.4) | (6.0) | 2.0 | 0.0 | (0.2) | 4.5 | (4.7) | 2.4 | 2.5 | 0.6 |
| Net Income From Continuing Ops | (36.4) | (39.3) | (48.1) | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.68) | (0.73) | (0.92) | (0.04) | 0.01 | 0.43 | (6.59) | 0.18 | - | - |
| EPS Diluted | (0.67) | (0.73) | (0.92) | (0.04) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | (4.0) | (4.6) | (12.5) | 34.9 | 35.5 | 48.6 | (324.9) | 13.4 | 10.7 | 13.0 |
| EBIT | (33.1) | (33.0) | (39.1) | 9.0 | ||||||
| 278.2 |
| 228.4 |
| 215.5 |
| 193.5 |
| 159.4 |
| 146.5 |
| 139.9 |
| 104.6 |
| 175.8 |
| 162.9 |
| 75.7 |
| 74.7 |
| 74.8 |
| 73.8 |
| 70.4 |
| 72.3 |
| 74.6 |
| - |
| 75.6 |
| - |
| - |
| - |
| Cost of Revenue | 261.5 | 256.9 | 256.6 | 259.7 | 247.5 | 253.1 | 248.2 | 249.9 | 245.2 | 228.6 | 230.5 | 241.6 | 243.7 | 241.2 | 249.2 | 247.1 | 227.5 | 183.4 | 173.6 | 158.4 | 130.0 | 120.6 | 114.8 | 83.9 | 146.8 | 136.1 | 63.5 | 62.2 | 62.1 | 61.0 | 57.8 | 60.2 | 62.5 | - | 64.5 | - | - | - |
| Gross Profit | 50.5 | 51.1 | 50.4 | 55.1 | 51.0 | 52.2 | 50.2 | 52.5 | 50.4 | 52.3 | 50.9 | 50.7 | 50.2 | 50.7 | 51.5 | 52.6 | 50.7 | 45.0 | 41.9 | 35.1 | 29.4 | 26.0 | 25.2 | 20.6 | 29.0 | 26.8 | 12.2 | 12.5 | 12.7 | 12.8 | 12.6 | 12.1 | 12.1 | - | 11.1 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 49.5 | 51.7 | 49.3 | 51.0 | 49.8 | 48.0 | 49.7 | 49.8 | 50.5 | 41.0 | 48.8 | 52.2 | 52.9 | 54.1 | 54.6 | 45.8 | ||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Depreciation & Amortization | 7.5 | 15.2 | 3.2 | 3.2 | 6.8 | 14.9 | 2.6 | 2.5 | 6.7 | 14.4 | 2.4 | 2.4 | 6.7 | 14.8 | 2.2 | 2.2 | ||||||||||||||||||||||
| Amortization of Intangibles | 3.9 | 3.9 | 4.0 | 3.9 | 3.9 | 4.0 | 4.1 | 4.1 | 4.1 | 4.0 | 4.1 | 4.1 | 4.1 | 4.0 | 4.1 | 4.0 | 3.6 | |||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||
| Operating Income | 1.0 | (39.4) | 1.1 | 4.1 | 1.2 | (42.2) | 0.5 | 2.6 | (0.1) | 11.2 | 2.1 | (1.6) | (2.8) | (3.4) | (3.1) | 6.7 | 10.3 | 11.9 | 10.9 | 5.3 | 1.3 | (339.0) | 0.1 | (4.5) | (0.4) | 2.2 | 2.2 | 1.4 | 2.3 | 3.5 | 2.2 | 0.9 | 2.0 | - | 2.5 | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.2 | 0.1 | 0.3 | 0.0 | 0.0 | - | 0.0 | - | - | - |
| Interest Expense | 2.8 | 3.1 | 2.9 | 2.8 | 2.6 | 2.8 | 2.6 | 3.1 | 2.8 | 3.0 | 2.7 | 2.8 | 2.9 | 2.4 | 2.3 | 1.5 | 1.3 | 1.4 | ||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | |||||||||||||||||||||
| Other Non-Operating Income | 1.9 | 0.2 | 0.2 | 0.4 | 0.2 | 0.2 | 0.3 | (3.5) | 0.1 | 6.3 | (0.1) | 0.2 | (5.3) | (1.9) | (1.5) | (1.1) | (6.1) | |||||||||||||||||||||
| Pre-Tax Income | 1.0 | (42.2) | (1.6) | 1.0 | (2.5) | (42.1) | (5.1) | 1.8 | (0.7) | 4.8 | 1.9 | (1.4) | (8.0) | (5.3) | (4.6) | 5.6 | ||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | (0.4) | (4.8) | (0.8) | 0.5 | (0.9) | 1.8 | (1.3) | 1.6 | (0.2) | 2.1 | (0.0) | 0.2 | (2.2) | (1.8) | (0.7) | 1.1 | 1.1 | (0.2) | 2.7 | 1.4 | 0.6 | (2.7) | (0.1) | (1.5) | (0.5) | 0.7 | 0.6 | 0.5 | 0.6 | 0.9 | 0.8 | 0.2 | 0.5 | - | 0.5 | - | - | - |
| Net Income From Continuing Ops | 1.4 | (37.4) | (0.9) | 0.5 | (1.5) | (43.9) | (3.8) | 0.2 | (0.6) | 2.7 | 2.0 | (1.6) | (5.8) | (3.5) | (3.9) | 4.5 | 3.1 | |||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income | 1.4 | (37.4) | (0.9) | 0.5 | (1.5) | (43.9) | (3.8) | 0.2 | (0.6) | 2.7 | 2.0 | (1.6) | (5.8) | (3.5) | (3.9) | 4.5 | 3.1 | |||||||||||||||||||||
| Net Income Attributable To Parent | 1.2 | (37.3) | (1.1) | 1.2 | (1.6) | (43.9) | (3.9) | 0.0 | (0.7) | 2.7 | 1.9 | (0.9) | (5.9) | (3.4) | (3.9) | 4.6 | ||||||||||||||||||||||
| Less: Minority Interest | 0.1 | (0.1) | 0.2 | (0.7) | 0.1 | (0.0) | 0.1 | 0.2 | 0.1 | (0.0) | 0.1 | (0.7) | 0.1 | (0.2) | (0.0) | (0.1) | 0.0 | |||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Net Income To Common Shareholders | 1.2 | (37.3) | (1.1) | 1.2 | (1.6) | (43.9) | (3.9) | 0.0 | (0.7) | 2.7 | 1.9 | (0.9) | (5.9) | (3.4) | (3.9) | |||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.02 | - | (0.02) | 0.02 | (0.03) | - | (0.07) | 0.00 | (0.01) | - | 0.03 | (0.02) | (0.11) | - | (0.07) | 0.08 | 0.06 | - | 0.15 | 0.07 | 0.03 | - | (0.01) | (0.08) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.02 | - | (0.02) | 0.02 | (0.03) | - | (0.07) | 0.00 | (0.01) | - | 0.03 | (0.02) | (0.11) | - | (0.07) | 0.08 | 0.06 | - | ||||||||||||||||||||
| Shares Basic | 53.1 | - | 53.0 | 53.0 | 52.7 | - | 52.7 | 52.6 | 52.2 | - | 54.1 | 54.0 | 53.8 | - | 53.8 | 53.7 | 53.7 | - | ||||||||||||||||||||
| Shares Diluted | 53.9 | - | 53.0 | 53.4 | 52.7 | - | 52.7 | 52.7 | 52.2 | - | 54.5 | 54.0 | 53.8 | - | 53.8 | 53.9 | 53.9 | - | ||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||
| EBITDA | 8.6 | (24.2) | 4.3 | 7.3 | 7.9 | (27.3) | 3.1 | 5.1 | 6.6 | 25.6 | 4.5 | 0.8 | 3.9 | 11.4 | (0.9) | 8.9 | 16.1 | 22.3 | 12.9 | 7.3 | 6.1 | (327.8) | 1.7 | (2.9) | 4.1 | 5.1 | 3.0 | 2.1 | 3.2 | 4.0 | 2.7 | 1.4 | 2.5 | - | 3.0 | - | - | - |
| EBIT | 1.0 | (39.4) | 1.1 | 4.1 | 1.2 | (42.2) | 0.5 | 2.6 | (0.1) | 11.2 | 2.1 | (1.6) | (2.8) | (3.4) | (3.1) | 6.7 | 10.3 | 11.9 | 10.9 | |||||||||||||||||||
| 195.1 |
| 195.0 |
| 122.0 |
| 106.4 |
| 56.0 |
| 41.0 |
| 32.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 29.1 | 28.4 | 26.7 | 25.9 | 24.9 | 19.1 | 18.9 | 5.1 | 2.1 | 2.0 |
| Amortization of Intangibles | 15.7 | 15.7 | 16.3 | 16.3 | 15.7 | 10.9 | 10.9 | 1.8 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| 7.5 |
| 4.1 |
| 4.3 |
| 1.7 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | 0.1 | 0.1 | 0.0 | - | - |
| Other Non-Operating Income | 2.8 | 1.1 | (2.8) | 1.1 | (10.6) | (2.2) | (4.1) | (0.3) | 0.3 | (0.3) |
| Pre-Tax Income | (41.9) | (45.3) | (46.1) | (2.6) | 0.0 | 27.3 | (347.9) | 7.9 | 8.8 | 10.7 |
| (2.7) |
| 0.2 |
| 22.8 |
| (343.2) |
| 5.5 |
| 6.4 |
| 10.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (36.4) | (39.3) | (48.1) | (2.7) | 0.2 | 22.8 | (343.2) | 5.5 | 6.4 | 10.1 |
| Net Income Attributable To Parent | (36.0) | (38.8) | (48.5) | (2.2) | 0.5 | 22.1 | (343.5) | 5.0 | 6.3 | 9.6 |
| Less: Minority Interest | (0.5) | (0.5) | 0.4 | (0.5) | (0.2) | 0.7 | 0.3 | 0.5 | 0.1 | 0.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (36.0) | (38.8) | (48.5) | (2.2) | 0.5 | 22.1 | (343.5) | 5.0 | 6.3 | (0.1) |
| 0.01 |
| 0.43 |
| (6.59) |
| 0.18 |
| - |
| - |
| Shares Basic | 53.1 | 52.9 | 52.6 | 53.9 | 53.8 | 51.9 | 52.1 | 27.1 | - | - |
| Shares Diluted | 53.9 | 52.9 | 52.6 | 53.9 | 53.9 | 52.1 | 52.1 | 27.1 | - | - |
| 10.6 |
| 29.5 |
| (343.8) |
| 8.2 |
| 8.5 |
| 11.0 |
| 40.4 |
| 33.1 |
| 31.0 |
| 29.8 |
| 28.1 |
| 26.8 |
| 25.1 |
| 25.1 |
| 29.4 |
| 24.6 |
| 10.0 |
| 11.1 |
| 10.4 |
| 9.3 |
| 10.4 |
| 11.3 |
| 10.1 |
| 24.3 |
| 8.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.8 |
| 10.4 |
| 2.0 |
| 2.0 |
| 4.7 |
| 11.2 |
| 1.6 |
| 1.6 |
| 4.5 |
| 2.8 |
| 0.7 |
| 0.7 |
| 0.9 |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| - |
| 0.5 |
| - |
| - |
| - |
| 2.8 |
| 2.7 |
| 2.7 |
| 2.7 |
| (5.4) |
| 8.2 |
| 5.4 |
| 2.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.0 |
| - |
| - |
| - |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.2) |
| (0.3) |
| (0.6) |
| 1.0 |
| 337.5 |
| (0.6) |
| (1.3) |
| (339.7) |
| (0.4) |
| (0.1) |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.4 |
| (0.1) |
| (0.1) |
| - |
| 0.2 |
| - |
| - |
| - |
| 4.2 |
| 9.7 |
| 10.6 |
| 4.7 |
| 2.3 |
| (1.5) |
| (0.5) |
| (5.8) |
| (340.2) |
| 1.8 |
| 2.1 |
| 1.5 |
| 2.4 |
| 3.5 |
| 2.6 |
| 0.8 |
| 1.9 |
| - |
| 2.7 |
| (0.0) |
| - |
| - |
| 9.9 |
| 7.9 |
| 3.3 |
| 1.7 |
| 1.2 |
| (0.4) |
| (4.3) |
| (339.7) |
| 1.1 |
| 1.5 |
| 1.1 |
| 1.8 |
| 2.6 |
| 1.8 |
| 0.6 |
| 1.4 |
| 8.1 |
| 2.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 7.9 |
| 3.3 |
| 1.7 |
| 1.2 |
| (0.4) |
| (4.3) |
| (339.7) |
| 1.1 |
| 1.5 |
| 1.1 |
| 1.8 |
| 2.6 |
| 1.8 |
| 0.6 |
| 1.4 |
| 8.1 |
| 2.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| 3.1 |
| 9.8 |
| 7.6 |
| 3.4 |
| 1.4 |
| 1.1 |
| (0.6) |
| (4.1) |
| (339.9) |
| 0.9 |
| 1.3 |
| 1.0 |
| 1.7 |
| 2.2 |
| 1.7 |
| 1.0 |
| 1.3 |
| 7.4 |
| 2.3 |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.1 |
| 0.4 |
| (0.1) |
| 0.3 |
| 0.1 |
| 0.2 |
| (0.3) |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.1 |
| 0.3 |
| 0.1 |
| (0.4) |
| 0.0 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 3.1 |
| 9.8 |
| 7.6 |
| 3.4 |
| 1.4 |
| 1.1 |
| (0.6) |
| (4.1) |
| (339.9) |
| 0.9 |
| 1.3 |
| 1.0 |
| 1.7 |
| 4.8 |
| 1.7 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.15 |
| 0.07 |
| 0.03 |
| - |
| (0.01) |
| (0.08) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 51.9 |
| 51.9 |
| - |
| 52.1 |
| 52.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 51.9 |
| 51.9 |
| - |
| 52.1 |
| 52.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.3 |
| 1.3 |
| (339.0) |
| 0.1 |
| (4.5) |
| (0.4) |
| 2.2 |
| 2.2 |
| 1.4 |
| 2.3 |
| 3.5 |
| 2.2 |
| 0.9 |
| 2.0 |
| - |
| 2.5 |
| - |
| - |
| - |