| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,037.9 | - | 708.0 | - | 506.0 | - | 560.8 | - | - |
| Cost of Revenue | 851.7 | - | 559.9 | - | 394.2 | - | 442.3 | - | - |
| Gross Profit | 186.2 | - | 148.1 | - | 111.7 | - | 118.5 | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 116.1 | - | 85.9 | - | |||||
| Operating Income | |||||||||
| Operating Income | 22.4 | - | 37.2 | - | 16.6 | - | 27.0 | - | - |
| Non-Operating | |||||||||
| Interest Income | 1.3 | - | 1.1 | - | 0.8 | - | 0.5 | - | - |
| Interest Expense | 17.0 | - | 28.2 | - | 29.6 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (13.4) | - | 4.1 | - | 4.0 | - | 4.6 | - | - |
| Net Income From Continuing Ops | 17.4 | (54.7) | 0.4 | (3.9) | |||||
| Per Share | |||||||||
| EPS Basic | 0.24 | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.13 | - | - | - | - | ||||
| Supplementary Data | |||||||||
| EBITDA | 59.2 | - | 61.4 | - | 42.6 | - | 52.4 | - | - |
| EBIT | 22.4 | - | 37.2 | - | 16.6 | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 2,550.5 | 2,098.6 | 1,615.1 |
| Cost of Revenue | - | 2,014.6 | 1,667.8 | 1,299.9 |
| Gross Profit | - | 535.9 | 430.8 | 315.1 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | 342.6 | 242.9 | 186.1 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | 61.6 | 70.4 | 10.3 |
| Non-Operating | ||||
| Interest Income | - | 4.5 | 5.5 | 4.2 |
| Interest Expense | - | 101.8 | 91.6 | 68.2 |
| Income From Equity Investments | - | 1.4 | 3.1 | |
| Tax & Net | ||||
| Income Tax Expense | - | 22.2 | 4.5 | (7.9) |
| Net Income From Continuing Ops | (40.8) | (77.3) | (27.6) | (46.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.33) | - | - | - |
| EPS Diluted | (0.21) | - | - | - |
| Shares Basic | 67.2 | - | - | - |
| Supplementary Data | ||||
| EBITDA | - | 161.9 | 167.5 | 90.5 |
| EBIT | - | 61.6 | 70.4 | 10.3 |
| 69.5 |
| - |
| 67.2 |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 36.8 | - | 24.2 | - | 26.1 | - | 25.5 | - | - |
| Amortization of Intangibles | 32.6 | - | - | - | 21.5 | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - |
| - |
| 23.7 |
| - |
| - |
| Income From Equity Investments | 0.5 | - | 0.0 | - | 0.5 | - | 1.2 | - | - |
| Other Non-Operating Income | (18.4) | - | (32.7) | - | (31.7) | - | (23.1) | - | - |
| Pre-Tax Income | 4.0 | - | 4.5 | - | (15.1) | - | 3.9 | - | - |
| (19.1) |
| (18.2) |
| (0.7) |
| 6.2 |
| (15.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 17.4 | (54.7) | 0.4 | (3.9) | (19.1) | (18.2) | (0.7) | 6.2 | (15.0) |
| Net Income Attributable To Parent | 16.1 | (34.1) | (0.6) | (3.9) | (21.2) | (18.7) | (1.1) | 6.2 | (15.0) |
| Less: Minority Interest | 1.3 | - | 1.0 | - | 2.1 | - | 0.4 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 16.1 | (34.1) | (0.6) | (3.9) | (21.2) | (18.7) | (1.1) | 6.2 | (15.0) |
| - |
| - |
| - |
| - |
| Shares Basic | 67.2 | - | - | - | - | - | - | - | - |
| Shares Diluted | 108.4 | - | - | - | - | - | - | - | - |
| 27.0 |
| - |
| - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | 100.4 | 97.2 | 80.2 |
| Amortization of Intangibles | - | 82.3 | 81.0 | 70.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| 1.3 |
| Other Non-Operating Income | - | (116.7) | (93.5) | (64.2) |
| Pre-Tax Income | - | (55.1) | (23.1) | (53.9) |
| - |
| Net Income | (40.8) | (77.3) | (27.6) | (46.0) |
| Net Income Attributable To Parent | (22.5) | (59.8) | (28.6) | (46.0) |
| Less: Minority Interest | - | (17.5) | 0.9 | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (22.5) | (59.8) | (28.6) | (46.0) |
| Shares Diluted | 108.4 | - | - | - |