| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 694.6 | 639.1 | 445.5 | 11.5 | 106.9 | 49.2 | 626.7 | 571.2 | 539.8 | 424.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 183.4 | 171.3 | 115.2 | |||||||
| Operating Income | ||||||||||
| Operating Income | 70.0 | 38.1 | (29.0) | (277.2) | (191.6) | (279.9) | 178.0 | 137.9 | 80.5 | (54.8) |
| Non-Operating | ||||||||||
| Interest Income | 0.9 | 4.1 | 10.7 | 6.4 | 3.1 | 1.3 | 5.9 | 3.6 | 2.2 | 1.2 |
| Interest Expense | 126.3 | 133.6 | 129.6 | 92.4 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 7.6 | 7.4 | (0.1) | 0.4 | (0.5) | (1.0) | 0.4 | 0.5 | (0.2) | 0.5 |
| Net Income From Continuing Ops | (64.3) | (105.8) | (146.1) | |||||||
| Per Share | ||||||||||
| EPS Basic | - | - | - | - | - | (1.09) | 0.14 | (0.11) | - | - |
| EPS Diluted | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 282.1 | 243.2 | 140.4 | (150.3) | (63.9) | (119.6) | 349.9 | 305.8 | 256.8 | 117.1 |
| EBIT | 70.0 | 38.1 | (29.0) | (277.2) | ||||||
| 79.8 |
| 87.6 |
| 89.0 |
| 128.9 |
| 132.6 |
| 130.5 |
| 135.1 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 212.0 | 205.1 | 169.4 | 127.0 | 127.6 | 160.3 | 171.9 | 167.9 | 176.3 | 171.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 265.4 | 260.2 | 189.1 | 93.3 | - | - | - | - | - | - |
| Total Operating Expenses | 624.5 | 601.0 | 474.6 | 288.8 | 298.4 | 329.1 | 448.7 | 433.4 | 459.4 | 479.3 |
| 91.0 |
| 104.8 |
| 132.3 |
| 160.5 |
| 159.9 |
| 159.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.0 | 0.0 | (0.1) | 0.2 | 0.0 | (0.1) | 0.4 | (0.2) | 0.6 | 1.2 |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - |
| (361.3) |
| (302.0) |
| (405.1) |
| 43.6 |
| (20.7) |
| (76.4) |
| (242.8) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (64.3) | (105.8) | (146.1) | (361.3) | (302.0) | (405.1) | 43.6 | (20.7) | (76.4) | (242.8) |
| Net Income Attributable To Parent | (58.8) | (96.7) | (133.5) | (326.5) | (252.6) | (321.6) | 33.6 | (21.6) | (76.4) | (242.8) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (58.8) | (96.7) | (133.5) | (326.5) | (252.6) | (321.6) | 33.6 | (21.6) | (76.4) | (242.8) |
| - |
| (1.10) |
| 0.14 |
| (0.11) |
| - |
| - |
| Shares Basic | - | - | - | - | - | 294.8 | 241.8 | 191.5 | - | - |
| Shares Diluted | - | - | - | - | - | 367.3 | 241.8 | 191.5 | - | - |
| (191.6) |
| (279.9) |
| 178.0 |
| 137.9 |
| 80.5 |
| (54.8) |