| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 246.3 | 459.9 | 158.3 | 154.1 | 242.5 | 407.4 | 138.7 | 186.1 | 228.3 | 402.7 | 142.2 | 147.9 | 201.2 | 355.9 | 146.5 | 194.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | 16.1 | 163.8 | (29.7) | (25.8) | 27.3 | 139.0 | (18.5) | (8.9) | 16.8 | 137.4 | (33.4) | (21.8) | 24.7 | 113.4 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | 2.2 | 0.8 | 0.5 | 0.9 | 0.7 | 0.4 | 0.4 | 0.7 | 0.3 | 1.1 | 0.9 | 1.4 | 2.5 | 1.8 | 1.5 | 1.5 |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 3.1 | 60.8 | (18.8) | (15.0) | 7.3 | 49.5 | (13.6) | (92.4) | 0.0 | 1.1 | (0.7) | 0.9 | 0.1 | 2.8 | (2.1) | |
| Per Share | ||||||||||||||||
| EPS Basic | 0.11 | 1.96 | (0.46) | - | 0.17 | 1.57 | (0.40) | - | 0.06 | 2.61 | (1.00) | - | 0.42 | 1.88 | (0.35) | (0.08) |
| Supplementary Data | ||||||||||||||||
| EBITDA | 29.9 | 177.8 | (15.7) | (10.3) | 41.7 | 153.2 | (4.7) | 5.0 | 30.0 | 150.6 | (19.8) | (7.7) | 39.5 | 129.0 | 4.7 | 31.8 |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1,018.6 | 942.7 | 959.3 | 851.5 | 653.5 | 81.8 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 245.8 | 215.0 | 207.0 | 180.2 | 167.1 | 136.6 |
| Operating Income | ||||||
| Operating Income | 124.4 | 122.1 | 111.9 | 105.0 | (5.6) | (237.3) |
| Non-Operating | ||||||
| Interest Income | 4.5 | 2.3 | 3.0 | 7.2 | 7.2 | 6.4 |
| Interest Expense | 42.6 | 50.5 | 58.0 | 51.9 | 53.1 | 33.7 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 30.2 | 28.1 | (92.0) | 1.7 | (0.1) | 5.3 |
| Net Income From Continuing Ops | 49.0 | 37.4 | 144.3 | 76.0 | (136.2) | (219.3) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 1.03 | 0.78 | 2.99 | 1.48 | (2.58) | (4.22) |
| EPS Diluted | 1.02 | 0.77 | 2.97 | 1.47 | (2.58) | (4.22) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 181.7 | 179.9 | 165.8 | 165.5 | 63.9 | (165.7) |
| EBIT | 124.4 | 122.1 | 111.9 | 105.0 | (5.6) | (237.3) |
| - |
| Selling General & Administrative | 61.0 | 68.4 | 56.6 | 59.9 | 52.1 | 57.2 | 45.7 | 55.8 | 53.9 | 48.4 | 48.8 | 52.7 | 44.1 | 43.3 | 40.1 | 47.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 13.8 | 14.0 | 14.1 | 15.4 | 14.4 | 14.2 | 13.8 | 13.9 | 13.2 | 13.2 | 13.6 | 14.1 | 14.8 | 15.6 | 16.0 | 16.0 |
| Amortization of Intangibles | - | - | 0.0 | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.4 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (11.3) |
| 15.8 |
| Interest Expense | 9.4 | 10.4 | 11.0 | 11.7 | 11.8 | 13.0 | 14.0 | 14.2 | 14.4 | 15.0 | 14.3 | 13.8 | 13.4 | 13.2 | 11.4 | 13.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.7) | (0.7) | (0.2) | 0.5 | (0.9) | (1.0) | (0.8) | (3.1) | 0.1 | 2.8 | (4.5) | 10.6 | 8.1 | (2.2) | 0.9 | (8.5) |
| Pre-Tax Income | - | - | - | - | - | - | (32.9) | - | - | - | (51.3) | - | - | - | - | - |
| 0.0 |
| Net Income From Continuing Ops | 5.1 | 92.7 | (21.7) | (27.2) | 8.0 | 75.9 | (19.3) | 66.9 | 2.8 | 125.2 | (50.7) | (24.5) | 21.7 | 97.1 | (18.3) | (4.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 5.1 | 92.7 | (21.7) | (27.2) | 8.0 | 75.9 | (19.3) | 66.9 | 2.8 | 125.2 | (50.7) | (24.5) | 21.7 | 97.1 | (18.3) | (4.1) |
| Net Income Attributable To Parent | 5.1 | 92.7 | (21.7) | (27.2) | 8.0 | 75.9 | (19.3) | 66.9 | 2.8 | 125.2 | (50.7) | (24.5) | 21.7 | 97.3 | (17.9) | (3.9) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 5.1 | 92.7 | (21.7) | (27.2) | 8.0 | 75.9 | (19.3) | 66.9 | 2.8 | 125.2 | (50.7) | (24.5) | 21.7 | 97.3 | (17.9) | (3.9) |
| EPS Diluted | 0.11 | 1.94 | (0.46) | - | 0.17 | 1.56 | (0.40) | - | 0.06 | 2.59 | (1.00) | - | 0.42 | 1.88 | (0.35) | (0.08) |
| Shares Basic | 47.5 | 47.4 | 47.5 | - | 48.0 | 48.3 | 48.2 | - | 48.1 | 48.0 | 50.4 | - | 51.8 | 51.8 | 51.8 | - |
| Shares Diluted | 48.1 | 47.8 | 47.5 | - | 48.3 | 48.6 | 48.2 | - | 48.4 | 48.3 | 50.4 | - | 51.8 | 51.8 | 51.8 | - |
| EBIT | 16.1 | 163.8 | (29.7) | (25.8) | 27.3 | 139.0 | (18.5) | (8.9) | 16.8 | 137.4 | (33.4) | (21.8) | 24.7 | 113.4 | (11.3) | 15.8 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 57.3 | 57.8 | 53.9 | 60.5 | 69.5 | 71.6 |
| Amortization of Intangibles | - | 0.0 | 0.0 | 0.8 | 5.8 | 1.0 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (1.0) | (2.2) | (4.7) | 17.4 | (49.0) | 50.6 |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 49.0 | 37.4 | 144.3 | 76.0 | (136.2) | (219.3) |
| Net Income Attributable To Parent | 49.0 | 37.4 | 144.3 | 76.6 | (133.3) | (218.6) |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 49.0 | 37.4 | 144.3 | 76.6 | (133.3) | (218.6) |
| 47.5 |
| 48.0 |
| 48.3 |
| 51.8 |
| 51.8 |
| 51.8 |
| Shares Diluted | 48.1 | 48.3 | 48.6 | 52.3 | 51.8 | 51.8 |