| (in millions of USD, except per-share data) | Q2 FY 23 | Q2 FY 22 | Q1 FY 22 | Q2 FY 21 | Q1 FY 21 | Q2 FY 20 | Q1 FY 20 | Q2 FY 19 | Q2 FY 18 | Q2 FY 17 | Q2 FY 16 | Q2 FY 15 | Q2 FY 14 | Q2 FY 13 | Q2 FY 12 | Q2 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 81.9 | 69.2 | - | 143.6 | - | 97.1 | - | 113.5 | 132.1 | 118.6 | 105.7 | 119.8 | 145.4 | 125.6 | 172.1 | 165.4 |
| Cost of Revenue | - | - | - | - | - | 42.7 | - | 43.8 | 53.9 | 54.1 | 36.1 | 57.9 | 63.5 | 65.6 | 73.2 | 64.8 |
| Gross Profit | - | - | - | - | - | 54.4 | - | 69.8 | 78.2 | 64.5 | 69.6 | 62.0 | 81.9 | 59.9 | 98.9 | 100.5 |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | 1.1 | 0.4 | - | 0.6 | - | (0.0) | - | 0.1 | (0.5) | (0.1) | (0.6) | (1.7) | 0.8 | 0.1 | 1.4 | |
| Per Share | ||||||||||||||||
| EPS Basic | 0.27 | 1.38 | - | 1.80 | - | (2.83) | - | - | - | (0.34) | (0.29) | (0.27) | (0.37) | (0.16) | 0.05 | 0.50 |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | - | 255.4 | 223.5 | 215.9 | 482.4 | 505.7 | 463.0 | 419.8 | 480.8 | 569.0 | 512.3 | 616.5 | 689.4 | 679.9 | 598.7 |
| Cost of Revenue | - | - | - | - | - | 206.3 | 213.9 | 175.1 | 247.9 | 263.3 | 244.4 | 269.3 | 273.3 | 285.7 | 316.5 |
| Gross Profit | - | - | - | - | - | 299.4 | 249.1 | 244.7 | 232.9 | 305.7 | 267.9 | 347.2 | 416.0 | 394.2 | 282.2 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Non-Operating | |||||||||||||||
| Interest Income | - | 0.9 | 0.2 | 0.2 | 10.7 | 8.7 | 6.8 | 4.9 | 2.4 | 5.5 | 2.3 | 2.7 | 4.1 | - | - |
| Tax & Net | |||||||||||||||
| Income Tax Expense | - | (0.3) | 4.7 | 1.9 | 1.5 | (1.1) | (3.2) | 1.3 | (3.2) | 0.1 | (4.3) | 0.3 | (0.1) | 0.4 | (1.6) |
| Per Share | |||||||||||||||
| EPS Basic | 2.46 | 2.52 | 6.90 | (15.35) | (12.43) | - | - | (2.54) | (1.42) | (0.65) | (1.09) | 1.72 | 0.39 | 1.43 | 0.67 |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | |||||||||||||||
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 7.0 | 4.8 | - | 8.5 | - | 8.8 | - | 7.9 | 8.3 | 6.1 | 6.4 | 8.7 | 9.6 | 9.9 | 12.5 | 13.9 |
| Depreciation & Amortization | 7.9 | 8.1 | - | 16.0 | - | 18.0 | - | 20.8 | 24.5 | 26.1 | 27.1 | 27.5 | 25.8 | 24.2 | 25.9 | 24.4 |
| Amortization of Intangibles | 0.7 | 0.7 | - | 1.4 | - | 1.4 | - | 1.4 | 1.4 | 1.7 | 2.9 | 3.9 | 3.6 | 3.6 | 4.5 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.9 | (2.9) | (3.7) |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Interest Expense | 16.3 | 16.1 | - | 36.2 | - | 31.4 | - | 30.2 | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 15.2 | 13.2 | - | 12.9 | - | 9.4 | - | (16.8) | (3.0) | (3.8) | 3.4 | 18.0 | 7.1 | 4.1 | 8.1 | 7.7 |
| Other Non-Operating Income | (0.2) | 2.6 | - | (1.0) | - | (1.6) | - | 11.4 | (2.2) | (1.5) | (2.5) | (3.3) | (7.5) | 9.8 | - | - |
| Pre-Tax Income | 18.2 | 18.7 | - | 25.1 | - | (31.0) | - | (32.7) | (24.3) | (35.7) | (24.4) | (23.1) | (43.5) | (14.1) | 7.6 | 51.9 |
| 1.1 |
| Net Income From Continuing Ops | 17.0 | 18.3 | (5.1) | 24.5 | 1.3 | (30.9) | (50.7) | (32.8) | (23.8) | (35.7) | (23.8) | (21.4) | (44.4) | (14.2) | 6.2 | 50.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 17.0 | 47.3 | (5.1) | 24.5 | 1.3 | (30.9) | (50.7) | (35.9) | (23.8) | (35.7) | (23.8) | (21.4) | (44.4) | (14.2) | 6.2 | 50.8 |
| Net Income Attributable To Parent | 15.5 | 45.0 | (5.1) | 24.9 | 1.3 | (35.3) | (50.7) | (36.4) | (25.3) | (37.3) | (26.4) | (24.8) | (36.7) | (15.9) | 5.3 | 50.9 |
| Less: Minority Interest | 1.5 | 2.3 | - | (0.4) | - | 4.3 | - | 0.6 | 1.4 | 1.6 | 2.7 | 3.4 | (7.7) | 1.7 | 0.9 | (0.0) |
| Less: Preferred Dividends | - | 1.3 | - | 1.3 | - | 1.3 | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 6.2 | 31.2 | (5.1) | 23.7 | 1.3 | (36.6) | (50.7) | (36.4) | (25.3) | (39.4) | (30.4) | (28.9) | (38.3) | (16.3) | 4.9 | 50.4 |
| EPS Diluted | 0.27 | 1.37 | - | 1.75 | - | (2.83) | - | - | - | (0.34) | (0.29) | (0.27) | (0.37) | (0.16) | 0.05 | 0.46 |
| Shares Basic | 22.7 | 22.7 | - | 13.1 | - | 12.9 | - | - | - | 116.1 | 106.0 | 105.4 | 102.9 | 101.8 | 101.2 | 100.9 |
| Shares Diluted | 22.9 | 22.8 | - | 13.5 | - | 12.9 | - | - | - | 116.1 | 106.0 | 105.4 | 102.9 | 101.8 | 111.0 | 110.3 |
| EBIT |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 19.8 | 17.0 | 16.9 | 36.2 | 26.6 | 27.5 | 25.3 | 34.2 | 45.6 | 44.6 | 51.3 | 52.9 | 58.6 | 43.9 |
| Depreciation & Amortization | - | 31.7 | 31.7 | 28.9 | 81.7 | 99.8 | 104.1 | 113.8 | 120.3 | 104.7 | 98.1 | 108.2 | 107.4 | 101.8 | 73.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | (21.4) | (18.3) | (19.9) | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | 6.0 | 161.1 | (11.6) | (5.6) | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Interest Expense |
| - |
| 64.7 |
| 65.4 |
| 49.2 |
| 133.5 |
| 137.9 |
| 121.6 |
| - |
| - |
| - |
| - |
| 99.9 |
| 101.0 |
| 91.5 |
| - |
| Income From Equity Investments | - | (25.8) | 69.3 | (1.3) | (9.2) | (80.2) | 4.4 | (202.8) | 61.5 | 57.8 | 19.3 | 48.2 | 35.2 | 40.6 | 29.2 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | (61.2) | 21.5 | (0.6) | (178.9) | (267.4) | (168.0) | (298.9) | (129.2) | (62.0) | (109.6) | 175.9 | 41.3 | 145.7 | 69.4 |
| Net Income From Continuing Ops | 54.8 | (60.8) | 16.7 | (2.5) | (180.3) | (266.3) | (164.8) | (300.1) | (126.1) | (62.1) | (105.3) | 175.6 | 41.3 | 145.3 | 71.0 |
| Net Income From Discontinued Ops | - | 146.1 | 75.2 | (186.1) | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 83.7 | 85.3 | 91.9 | (188.6) | (184.5) | (265.5) | (164.8) | (300.1) | (126.1) | (62.1) | (105.3) | 175.6 | 41.3 | 145.3 | 71.0 |
| Net Income Attributable To Parent | 80.2 | 87.3 | 116.7 | (193.0) | (192.1) | (268.7) | (165.9) | (303.8) | (134.1) | (56.2) | (109.1) | 175.5 | 40.8 | 145.8 | 67.9 |
| Less: Minority Interest | - | (2.0) | (24.8) | 4.4 | 7.7 | 3.2 | 1.1 | 3.7 | 8.0 | (5.9) | 3.8 | 0.1 | 0.5 | (0.5) | 3.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - |
| Net Income To Common Shareholders | 56.0 | 87.3 | 116.7 | (193.0) | (192.1) | (268.7) | (165.9) | (273.1) | (150.3) | (67.0) | (111.0) | 173.8 | 39.1 | 143.3 | 67.9 |
| 2.45 |
| 2.50 |
| 6.74 |
| (15.35) |
| (12.43) |
| - |
| - |
| (2.54) |
| (1.42) |
| (0.65) |
| (1.09) |
| 1.58 |
| 0.37 |
| 1.26 |
| 0.66 |
| Shares Basic | 22.7 | 22.7 | 16.2 | 12.9 | - | - | - | 107.4 | 105.9 | 103.5 | 101.9 | 101.2 | 100.9 | 100.5 | 99.9 |
| Shares Diluted | 22.9 | 22.8 | 16.6 | 12.9 | - | - | - | 107.4 | 105.9 | 103.5 | 101.9 | 111.0 | 110.3 | 116.2 | 105.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |