| (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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | 386.4 | 384.8 | 345.3 | 355.8 | 373.2 | 370.7 | 362.1 | 379.2 | 388.5 | 346.9 | 288.4 | 329.1 | 302.1 | 258.2 | 248.3 | 269.5 | 273.5 | 156.2 | ||
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | 8.2 | (153.9) | (44.2) | (34.1) | (38.1) | (138.5) | (107.0) | (31.3) | (43.8) | (64.3) | (33.8) | (21.0) | (48.8) | (536.5) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | (11.0) | (1.0) | 0.0 | 2.0 | 1.1 | 5.0 | (3.6) | 1.0 | 2.1 | 1.8 | 0.4 | 0.2 | 0.3 | 1.9 | 0.0 | |||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 0.37 | - | (9.67) | (6.23) | (6.28) | - | (14.36) | (4.40) | (7.86) | - | (0.12) | (0.09) | (0.22) | - | (0.27) | (3.71) | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | 29.3 | (132.9) | (23.2) | (13.0) | (17.0) | (117.4) | (85.3) | (9.6) | (22.3) | (42.6) | (12.1) | 0.7 | (27.3) | (514.5) | (38.2) | (890.5) | ||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 1,472.2 | 1,459.1 | 1,500.5 | 1,266.4 | 1,049.5 | 491.1 | 145.5 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | (224.0) | (270.3) | (320.7) | (167.9) | (1,560.9) | (28.6) | (39.5) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (10.0) | 2.0 | 4.4 | 2.7 | 1.9 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (275.8) | (323.1) | (310.4) | (186.4) | (1,561.6) | (31.4) | |
| Per Share | |||||||
| EPS Basic | (38.40) | (45.26) | (46.78) | (0.61) | (6.50) | - | - |
| EPS Diluted | (15.00) | (45.26) | (54.06) | (0.63) | (6.50) | - | - |
| Supplementary Data | |||||||
| EBITDA | (139.8) | (186.1) | (234.6) | (81.3) | (1,473.6) | (27.8) | (39.1) |
| EBIT | (224.0) | (270.3) | (320.7) | (167.9) | (1,560.9) | (28.6) | (39.5) |
| 144.6 |
| 151.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 0.2 | 0.3 | 0.3 | 0.2 | 0.2 | 0.5 | 0.1 | 0.4 | 0.3 | 0.7 | 0.7 | 0.9 | 1.0 | 1.7 | 1.1 | 1.4 | 0.9 | 0.5 | 0.4 | 0.3 |
| General & Administrative | 25.5 | 35.9 | 22.1 | 23.3 | 25.0 | 31.4 | 27.2 | 26.6 | 27.4 | 24.4 | 33.1 | 27.2 | 37.6 | 39.7 | 37.9 | 41.1 | 38.6 | 20.4 | 18.4 | 15.1 |
| Depreciation & Amortization | 21.1 | 21.0 | 21.0 | 21.1 | 21.1 | 21.2 | 21.7 | 21.7 | 21.5 | 21.6 | 21.7 | 21.8 | 21.5 | 22.0 | 21.8 | 21.7 | 21.8 | 0.5 | 0.4 | 0.3 |
| Amortization of Intangibles | 20.6 | 20.4 | 20.5 | 20.5 | 20.5 | 20.7 | 21.0 | 21.0 | 21.0 | 21.2 | 21.1 | 21.1 | 20.9 | 21.4 | 21.1 | 21.1 | 21.2 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 378.2 | 538.7 | 389.5 | 389.9 | 411.3 | 509.2 | 469.1 | 410.5 | 432.3 | 411.1 | 322.2 | 350.1 | 350.9 | 794.8 | 308.3 | 1,181.6 | 325.7 | 184.3 | 170.6 | 164.3 |
| (60.0) |
| (912.2) |
| (52.2) |
| (28.1) |
| (26.0) |
| (13.0) |
| - |
| - |
| 0.0 |
| 0.0 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (16.2) | (12.9) | (25.2) | (7.6) | (5.1) | 14.3 | 0.5 | 3.5 | (3.7) | (3.1) | (3.1) | (6.3) | (3.3) | 6.1 | (5.3) | 9.1 | (8.6) | (3.9) | (3.5) | (11.7) |
| Pre-Tax Income | (8.0) | (166.8) | (69.5) | (41.7) | (43.2) | (124.2) | (106.5) | (27.8) | (47.5) | (67.3) | (36.9) | (27.4) | (52.2) | (530.5) | (65.3) | (903.1) | (60.8) | (32.1) | (29.5) | (24.7) |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| Net Income From Continuing Ops | 3.0 | (165.7) | (69.5) | (43.7) | (44.2) | (129.1) | (102.9) | (28.8) | (49.6) | (69.1) | (37.3) | (27.6) | (52.4) | (532.3) | (65.3) | (903.1) | (60.8) | (32.1) | (29.5) | (24.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3.0 | (165.7) | (69.5) | (43.7) | (44.2) | (129.1) | (102.9) | (28.8) | (49.6) | (69.1) | (37.3) | (27.6) | (52.4) | (532.3) | (65.3) | (903.1) | (60.8) | (32.1) | (29.5) | (24.7) |
| Net Income Attributable To Parent | 1.2 | (75.5) | (31.6) | (20.4) | (20.5) | (58.6) | (46.5) | (12.0) | (18.7) | (25.5) | (13.3) | (9.8) | (9.2) | (94.0) | (11.2) | (154.4) | (10.6) | (32.1) | (29.5) | (24.7) |
| Less: Minority Interest | 1.8 | (90.2) | (37.9) | (23.3) | (23.8) | (70.5) | (56.3) | (16.8) | (30.9) | (43.6) | (24.0) | (17.8) | (43.2) | (438.3) | (54.2) | (748.8) | (50.2) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1.2 | (75.5) | (31.6) | (20.4) | (20.5) | (58.6) | (46.5) | (12.0) | (18.7) | (25.5) | (13.3) | (9.8) | (9.2) | (94.0) | (11.2) | (154.3) | (10.6) | (32.1) | (29.5) | (24.7) |
| (0.25) |
| - |
| - |
| - |
| EPS Diluted | 0.32 | - | (9.67) | (6.23) | (6.28) | - | (15.70) | (7.37) | (7.86) | - | (0.12) | (0.09) | (0.22) | - | (0.27) | (3.73) | (0.25) | - | - | - |
| Shares Basic | 3.3 | - | 3.3 | 3.3 | 3.3 | - | 3.2 | 2.7 | 2.4 | - | 114.2 | 107.5 | 41.6 | - | 41.6 | 41.6 | 41.6 | - | - | - |
| Shares Diluted | 8.4 | - | 3.3 | 3.3 | 3.3 | - | 3.3 | 2.8 | 2.4 | - | 312.7 | 107.5 | 41.6 | - | 243.0 | 242.1 | 41.6 | - | - | - |
| (30.4) |
| (27.7) |
| (25.5) |
| (12.7) |
| EBIT | 8.2 | (153.9) | (44.2) | (34.1) | (38.1) | (138.5) | (107.0) | (31.3) | (43.8) | (64.3) | (33.8) | (21.0) | (48.8) | (536.5) | (60.0) | (912.2) | (52.2) | (28.1) | (26.0) | (13.0) |
| - |
| Selling & Marketing | 1.0 | 0.9 | 1.3 | 3.2 | 5.1 | 1.5 | 0.8 |
| General & Administrative | 106.9 | 106.3 | 112.6 | 122.4 | 157.3 | 53.4 | 36.4 |
| Depreciation & Amortization | 84.2 | 84.2 | 86.1 | 86.7 | 87.3 | 0.8 | 0.4 |
| Amortization of Intangibles | 82.0 | 81.9 | 83.7 | 84.3 | 84.8 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,696.2 | 1,729.4 | 1,821.1 | 1,434.3 | 2,610.4 | 519.7 | 185.0 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (61.9) | (50.8) | 14.7 | (15.8) | 1.2 | (2.8) | (2.4) |
| Pre-Tax Income | (285.8) | (321.1) | (306.0) | (183.7) | (1,559.7) | (31.4) | (42.0) |
| (42.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (275.8) | (323.1) | (310.4) | (186.4) | (1,561.6) | (31.4) | (42.0) |
| Net Income Attributable To Parent | (126.2) | (147.9) | (135.8) | (57.8) | (270.1) | (31.4) | (42.0) |
| Less: Minority Interest | (149.6) | (175.1) | (174.5) | (128.7) | (1,291.4) | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (126.2) | (147.9) | (135.8) | (57.8) | (270.1) | (31.4) | (42.0) |
| Shares Basic | 3.3 | 3.3 | 2.9 | 94.9 | 41.6 | - | - |
| Shares Diluted | 8.4 | 3.3 | 2.9 | 294.6 | 41.6 | - | - |