| (in millions of USD, except per-share data) | 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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||
| Revenues | 769.2 | 809.5 | 899.8 | 779.3 | 571.7 | 561.6 | 538.2 | 517.8 | 371.4 | 396.5 | 475.0 | 421.9 | 324.9 | 341.8 | 393.1 | 380.3 | ||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 3,257.8 | 2,812.4 | 1,823.9 | 1,563.5 | 1,301.7 | 910.7 | 785.7 | 783.2 | 680.1 | 568.2 |
| Cost of Revenue | 2,746.3 | 2,373.3 | 1,565.6 | 1,367.2 | 1,162.4 | 790.8 | 663.5 | 665.3 | 580.6 | 477.2 |
| Gross Profit | 511.5 | 439.1 | 258.3 | 196.4 | 139.3 | 119.9 | 122.2 | 118.0 | 99.5 | 91.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 271.5 | 224.8 | 111.2 | 81.9 | 35.4 | 30.1 | 55.2 | 57.1 | 61.4 | 46.6 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 103.6 | 90.4 | 19.1 | 17.3 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 40.8 | 32.7 | 23.2 | 16.4 | 6.9 | 8.3 | 12.8 | 13.9 | 10.5 | 14.7 |
| Net Income From Continuing Ops | 127.0 | 101.8 | 68.9 | |||||||
| Per Share | ||||||||||
| EPS Basic | 2.27 | 1.85 | 1.33 | 0.95 | 0.41 | 0.39 | 0.78 | 0.84 | 1.11 | 0.63 |
| EPS Diluted | 2.26 | 1.84 | 1.31 | 0.94 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 436.2 | 368.8 | 191.2 | 150.8 | 101.1 | 79.9 | 94.5 | 88.4 | 86.7 | 67.7 |
| EBIT | 271.5 | 224.8 | 111.2 | 81.9 | ||||||
| 243.4 |
| 285.0 |
| 279.0 |
| 261.7 |
| 179.1 |
| 190.9 |
| 224.6 |
| 217.0 |
| 168.7 |
| 175.3 |
| 237.3 |
| 227.3 |
| 164.3 |
| 154.3 |
| 215.7 |
| 195.1 |
| 118.9 |
| 150.4 |
| 148.1 |
| 110.4 |
| Cost of Revenue | 670.3 | 688.0 | 740.5 | 647.5 | 500.3 | 485.0 | 454.1 | 434.3 | 332.6 | 344.6 | 399.5 | 357.8 | 298.6 | 311.3 | 343.5 | 336.0 | 230.9 | 252.0 | 244.4 | 225.0 | 161.0 | 160.3 | 183.3 | 180.2 | 148.5 | 151.6 | 198.4 | 189.2 | 144.5 | 133.2 | 182.2 | 165.6 | 105.2 | 127.6 | 124.1 | 96.0 |
| Gross Profit | 98.9 | 121.5 | 159.4 | 131.8 | 71.4 | 76.6 | 84.1 | 83.5 | 38.8 | 51.9 | 75.5 | 64.1 | 26.3 | 30.5 | 49.6 | 44.3 | 12.5 | 33.0 | 34.7 | 36.6 | 18.1 | 30.6 | 41.4 | 36.9 | 20.2 | 23.8 | 38.9 | 38.1 | 19.8 | 21.1 | 33.5 | 29.5 | 13.7 | 22.8 | 24.0 | 14.4 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| General & Administrative | 63.6 | 61.5 | 57.3 | 51.0 | 46.7 | 44.3 | 38.2 | 38.0 | 36.0 | 35.5 | 32.6 | 32.2 | 32.0 | 29.7 | 31.0 | 26.6 | 25.0 | |||||||||||||||||||
| Depreciation & Amortization | 44.2 | 43.0 | 39.3 | 38.2 | 36.2 | 30.3 | 12.4 | 23.5 | 23.1 | 21.0 | 9.9 | 20.2 | 20.4 | 18.4 | 15.2 | 17.6 | ||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||
| Operating Income | 37.4 | 50.4 | 100.8 | 82.9 | 27.3 | 13.8 | 45.8 | 45.7 | 3.1 | 16.7 | 44.8 | 33.3 | (2.6) | 6.3 | 20.4 | 18.0 | (11.5) | 8.5 | 11.4 | 14.3 | (6.4) | 10.8 | 24.1 | 20.4 | 3.8 | 7.0 | 22.2 | 22.2 | 5.7 | 7.0 | 20.1 | 14.8 | 16.1 | 10.5 | 11.7 | 5.6 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 25.6 | 27.4 | 25.4 | 25.2 | 21.6 | 18.1 | 6.1 | 4.7 | 4.6 | 3.7 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Income From Equity Investments | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | - | - | - | - | (0.0) | 0.0 | ||||||||||||||||||||
| Other Non-Operating Income | 0.3 | (0.3) | (0.4) | 0.2 | (0.2) | 0.4 | (0.1) | 0.0 | 0.0 | (0.0) | (0.1) | 0.5 | 0.4 | 0.0 | 0.3 | 0.2 | 0.0 | |||||||||||||||||||
| Pre-Tax Income | 12.1 | 22.8 | 75.0 | 58.0 | 5.5 | (3.9) | 39.6 | 41.0 | (1.4) | 13.0 | 41.2 | 28.8 | (7.0) | 2.4 | 17.2 | 16.1 | (12.3) | |||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.9 | 5.6 | 18.4 | 13.9 | 1.3 | (0.8) | 10.3 | 10.1 | (0.3) | 3.1 | 10.3 | 7.1 | (1.5) | 0.5 | 4.0 | 4.0 | (2.9) | 1.8 | 2.6 | 4.6 | (1.5) | 2.7 | 6.1 | 4.8 | 0.5 | 1.3 | 5.8 | 4.9 | 1.5 | 1.7 | 5.1 | 1.4 | 4.8 | (0.8) | 3.0 | 1.6 |
| Net Income From Continuing Ops | 9.2 | 17.2 | 56.6 | 44.0 | 4.2 | (3.1) | 29.3 | 30.9 | (1.1) | 9.8 | 30.9 | 21.7 | (5.5) | 1.9 | 13.1 | 12.2 | (9.4) | |||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Net Income | 9.2 | 17.2 | 56.6 | 44.0 | 4.2 | (3.1) | 29.3 | 30.9 | (1.1) | 9.8 | 30.9 | 21.7 | (5.5) | 1.9 | 13.1 | 12.2 | (9.4) | |||||||||||||||||||
| Net Income Attributable To Parent | 9.2 | 17.2 | 56.6 | 44.0 | 4.2 | (3.1) | 29.3 | 30.9 | (1.1) | 9.8 | 30.9 | 21.7 | (5.5) | 1.9 | 13.1 | 12.2 | ||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||
| Net Income To Common Shareholders | 9.2 | 17.2 | 56.6 | 44.0 | 4.2 | (3.1) | 29.3 | 30.9 | (1.1) | 9.8 | 30.9 | 21.7 | (5.5) | 1.9 | 13.1 | |||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.16 | 0.31 | - | 0.80 | 0.08 | (0.06) | - | 0.60 | (0.02) | 0.19 | - | 0.42 | (0.11) | 0.04 | - | 0.23 | (0.18) | 0.11 | - | 0.18 | (0.10) | 0.15 | - | 0.31 | 0.03 | 0.11 | - | 0.33 | 0.08 | 0.10 | - | 0.29 | 0.27 | - | 0.15 | 0.07 |
| EPS Diluted | 0.16 | 0.31 | - | 0.79 | 0.08 | (0.06) | - | 0.59 | (0.02) | 0.19 | - | 0.41 | (0.11) | 0.04 | - | 0.23 | (0.18) | 0.11 | ||||||||||||||||||
| Shares Basic | 55.9 | 55.8 | - | 55.2 | 55.2 | 54.2 | - | 51.9 | 51.9 | 51.9 | - | 51.8 | 51.8 | 51.8 | - | 51.8 | 51.8 | 51.7 | ||||||||||||||||||
| Shares Diluted | 56.3 | 56.0 | - | 55.7 | 55.7 | 54.2 | - | 52.7 | 51.9 | 52.4 | - | 52.3 | 51.8 | 52.1 | - | 51.9 | 51.8 | 52.0 | ||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||
| EBITDA | 81.6 | 93.4 | 140.1 | 121.1 | 63.5 | 44.1 | 58.2 | 69.2 | 26.2 | 37.7 | 54.7 | 53.5 | 17.8 | 24.7 | 35.7 | 35.6 | 5.5 | 24.4 | 25.5 | 26.7 | 5.8 | 21.9 | 34.4 | 30.4 | 13.3 | 16.4 | 31.2 | 30.0 | 13.0 | 14.2 | - | - | - | 16.2 | - | - |
| EBIT | 37.4 | 50.4 | 100.8 | 82.9 | 27.3 | 13.8 | 45.8 | 45.7 | 3.1 | 16.7 | 44.8 | 33.3 | (2.6) | 6.3 | 20.4 | 18.0 | (11.5) | 8.5 | 11.4 | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 233.5 | 199.3 | 147.6 | 126.5 | 107.6 | 91.9 | 68.6 | 62.7 | 55.3 | 47.9 |
| Depreciation & Amortization | 164.7 | 144.0 | 80.0 | 68.9 | 65.7 | 49.8 | 39.3 | 31.2 | 25.3 | 21.1 |
| Amortization of Intangibles | - | 5.0 | 2.2 | 2.4 | 0.8 | 0.3 | 0.2 | 1.1 | 0.5 | 0.3 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | 0.0 | 0.6 | 1.3 | 1.3 | 0.0 |
| Other Non-Operating Income | (0.2) | 0.1 | (0.1) | 0.9 | 0.6 | 0.8 | 0.3 | 0.4 | 0.1 | - |
| Pre-Tax Income | 167.8 | 134.5 | 92.1 | 65.4 | 28.3 | 28.5 | 52.5 | 55.7 | 60.1 | 40.8 |
| 49.0 |
| 21.4 |
| 20.2 |
| 40.3 |
| 43.1 |
| 50.8 |
| 26.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 127.0 | 101.8 | 68.9 | 49.0 | 21.4 | 20.2 | 40.3 | 43.1 | 50.8 | 26.0 |
| Net Income Attributable To Parent | 127.0 | 101.8 | 68.9 | 49.0 | 21.4 | 20.2 | 40.3 | 43.1 | 50.8 | 26.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 127.0 | 101.8 | 68.9 | 49.0 | 21.4 | 20.2 | 40.3 | 43.1 | 50.8 | 26.0 |
| 0.41 |
| 0.39 |
| 0.78 |
| 0.84 |
| 1.11 |
| 0.63 |
| Shares Basic | 55.9 | 54.9 | 51.9 | 51.8 | 51.8 | 51.6 | 51.5 | 51.4 | 45.6 | 41.6 |
| Shares Diluted | 56.3 | 55.4 | 52.6 | 52.3 | 52.0 | 51.8 | 51.6 | 51.4 | 45.9 | 41.6 |
| 35.4 |
| 30.1 |
| 55.2 |
| 57.1 |
| 61.4 |
| 46.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.9 |
| 24.1 |
| 23.2 |
| 24.5 |
| 20.1 |
| 17.8 |
| 16.9 |
| 16.8 |
| 17.1 |
| 17.6 |
| 16.0 |
| 14.8 |
| 14.4 |
| 14.7 |
| 14.8 |
| 13.4 |
| 12.4 |
| 12.5 |
| 11.0 |
| 17.0 |
| 15.9 |
| 14.1 |
| 12.4 |
| 12.2 |
| 11.1 |
| 10.4 |
| 10.0 |
| 9.5 |
| 9.4 |
| 9.0 |
| 7.8 |
| 7.3 |
| 7.1 |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.4 |
| 0.1 |
| 0.0 |
| 0.4 |
| 0.4 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.4 |
| 0.2 |
| 0.0 |
| - |
| - |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| (0.0) |
| 0.3 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.1 |
| (0.0) |
| - |
| 0.0 |
| (0.0) |
| - |
| (0.0) |
| (0.1) |
| 7.3 |
| 10.5 |
| 13.9 |
| (6.4) |
| 10.5 |
| 23.6 |
| 20.1 |
| 2.0 |
| 6.7 |
| 22.0 |
| 21.8 |
| 5.5 |
| 6.5 |
| 19.7 |
| 14.4 |
| 15.8 |
| 10.2 |
| 9.4 |
| 4.4 |
| 5.5 |
| 7.9 |
| 9.3 |
| (4.9) |
| 7.9 |
| 17.6 |
| 15.7 |
| 1.5 |
| 5.5 |
| 16.6 |
| 17.2 |
| 4.2 |
| 5.2 |
| 15.1 |
| 13.4 |
| 11.2 |
| 11.0 |
| 6.4 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 7.9 |
| 9.3 |
| (4.9) |
| 7.9 |
| 17.6 |
| 15.7 |
| 1.5 |
| 5.5 |
| 16.6 |
| 17.2 |
| 4.2 |
| 5.2 |
| 15.1 |
| 13.4 |
| 11.2 |
| 11.0 |
| 6.4 |
| 2.8 |
| (9.4) |
| 5.5 |
| 7.9 |
| 9.3 |
| (4.9) |
| 7.9 |
| 17.6 |
| 15.7 |
| 1.5 |
| 5.5 |
| 16.6 |
| 17.2 |
| 4.2 |
| 5.2 |
| 15.1 |
| 13.4 |
| 11.2 |
| 11.0 |
| 6.4 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.2 |
| (9.4) |
| 5.5 |
| 7.9 |
| 9.3 |
| (4.9) |
| 7.9 |
| 17.6 |
| 15.7 |
| 1.5 |
| 5.5 |
| 16.6 |
| 17.2 |
| 4.2 |
| 5.2 |
| 15.1 |
| 13.4 |
| 11.2 |
| 11.0 |
| 6.4 |
| 2.8 |
| - |
| 0.18 |
| (0.10) |
| 0.15 |
| - |
| 0.30 |
| 0.03 |
| 0.11 |
| - |
| 0.33 |
| 0.08 |
| 0.10 |
| - |
| 0.29 |
| 0.27 |
| - |
| 0.15 |
| 0.07 |
| - |
| 51.7 |
| 51.7 |
| 51.5 |
| - |
| 51.5 |
| 51.5 |
| 51.5 |
| - |
| 51.4 |
| 51.4 |
| 51.4 |
| - |
| 46.6 |
| 41.7 |
| - |
| 41.5 |
| 41.5 |
| - |
| 51.9 |
| 51.7 |
| 51.7 |
| - |
| 51.6 |
| 51.6 |
| 51.6 |
| - |
| 51.4 |
| 51.4 |
| 51.4 |
| - |
| 47.0 |
| 41.9 |
| - |
| 41.6 |
| 41.5 |
| 14.3 |
| (6.4) |
| 10.8 |
| 24.1 |
| 20.4 |
| 3.8 |
| 7.0 |
| 22.2 |
| 22.2 |
| 5.7 |
| 7.0 |
| 20.1 |
| 14.8 |
| 16.1 |
| 10.5 |
| 11.7 |
| 5.6 |