| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 1,425.0 | 1,469.0 | 1,421.0 | 1,419.0 | 1,433.0 | 1,667.0 | 1,040.0 | 930.0 | 913.0 | 978.0 | 976.0 | 963.0 | 1,010.0 | 1,120.0 | 1,138.0 | 1,226.0 | 1,312.0 | 1,198.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (28.0) | (42.0) | (7.0) | 0.0 | (30.0) | (24.0) | (20.0) | 0.0 | (12.0) | 14.0 | 6.0 | 14.0 | 5.0 | (1.0) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | (13.0) | (5.0) | (1.0) | (1.0) | (8.0) | (8.0) | 1.0 | (1.0) | (6.0) | 2.0 | (2.0) | 3.0 | (3.0) | (2.0) | 2.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.21) | - | (0.08) | (0.05) | (0.18) | - | (1.81) | (0.06) | (0.13) | - | (0.01) | 0.03 | 0.00 | - | 0.11 | 0.38 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (2.0) | (14.0) | 19.0 | 30.0 | 2.0 | 9.0 | 1.0 | 17.0 | 4.0 | 29.0 | 22.0 | 32.0 | 23.0 | 20.0 | 38.0 | 79.0 | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 5,734.0 | 5,742.0 | 4,550.0 | 3,927.0 | 4,796.0 | 4,689.0 | 3,357.0 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 819.0 | 832.0 | 666.0 | 591.0 | 640.0 | 539.0 | |
| Operating Income | |||||||
| Operating Income | (77.0) | (79.0) | (56.0) | 39.0 | 123.0 | 192.0 | 60.0 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - |
| Tax & Net | |||||||
| Income Tax Expense | (20.0) | (15.0) | (14.0) | 0.0 | 27.0 | 41.0 | 14.0 |
| Net Income From Continuing Ops | (105.0) | (100.0) | (290.0) | 4.0 | 92.0 | 150.0 | |
| Per Share | |||||||
| EPS Basic | (0.62) | (0.59) | (2.17) | 0.03 | 0.80 | 1.30 | 0.37 |
| EPS Diluted | (0.62) | (0.59) | (2.17) | 0.03 | 0.79 | 1.30 | 0.37 |
| Supplementary Data | |||||||
| EBITDA | 33.0 | 37.0 | 31.0 | 106.0 | 209.0 | 273.0 | 136.0 |
| EBIT | (77.0) | (79.0) | (56.0) | 39.0 | 123.0 | 192.0 | 60.0 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 197.0 | 200.0 | 208.0 | 214.0 | 210.0 | 218.0 | 149.0 | 154.0 | 145.0 | 146.0 | 148.0 | 144.0 | 153.0 | 155.0 | 158.0 | 166.0 | 161.0 | 130.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 26.0 | 28.0 | 26.0 | 30.0 | 32.0 | 33.0 | 21.0 | 17.0 | 16.0 | 15.0 | 16.0 | 18.0 | 18.0 | 21.0 | 23.0 | 21.0 | 21.0 | 22.0 |
| Amortization of Intangibles | - | - | - | - | - | - | 5.0 | - | - | - | 4.0 | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 15.0 |
| 58.0 |
| 51.0 |
| 38.0 |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.0) | 1.0 | 1.0 | (2.0) | 0.0 | (2.0) | (216.0) | 0.0 | (1.0) | - | (1.0) | - | - | - | - | - | - | - |
| Pre-Tax Income | (49.0) | (51.0) | (15.0) | (10.0) | (39.0) | (33.0) | (242.0) | (8.0) | (21.0) | 4.0 | (3.0) | 6.0 | (3.0) | (6.0) | 15.0 | 59.0 | 51.0 | 38.0 |
| 15.0 |
| 12.0 |
| 5.0 |
| Net Income From Continuing Ops | (36.0) | (46.0) | (14.0) | (9.0) | (31.0) | (25.0) | (243.0) | (7.0) | (15.0) | 2.0 | (1.0) | 3.0 | 0.0 | (4.0) | 13.0 | 44.0 | 39.0 | 33.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (36.0) | (46.0) | (14.0) | (9.0) | (31.0) | (25.0) | (243.0) | (7.0) | (15.0) | 2.0 | (1.0) | 3.0 | 0.0 | (4.0) | 13.0 | 44.0 | 39.0 | 33.0 |
| Net Income Attributable To Parent | (36.0) | (46.0) | (14.0) | (9.0) | (31.0) | (25.0) | (243.0) | (7.0) | (15.0) | 2.0 | (1.0) | 3.0 | 0.0 | (4.0) | 13.0 | 44.0 | 39.0 | 33.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (36.0) | (46.0) | (14.0) | (9.0) | (31.0) | (25.0) | (243.0) | (7.0) | (15.0) | 2.0 | (1.0) | 3.0 | 0.0 | (4.0) | 13.0 | 44.0 | 39.0 | 33.0 |
| 0.34 |
| 0.29 |
| EPS Diluted | (0.21) | - | (0.08) | (0.05) | (0.18) | - | (1.81) | (0.06) | (0.13) | - | (0.01) | 0.03 | 0.00 | - | 0.11 | 0.38 | 0.34 | 0.29 |
| Shares Basic | 169.1 | - | 168.6 | 168.5 | 168.0 | - | 134.1 | 117.6 | 117.2 | - | 117.0 | 116.9 | 116.6 | - | 115.2 | 115.2 | 115.2 | 115.0 |
| Shares Diluted | 169.1 | - | 168.6 | 168.5 | 168.0 | - | 134.1 | 117.6 | 117.2 | - | 117.0 | 119.5 | 119.4 | - | 115.2 | 115.2 | 115.2 | 115.0 |
| 72.0 |
| 60.0 |
| EBIT | (28.0) | (42.0) | (7.0) | 0.0 | (30.0) | (24.0) | (20.0) | 0.0 | (12.0) | 14.0 | 6.0 | 14.0 | 5.0 | (1.0) | 15.0 | 58.0 | 51.0 | 38.0 |
| 455.0 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 110.0 | 116.0 | 87.0 | 67.0 | 86.0 | 81.0 | 76.0 |
| Amortization of Intangibles | - | 47.0 | 28.0 | 13.0 | 21.0 | 24.0 | 25.0 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (1.0) | 0.0 | (219.0) | (2.0) | (1.0) | - | - |
| Pre-Tax Income | (125.0) | (115.0) | (304.0) | 4.0 | 119.0 | 191.0 | 57.0 |
| 43.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (105.0) | (100.0) | (290.0) | 4.0 | 92.0 | 150.0 | 43.0 |
| Net Income Attributable To Parent | (105.0) | (100.0) | (290.0) | 4.0 | 92.0 | 150.0 | 43.0 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (105.0) | (100.0) | (290.0) | 4.0 | 92.0 | 150.0 | 43.0 |
| Shares Basic | 169.1 | 168.5 | 133.4 | 116.9 | 115.3 | 115.2 | 115.2 |
| Shares Diluted | 169.1 | 168.5 | 133.4 | 119.5 | 115.8 | 115.2 | 115.2 |