| (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 | Q2 FY 23 | Q1 FY 23 | Q2 FY 22 | Q2 FY 21 | Q1 FY 21 | Q2 FY 20 | Q2 FY 19 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 358.0 | 362.0 | 363.0 | 377.0 | 335.0 | 289.0 | 354.0 | 375.0 | 367.0 | 414.0 | - | 253.0 | 219.0 | - | 277.0 | 321.0 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 24.0 | (3.0) | 26.0 | 6.0 | 18.0 | (3.0) | 47.0 | 288.0 | 80.0 | 109.0 | - | 25.0 | (228.0) | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 23.0 | (29.0) | 11.0 | 29.0 | 15.0 | (133.0) | 7.0 | 3.0 | 10.0 | 13.0 | - | 8.0 | 9.0 | - | 5.0 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.11) | - | (0.17) | (0.68) | (0.23) | - | 0.49 | 3.61 | 0.83 | 1.18 | - | (0.72) | (2.93) | - | (1.80) | (2.03) | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 95.0 | 66.0 | 84.0 | 62.0 | 73.0 | 42.0 | 89.0 | 331.0 | 118.0 | 146.0 | - | 64.0 | (187.0) | - | - | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2021 | FY2020 | FY2019 | FY2017 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,460.0 | 1,437.0 | 1,385.0 | 1,502.0 | 907.0 | 961.0 | 1,254.0 | 2,088.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 105.0 | 103.0 | 107.0 | 74.0 | 67.0 | |||
| Operating Income | ||||||||
| Operating Income | 53.0 | 47.0 | 412.0 | 329.0 | (156.0) | (4,481.0) | (296.0) | (728.0) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 61.0 | 61.0 | 61.0 | 59.0 | 109.0 | 398.0 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 34.0 | 26.0 | (113.0) | 17.0 | 0.0 | (1.0) | (44.0) | 66.0 |
| Net Income From Continuing Ops | (70.0) | (77.0) | 446.0 | 300.0 | (572.0) | |||
| Per Share | ||||||||
| EPS Basic | (1.13) | - | 6.56 | 4.23 | (5.85) | (46.43) | (12.18) | (5.89) |
| EPS Diluted | (1.08) | - | 6.37 | 4.12 | (5.85) | (46.43) | ||
| Supplementary Data | ||||||||
| EBITDA | 307.0 | 285.0 | 580.0 | 484.0 | (29.0) | (4,162.0) | 101.0 | 70.0 |
| EBIT | 53.0 | 47.0 | 412.0 | 329.0 | (156.0) | (4,481.0) | ||
| - |
| - |
| Selling General & Administrative | 25.0 | 27.0 | 27.0 | 26.0 | 23.0 | 31.0 | 27.0 | 24.0 | 25.0 | 14.0 | - | 16.0 | 21.0 | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 17.0 | 24.0 | - |
| Depreciation & Amortization | 71.0 | 69.0 | 58.0 | 56.0 | 55.0 | 45.0 | 42.0 | 43.0 | 38.0 | 37.0 | - | 39.0 | 41.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | 15.0 | 0.0 | - | 0.0 | 38.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 334.0 | 344.0 | 337.0 | 371.0 | 317.0 | 323.0 | 307.0 | 290.0 | 303.0 | 308.0 | - | 228.0 | 306.0 | - | 365.0 | 397.0 | - |
| (88.0) |
| (73.0) |
| - |
| - |
| Interest Expense | 15.0 | 16.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 16.0 | 15.0 | 13.0 | - | 30.0 | 22.0 | - | - | - | - |
| Income From Equity Investments | 4.0 | (13.0) | (11.0) | 6.0 | 8.0 | 4.0 | (2.0) | (15.0) | 4.0 | 11.0 | - | (8.0) | 0.0 | - | 4.0 | (23.0) | - |
| Other Non-Operating Income | (8.0) | (36.0) | (26.0) | (19.0) | (17.0) | (29.0) | (8.0) | (32.0) | (10.0) | (2.0) | - | (53.0) | (33.0) | - | (90.0) | (163.0) | - |
| Pre-Tax Income | 16.0 | (39.0) | 0.0 | (13.0) | 1.0 | (32.0) | 39.0 | 256.0 | 70.0 | 107.0 | - | (28.0) | (261.0) | - | (178.0) | (236.0) | - |
| (30.0) |
| 4.0 |
| Net Income From Continuing Ops | (7.0) | (10.0) | (11.0) | (42.0) | (14.0) | 101.0 | 32.0 | 253.0 | 60.0 | 94.0 | 43.0 | (36.0) | (270.0) | (304.0) | (183.0) | (206.0) | - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | (24.0) | - | - | - | - |
| Net Income | (7.0) | (10.0) | (11.0) | (42.0) | (14.0) | 101.0 | 32.0 | 253.0 | 60.0 | 94.0 | 43.0 | (36.0) | (294.0) | - | (183.0) | (206.0) | - |
| Net Income Attributable To Parent | (7.0) | (10.0) | (11.0) | (42.0) | (14.0) | 101.0 | 32.0 | 253.0 | 60.0 | 94.0 | 43.0 | (36.0) | (294.0) | - | (181.0) | (203.0) | - |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.0) | (2.0) | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (7.0) | (10.0) | (11.0) | (42.0) | (14.0) | 101.0 | 32.0 | 253.0 | 60.0 | 94.0 | 43.0 | (36.0) | (294.0) | - | (181.0) | (203.0) | - |
| - |
| EPS Diluted | (0.11) | - | (0.17) | (0.68) | (0.23) | - | 0.49 | 3.49 | 0.81 | 1.16 | - | (0.72) | (2.93) | - | (1.80) | (2.03) | - |
| Shares Basic | 62.0 | - | 62.0 | 62.0 | 62.0 | - | 67.0 | 70.0 | 72.0 | 80.0 | - | 50.0 | 100.0 | - | - | - | - |
| Shares Diluted | 65.0 | - | 65.0 | 65.0 | 65.0 | - | 70.0 | 73.0 | 75.0 | 83.0 | - | 50.0 | 100.0 | - | 100.0 | 100.0 | - |
| - |
| EBIT | 24.0 | (3.0) | 26.0 | 6.0 | 18.0 | (3.0) | 47.0 | 288.0 | 80.0 | 109.0 | - | 25.0 | (228.0) | - | (88.0) | (73.0) | - |
| 74.0 |
| 91.0 |
| 277.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 254.0 | 238.0 | 168.0 | 155.0 | 127.0 | 319.0 | 397.0 | 798.0 |
| Amortization of Intangibles | - | - | - | - | 0.0 | 1.0 | 105.0 | 0.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,386.0 | 1,369.0 | 1,223.0 | 1,187.0 | 1,012.0 | 1,358.0 | 1,589.0 | 1,902.0 |
| 407.0 |
| 285.0 |
| Income From Equity Investments | (14.0) | (10.0) | (9.0) | 37.0 | 3.0 | 0.0 | (22.0) | 174.0 |
| Other Non-Operating Income | (89.0) | (98.0) | (79.0) | (12.0) | (416.0) | 50.0 | (451.0) | (2,308.0) |
| Pre-Tax Income | (36.0) | (51.0) | 333.0 | 317.0 | (572.0) | (4,431.0) | (747.0) | (3,036.0) |
| (4,430.0) |
| (703.0) |
| (3,102.0) |
| Net Income From Discontinued Ops | - | - | 0.0 | 0.0 | (15.0) | (233.0) | (519.0) | - |
| Net Income | (70.0) | (77.0) | 446.0 | 300.0 | (587.0) | (4,663.0) | (1,222.0) | (3,102.0) |
| Net Income Attributable To Parent | (70.0) | (77.0) | 446.0 | 300.0 | (587.0) | (4,659.0) | (1,219.0) | (2,973.0) |
| Less: Minority Interest | - | - | - | - | - | (3.0) | (1.0) | (129.0) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (70.0) | (77.0) | 446.0 | 300.0 | (587.0) | (4,663.0) | (1,222.0) | (2,973.0) |
| (12.18) |
| (5.89) |
| Shares Basic | 62.0 | - | - | - | - | - | - | - |
| Shares Diluted | 65.0 | 65.0 | 71.0 | 74.0 | 100.0 | 100.0 | 100.0 | 505.0 |
| (296.0) |
| (728.0) |