| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 280.0 | 303.4 | 311.3 | 294.3 | 254.5 | 290.2 | 285.5 | 276.6 | 248.2 | 310.2 | 263.2 | 255.3 | 220.6 | 251.6 | 248.7 | 266.6 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,189.1 | 1,163.6 | 1,100.4 | 1,049.3 | 1,003.7 | 931.5 | 818.2 | 778.3 |
| Cost of Revenue | 532.0 | 518.1 | 498.1 | 472.1 | 446.7 | 412.8 | 374.6 | 382.9 |
| Gross Profit | 657.2 | 645.5 | 602.3 | 577.2 | 557.0 | 518.7 | 443.6 | 395.4 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 257.9 | 252.8 | 242.6 | 236.7 | 245.7 | |||
| Operating Income | ||||||||
| Operating Income | - | - | 297.6 | 276.7 | 248.4 | 256.7 | 206.0 | 183.6 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 87.1 | 69.6 | 69.5 | 54.7 | (9.5) | 58.6 | (1.4) | 19.5 |
| Net Income From Continuing Ops | 117.8 | 77.9 | 44.4 | 51.4 | (233.6) | |||
| Per Share | ||||||||
| EPS Basic | 0.41 | 0.27 | 0.16 | 0.18 | (0.83) | 0.41 | (0.16) | (0.09) |
| EPS Diluted | 0.41 | 0.27 | 0.16 | 0.18 | (0.83) | 0.41 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | 381.9 | 353.3 | 312.7 | 320.9 | 269.3 | 250.3 |
| EBIT | - | - | 297.6 | 276.7 | 248.4 | 256.7 | 206.0 | |
| 236.8 |
| 241.2 |
| 226.2 |
| 251.9 |
| 212.1 |
| 216.8 |
| 200.0 |
| 213.1 |
| 188.2 |
| Cost of Revenue | 133.0 | 137.5 | 133.8 | 127.7 | 119.1 | 125.8 | 127.4 | 123.8 | 121.1 | 130.2 | 117.2 | 115.7 | 109.1 | 109.9 | 112.7 | 116.2 | 107.9 | 107.3 | 100.6 | 108.2 | 96.8 | 96.3 | 92.5 | 94.1 | 91.7 |
| Gross Profit | 147.1 | 165.9 | 177.6 | 166.6 | 135.4 | 164.4 | 158.0 | 152.8 | 127.1 | 180.1 | 146.0 | 139.6 | 111.5 | 141.7 | 136.0 | 150.4 | 128.9 | 134.0 | 125.6 | 143.8 | 115.4 | 120.6 | 107.5 | 119.0 | 96.5 |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 68.2 | 57.5 | 63.3 | 68.9 | 63.1 | 61.8 | 62.0 | 60.6 | 58.2 | 60.4 | 54.1 | 60.3 | 61.9 | 65.9 | 57.1 | 63.1 | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Depreciation & Amortization | 25.2 | - | - | - | 22.1 | - | - | - | 20.3 | - | - | - | 18.9 | - | - | - | |||||||||
| Amortization of Intangibles | 5.6 | - | - | - | 18.7 | - | - | - | 20.1 | - | - | - | 20.6 | - | - | - | 20.2 | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | - | - | - | - | - | 77.2 | 77.5 | 76.0 | 73.9 | 76.1 | 69.9 | 76.4 | 78.1 | 81.6 | 72.8 | 78.9 | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | 87.1 | 80.5 | 76.8 | 53.2 | 104.0 | 76.1 | 63.2 | 33.4 | 60.2 | 63.2 | 71.5 | 53.5 | 66.4 | 65.7 | 78.3 | 46.4 | 52.4 | 47.0 | 61.7 | 44.9 |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 1.0 | 2.0 | 0.5 | 5.8 | 0.2 | 1.9 | 2.8 | 1.5 | (1.0) | 4.1 | (0.4) | 2.5 | 1.3 | 2.2 | 1.7 | (0.5) | 3.0 | ||||||||
| Pre-Tax Income | 42.6 | 70.5 | 72.9 | 18.9 | (14.8) | 45.0 | 42.8 | 15.1 | 11.0 | 65.7 | 0.5 | 34.5 | 5.4 | (378.5) | 42.0 | 48.1 | 45.3 | ||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 16.0 | 35.7 | 24.5 | 10.9 | (1.6) | 32.6 | 25.8 | 6.4 | 4.7 | 27.0 | 14.1 | 11.0 | 2.6 | (58.8) | 16.9 | 17.7 | 14.6 | 22.7 | 13.7 | 19.2 | 3.0 | 8.3 | (1.2) | 3.8 | (12.2) |
| Net Income From Continuing Ops | 26.6 | 34.8 | 48.4 | 8.0 | (13.3) | 12.3 | 17.0 | 8.8 | 6.3 | 38.7 | (13.7) | 23.5 | 2.8 | (319.7) | 25.1 | 30.4 | 30.6 | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 26.6 | 34.8 | 48.4 | 8.0 | (13.3) | 12.3 | 17.0 | 8.8 | 6.3 | 38.7 | (13.7) | 23.5 | 2.8 | (319.7) | 25.1 | 30.4 | 30.6 | ||||||||
| Net Income Attributable To Parent | 26.6 | 34.8 | 48.4 | 8.0 | (13.3) | 12.3 | 17.0 | 8.8 | 6.3 | 38.7 | (13.7) | 23.5 | 2.8 | (319.7) | 25.1 | 30.4 | |||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 26.6 | 34.8 | 48.4 | 8.0 | (13.3) | 12.3 | 17.0 | 8.7 | 6.3 | 38.5 | (13.7) | 23.4 | 2.8 | (318.9) | 24.9 | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 0.09 | - | 0.17 | 0.03 | (0.05) | - | 0.06 | 0.03 | 0.02 | - | (0.05) | 0.08 | 0.01 | - | 0.09 | 0.11 | 0.11 | - | 0.10 | 0.15 | 0.04 | - | 0.00 | 0.03 | (0.01) |
| EPS Diluted | 0.09 | - | 0.17 | 0.03 | (0.05) | - | 0.06 | 0.03 | 0.02 | - | (0.05) | 0.08 | 0.01 | - | 0.09 | 0.11 | 0.11 | - | |||||||
| Shares Basic | 284.9 | - | 284.1 | 283.9 | 283.6 | - | 283.1 | 282.9 | 281.9 | - | 281.1 | 280.9 | 280.7 | - | 280.1 | 280.0 | 279.8 | - | |||||||
| Shares Diluted | 287.6 | - | 286.7 | 285.8 | 283.6 | - | 285.6 | 284.5 | 284.1 | - | 281.1 | 283.1 | 283.0 | - | 280.2 | 280.2 | 279.9 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | 73.5 | - | - | - | 52.3 | - | - | - | 69.4 | - | - | - | 61.7 | - | - | - | 61.0 |
| EBIT | - | - | - | - | - | 87.1 | 80.5 | 76.8 | 53.2 | 104.0 | 76.1 | 63.2 | 33.4 | 60.2 | 63.2 | 71.5 | 53.5 | 66.4 | 65.7 | ||||||
| 198.2 |
| 178.5 |
| 147.5 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | 94.9 | 84.3 | 76.6 | 64.3 | 64.2 | 63.3 | 66.7 |
| Amortization of Intangibles | - | 41.8 | 79.4 | 81.3 | 81.6 | 86.7 | 80.3 | 80.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | 304.7 | 300.5 | 308.7 | 261.9 | 237.6 | 211.8 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 9.3 | 8.5 | 5.3 | 7.4 | 6.4 | 15.2 | 9.4 | 7.2 |
| Pre-Tax Income | 204.9 | 147.5 | 113.9 | 106.0 | (243.1) | 175.7 | (38.9) | (0.9) |
| 117.1 |
| (37.5) |
| (20.4) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 117.8 | 77.9 | 44.4 | 51.4 | (233.6) | 117.1 | (37.5) | (20.4) |
| Net Income Attributable To Parent | 117.8 | 77.9 | 44.4 | 51.4 | (233.6) | 116.9 | (38.6) | (20.9) |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 0.2 | 1.1 | 0.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 117.8 | 77.9 | 44.3 | 51.1 | (233.6) | 115.4 | (38.6) | (20.9) |
| (0.16) |
| (0.09) |
| Shares Basic | 284.9 | 284.0 | 282.8 | 281.0 | 280.1 | 279.2 | 237.7 | 232.4 |
| Shares Diluted | 287.6 | 286.4 | 284.9 | 283.2 | 280.1 | 279.4 | 237.7 | 232.4 |
| 183.6 |
| 59.5 |
| 51.8 |
| 44.0 |
| 49.8 |
| 52.5 |
| 53.2 |
| 45.6 |
| 42.7 |
| 37.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| 16.1 |
| - |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| 19.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 75.4 |
| 67.5 |
| 59.9 |
| 65.5 |
| 69.0 |
| 68.2 |
| 60.5 |
| 57.2 |
| 51.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.9 |
| 0.7 |
| 2.8 |
| 3.9 |
| 5.1 |
| 3.1 |
| 4.4 |
| (3.2) |
| 58.7 |
| 41.1 |
| 61.8 |
| 14.1 |
| (35.1) |
| (0.6) |
| 11.0 |
| (14.2) |
| 36.0 |
| 27.4 |
| 42.6 |
| 11.1 |
| (43.4) |
| 0.6 |
| 7.3 |
| (2.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.0 |
| 27.4 |
| 42.6 |
| 11.1 |
| (43.4) |
| 0.6 |
| 7.3 |
| (2.0) |
| 30.6 |
| 36.0 |
| 27.4 |
| 42.6 |
| 10.8 |
| (43.7) |
| 0.0 |
| 7.0 |
| (2.0) |
| 0.0 |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.2 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.1 |
| 30.3 |
| 35.5 |
| 27.1 |
| 42.0 |
| 10.7 |
| (43.7) |
| 0.0 |
| 7.0 |
| (2.0) |
| 0.10 |
| 0.15 |
| 0.04 |
| - |
| 0.00 |
| 0.03 |
| (0.01) |
| 279.4 |
| 279.1 |
| 278.8 |
| - |
| 232.4 |
| 232.4 |
| 232.4 |
| 279.6 |
| 279.2 |
| 279.0 |
| - |
| 232.4 |
| 232.4 |
| 232.4 |
| 78.3 |
| 46.4 |
| 52.4 |
| 47.0 |
| 61.7 |
| 44.9 |