| (in millions of USD, except per-share data) | Q2 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q3 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 88.0 | 141.9 | 128.4 | 122.1 | 166.0 | 90.6 | 120.0 | 138.1 | 175.4 | 155.2 | 164.1 | 184.4 |
| Cost of Revenue | 77.1 | 131.1 | 120.3 | 117.4 | 153.8 | 121.7 | 135.9 | 138.5 | 158.4 | 155.6 | 157.9 | 171.2 |
| Gross Profit | 10.9 | 10.8 | 8.1 | 4.7 | 12.2 | (31.1) | (15.9) | (0.4) | 17.0 | (0.5) | 6.2 | 13.1 |
| Operating Expenses | ||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 14.3 | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | (2.3) | (3.2) | (7.1) | (8.9) | 1.2 | (48.0) | (31.8) | (15.8) | 35.6 | (10.4) | (9.0) | 17.2 |
| Non-Operating | ||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.2 | 1.4 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | (4.4) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (0.13) | (0.12) | (0.25) | (0.28) | (0.05) | (1.83) | (1.30) | - | 1.58 | (0.47) | (0.43) | 0.82 |
| EPS Diluted | (0.13) | (0.12) | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 0.5 | (0.8) | (4.6) | (5.4) | 3.9 | (44.9) | (27.4) | (10.0) | 39.2 | (6.8) | (4.8) | 20.5 |
| EBIT | (2.3) | (3.2) | ||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 480.5 | 492.8 | 480.2 | 632.8 | 664.2 |
| Cost of Revenue | 446.0 | 459.3 | 535.9 | 610.4 | 640.6 |
| Gross Profit | 34.5 | 33.6 | (55.6) | 22.4 | 23.5 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 58.0 | 54.6 | 64.0 | 64.1 | 60.4 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | (21.5) | (19.4) | (119.3) | 0.4 | 12.9 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | 5.9 | 6.7 | 5.4 | 2.3 | - |
| Income From Equity Investments | 1.9 | 1.5 | |||
| Tax & Net | |||||
| Income Tax Expense | 0.0 | 0.0 | (1.0) | 0.0 | 1.3 |
| Net Income From Continuing Ops | (27.0) | (25.4) | (124.7) | (2.3) | 2.9 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (755.34) | (0.74) | (4.10) | (0.11) | 0.17 |
| EPS Diluted | (755.34) | (0.74) | (4.10) | (0.11) | 0.17 |
| Shares Basic | 0.0 | 0.0 | |||
| Supplementary Data | |||||
| EBITDA | (10.2) | (6.4) | (104.2) | 17.6 | 28.9 |
| EBIT | (21.5) | (19.4) | (119.3) | 0.4 | 12.9 |
| 14.3 |
| 15.0 |
| 14.4 |
| 13.0 |
| 18.7 |
| 16.2 |
| 17.6 |
| 14.0 |
| 16.9 |
| 15.6 |
| 14.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.9 | 2.4 | 2.5 | 3.5 | 2.7 | 3.1 | 4.4 | 5.8 | 3.6 | 3.6 | 4.2 | 3.3 |
| Amortization of Intangibles | - | - | - | - | - | 0.6 | 0.6 | 1.0 | 0.7 | 0.7 | 0.7 | 0.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 14.3 | 14.3 | 15.0 | 14.4 | 28.7 | 18.7 | 16.2 | 16.3 | 14.0 | 17.6 | 16.2 | 15.6 |
| 1.3 |
| 1.0 |
| 2.0 |
| 1.5 |
| 0.9 |
| - |
| 0.4 |
| 0.6 |
| - |
| - |
| Income From Equity Investments | 1.1 | 0.3 | (0.2) | 0.7 | 0.8 | (1.9) | 0.3 | 0.8 | 2.6 | 7.5 | (0.5) | 19.6 |
| Other Non-Operating Income | 0.1 | 0.2 | 0.0 | 0.1 | (0.8) | (1.9) | (0.6) | (0.4) | (0.4) | 0.6 | (0.3) | 0.7 |
| Pre-Tax Income | (4.4) | (4.4) | (8.4) | (9.8) | (1.6) | (51.4) | (33.3) | (17.5) | 34.8 | (10.3) | (9.3) | 17.9 |
| (4.4) |
| (8.4) |
| (9.8) |
| (1.6) |
| (51.4) |
| (33.3) |
| (17.5) |
| 34.8 |
| (10.3) |
| (9.3) |
| 17.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (4.4) | (4.4) | (8.4) | (9.8) | (1.6) | (51.4) | (33.3) | (17.5) | 34.8 | (10.3) | (9.3) | 17.9 |
| Net Income Attributable To Parent | (4.6) | (4.4) | (8.5) | (9.8) | (1.6) | (51.4) | (33.3) | (17.5) | 34.6 | (10.3) | (9.3) | 18.0 |
| Less: Minority Interest | 0.1 | 0.0 | 0.2 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.3 | (0.0) | 0.0 | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (4.6) | (4.4) | (8.5) | (9.8) | (1.6) | (51.4) | (33.3) | (17.5) | 34.6 | (10.3) | (9.3) | 18.0 |
| (0.25) |
| (0.28) |
| (0.05) |
| (1.83) |
| (1.30) |
| - |
| 1.58 |
| (0.47) |
| (0.43) |
| 0.82 |
| Shares Basic | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 21.9 |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 21.9 |
| (7.1) |
| (8.9) |
| 1.2 |
| (48.0) |
| (31.8) |
| (15.8) |
| 35.6 |
| (10.4) |
| (9.0) |
| 17.2 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 11.2 | 13.0 | 15.1 | 17.1 | 16.0 |
| Amortization of Intangibles | - | 3.0 | 3.0 | 3.0 | 2.6 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 58.0 | 54.6 | 79.7 | 64.1 | 63.1 |
| (4.7) |
| 10.4 |
| 52.5 |
| Other Non-Operating Income | 0.4 | 0.6 | (1.0) | (0.4) | (8.7) |
| Pre-Tax Income | (27.0) | (25.4) | (125.7) | (2.3) | 4.2 |
| - |
| - |
| - |
| - |
| Net Income | (27.0) | (25.4) | (124.7) | (2.3) | 2.9 |
| Net Income Attributable To Parent | (27.2) | (25.6) | (124.7) | (2.5) | 3.8 |
| Less: Minority Interest | 0.3 | 0.2 | 0.0 | 0.3 | (0.9) |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (27.2) | (25.6) | (124.7) | (2.5) | 3.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| Shares Diluted | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |