| (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 | 172.4 | 104.0 | 213.3 | 215.4 | 239.5 | 267.3 | 173.3 | 251.5 | 288.1 | 316.2 | 312.5 | 256.9 | 274.8 | 294.8 | 335.1 | 273.0 | 258.5 | - |
| Cost of Revenue | 177.2 | 297.3 | 210.1 | 202.0 | 218.0 | 259.6 | 224.4 | 291.5 | 267.7 | 295.1 | 282.9 | 290.7 | 255.9 | - | 272.7 | - | - | - |
| Gross Profit | (4.8) | (193.4) | 3.3 | 13.4 | 21.5 | 7.7 | (51.1) | (40.0) | 20.4 | 21.1 | 29.5 | (33.8) | 18.9 | - | 62.4 | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | (19.7) | (210.4) | (11.3) | (0.2) | 5.0 | (8.0) | (68.6) | (55.7) | 6.0 | 1.2 | 14.3 | (50.2) | 3.4 | 21.0 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.4 | 0.3 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.0 | (0.3) | 57.2 | (0.1) | (0.3) | (14.1) | (17.1) | (16.0) | 0.3 | 2.9 | 5.4 | (18.6) | 1.8 | (0.5) | 10.6 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | (0.52) | - | (1.39) | (0.19) | (0.08) | - | (1.14) | (0.96) | (0.01) | - | 0.08 | (0.27) | (0.11) | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | (14.1) | - | - | - | 11.5 | - | - | - | 11.6 | - | - | - | 11.9 | - | - | - | ||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 705.1 | 772.2 | 980.2 | 1,160.4 | 1,161.4 | 1,279.2 |
| Cost of Revenue | 886.6 | 927.4 | 1,043.2 | 1,124.6 | 1,020.5 | 1,165.0 |
| Gross Profit | (181.5) | (155.3) | (63.0) | 35.8 | 140.9 | 114.2 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 60.1 | 61.6 | 63.3 | 67.2 | 58.2 | 58.1 |
| Operating Income | ||||||
| Operating Income | (241.6) | (216.9) | (126.3) | (31.4) | 82.7 | 56.1 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 36.8 | 37.0 | 29.5 | 19.5 | 8.9 | 7.3 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 56.8 | 56.5 | (46.9) | (8.5) | 13.3 | 10.9 |
| Net Income From Continuing Ops | (333.8) | (308.4) | (105.5) | (18.7) | 62.7 | 41.5 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (6.10) | (5.67) | (2.19) | (0.41) | - | - |
| EPS Diluted | (6.10) | (5.67) | (2.19) | (0.41) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | (193.7) | (103.0) | (0.9) | 128.4 | 103.5 |
| EBIT | (241.6) | (216.9) | (126.3) | (31.4) | 82.7 | 56.1 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 14.9 | 17.0 | 14.6 | 13.6 | 16.5 | 15.7 | 17.5 | 15.7 | 14.4 | 19.9 | 15.2 | 16.4 | 15.6 | 14.8 | 15.6 | 13.5 | 14.3 | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.5 | 0.3 | 0.0 |
| Depreciation & Amortization | 5.6 | - | - | - | 6.5 | - | - | - | 5.6 | - | - | - | 8.6 | - | - | - | 11.7 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 |
| 46.8 |
| 24.2 |
| (9.4) |
| (0.0) |
| 0.1 |
| - |
| Interest Expense | 8.7 | 9.0 | 9.2 | 10.0 | 8.9 | 9.6 | 7.5 | 6.7 | 5.7 | 5.7 | 6.2 | 4.3 | 3.3 | 2.6 | 2.3 | 2.1 | 2.0 | - |
| Income From Equity Investments | 2.1 | - | - | - | 2.7 | - | - | - | 1.9 | - | - | - | 3.2 | - | - | - | 0.8 | - |
| Other Non-Operating Income | 0.1 | 0.2 | 0.6 | 0.2 | 0.7 | 1.2 | 0.8 | 1.1 | 0.5 | 0.0 | 2.2 | 24.0 | (2.6) | - | 2.3 | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 1.8 |
| 1.3 |
| - |
| Net Income From Continuing Ops | (28.2) | (218.7) | (77.0) | (9.9) | (2.8) | (2.6) | (58.1) | (45.4) | 0.5 | (7.3) | 4.8 | (11.9) | (4.3) | 20.2 | 36.1 | 19.3 | (13.0) | (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (28.2) | (218.7) | (77.0) | (9.9) | (2.8) | (2.6) | (58.1) | (45.4) | 0.5 | (7.3) | 4.8 | (11.9) | (4.3) | 20.2 | 36.1 | 19.3 | (13.0) | (0.0) |
| Net Income Attributable To Parent | (28.4) | (216.4) | (75.3) | (10.3) | (4.6) | (4.2) | (54.7) | (46.1) | (0.4) | (5.6) | 3.8 | (12.8) | (4.7) | 19.5 | 35.2 | 19.4 | (13.6) | (0.0) |
| Less: Minority Interest | 0.2 | (2.3) | (1.7) | 0.4 | 1.8 | 1.6 | (3.4) | 0.7 | 0.9 | (1.8) | 1.0 | 0.9 | 0.4 | 0.6 | 0.9 | (0.1) | 0.6 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (28.4) | (216.4) | (75.3) | (10.3) | (4.6) | (4.2) | (54.7) | (46.1) | (0.4) | (5.6) | 3.8 | (12.8) | (4.7) | 19.5 | 35.2 | 19.4 | (13.6) | (0.0) |
| - |
| - |
| EPS Diluted | (0.52) | - | (1.39) | (0.19) | (0.08) | - | (1.14) | (0.96) | (0.01) | - | 0.08 | (0.27) | (0.11) | - | - | - | - | - |
| Shares Basic | 54.1 | - | 54.1 | 54.0 | 54.0 | - | 48.1 | 48.0 | 47.9 | - | 47.9 | 46.9 | 44.4 | - | - | - | - | - |
| Shares Diluted | 54.1 | - | 54.1 | 54.0 | 54.0 | - | 48.1 | 48.0 | 47.9 | - | 47.9 | 46.9 | 44.4 | - | - | - | - | - |
| 2.3 |
| - |
| EBIT | (19.7) | (210.4) | (11.3) | (0.2) | 5.0 | (8.0) | (68.6) | (55.7) | 6.0 | 1.2 | 14.3 | (50.2) | 3.4 | 21.0 | 46.8 | 24.2 | (9.4) | (0.0) |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 1.3 | - |
| Depreciation & Amortization | - | 23.2 | 23.3 | 30.5 | 45.7 | 47.5 |
| Amortization of Intangibles | - | 0.0 | 0.5 | 0.5 | 1.0 | 1.8 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| (1.3) |
| (0.4) |
| 7.7 |
| 9.3 |
| 7.2 |
| Other Non-Operating Income | 1.1 | 1.7 | 3.6 | 23.6 | 2.2 | 2.8 |
| Pre-Tax Income | - | - | - | - | 2.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (333.8) | (308.4) | (105.5) | (18.7) | 62.7 | 41.5 |
| Net Income Attributable To Parent | (330.3) | (306.5) | (105.4) | (19.3) | 60.5 | 38.7 |
| Less: Minority Interest | (3.4) | (1.8) | (0.2) | 0.5 | 2.1 | 2.8 |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (330.3) | (306.5) | (105.4) | (19.3) | 60.5 | 38.7 |
| 54.1 |
| 54.0 |
| 48.1 |
| 47.1 |
| - |
| - |
| Shares Diluted | 54.1 | 54.0 | 48.1 | 47.1 | - | - |