| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | 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 | 430.9 | 537.1 | 328.8 | 345.1 | 408.2 | 481.1 | 292.3 | 307.2 | 376.4 | 405.4 | 232.7 | 221.8 | 299.4 | 319.2 | 162.5 | 139.4 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 1,641.9 | 1,526.6 | 1,321.8 | 1,002.8 | 764.0 | 930.0 | 529.3 | 337.5 | 233.7 |
| Cost of Revenue | 751.6 | 630.3 | 405.0 | 226.0 | 64.2 | 1.6 | 167.4 | 104.4 | 83.3 |
| Gross Profit | 890.4 | 896.3 | 916.8 | 776.9 | 699.9 | 928.3 | 361.9 | 233.0 | 150.3 |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 154.5 | 164.4 | 141.0 | 136.5 | |||||
| Operating Income | |||||||||
| Operating Income | 58.0 | 68.5 | 64.6 | 11.6 | (346.0) | 192.2 | 130.2 | 96.3 | 43.2 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 46.2 | 79.4 | 93.6 | 80.6 | 43.6 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 6.9 | 0.9 | 5.1 | (10.6) | (92.3) | 33.2 | 24.5 | 22.0 | 6.6 |
| Net Income From Continuing Ops | 91.9 | 47.6 | (34.1) | (58.5) | |||||
| Per Share | |||||||||
| EPS Basic | 0.11 | 0.14 | (0.20) | (0.35) | (1.81) | 0.77 | (0.18) | 0.70 | 0.27 |
| EPS Diluted | 0.11 | 0.01 | (0.20) | (0.35) | (1.81) | ||||
| Supplementary Data | |||||||||
| EBITDA | 75.9 | 89.0 | 89.5 | 39.5 | (321.3) | 208.4 | 138.1 | 101.0 | 46.6 |
| EBIT | 58.0 | 68.5 | 64.6 | 11.6 | (346.0) | ||||
| 274.3 |
| 194.2 |
| 156.1 |
| 182.9 |
| 265.3 |
| 357.6 |
| 124.2 |
| 139.3 |
| 148.6 |
| 176.3 |
| 65.2 |
| Cost of Revenue | 171.3 | 205.2 | 192.8 | 182.3 | 162.3 | 156.2 | 129.5 | 120.6 | 106.2 | 94.2 | 84.0 | 71.2 | 62.3 | 50.1 | 42.4 | (208.3) | 119.5 | 148.1 | 4.9 | (205.0) | 71.4 | 84.1 | 51.0 | 40.9 | 43.4 | 50.5 | 32.6 |
| Gross Profit | 259.6 | 331.9 | 136.0 | 162.8 | 245.9 | 324.9 | 162.7 | 186.6 | 270.2 | 311.3 | 148.7 | 150.6 | 237.1 | 269.1 | 120.1 | 347.7 | 154.9 | 46.1 | 151.2 | 387.9 | 193.9 | 273.4 | 73.1 | 98.4 | 105.2 | 125.8 | 32.5 |
| Operating Expenses | |||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 38.2 | 38.9 | 35.8 | 41.6 | 41.7 | 45.0 | 36.1 | 44.0 | 35.0 | 33.4 | 28.7 | 49.9 | 27.5 | 28.4 | 30.7 | 30.5 | |||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.3 | 21.0 | ||||||||||
| Depreciation & Amortization | 4.4 | 4.3 | 4.3 | 4.9 | 4.9 | 5.1 | 5.6 | 6.4 | 6.7 | 5.9 | 6.0 | 6.8 | 7.1 | 7.2 | 6.8 | 6.8 | |||||||||||
| Amortization of Intangibles | 0.3 | 0.3 | 0.3 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.8 | 0.8 | 0.8 | 1.1 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Operating Expenses | 395.0 | 461.8 | 369.6 | 357.6 | 386.1 | 410.1 | 304.2 | 345.3 | 329.8 | 338.0 | 244.1 | 227.6 | 255.2 | 255.5 | 190.1 | 200.2 | |||||||||||
| Operating Income | |||||||||||||||||||||||||||
| Operating Income | 35.9 | 75.3 | (40.7) | (12.5) | 22.1 | 70.9 | (12.0) | (1.4) | 33.1 | 55.3 | (22.4) | (35.7) | 33.7 | 53.0 | (39.5) | (118.7) | 2.3 | (173.7) | (56.0) | 8.4 | 53.1 | 123.4 | 7.3 | 33.7 | 40.4 | 57.4 | (1.4) |
| Non-Operating | |||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 10.6 | 11.6 | 11.8 | 12.2 | 20.4 | 23.7 | 23.0 | 23.4 | 24.3 | 24.4 | 21.4 | 21.7 | 21.1 | 21.0 | 16.7 | 12.3 | 12.2 | 10.6 | |||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Operating Income | (0.0) | (0.0) | (0.1) | (0.1) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 | (0.0) | (0.0) | (0.2) | (0.1) | 0.2 | (0.0) | (0.0) | ||||||||||
| Pre-Tax Income | 44.1 | 83.0 | (37.7) | 9.4 | 34.6 | 39.6 | (35.0) | (24.8) | 8.7 | 30.9 | (43.9) | (57.4) | 12.4 | 31.9 | (56.1) | (131.0) | |||||||||||
| Tax & Net | |||||||||||||||||||||||||||
| Income Tax Expense | 3.9 | 13.7 | (7.2) | (3.5) | 8.6 | (13.7) | 9.5 | 6.2 | 0.2 | 11.5 | (12.8) | (9.5) | 3.2 | 9.4 | (13.6) | (26.3) | (2.8) | (46.7) | (16.4) | 1.0 | 6.9 | 26.4 | (1.1) | 5.4 | 7.4 | 12.2 | (0.4) |
| Net Income From Continuing Ops | 40.2 | 69.3 | (30.5) | 12.9 | 26.0 | 53.2 | (44.5) | (31.0) | 8.6 | 19.4 | (31.1) | (47.8) | 9.3 | 22.5 | (42.5) | (104.7) | (7.0) | ||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income | 40.2 | 69.3 | (30.5) | 12.9 | 26.0 | 53.2 | (44.5) | (31.0) | 8.6 | 19.4 | (31.1) | (47.8) | 9.3 | 22.5 | (42.5) | (104.7) | (7.0) | ||||||||||
| Net Income Attributable To Parent | 40.2 | 69.3 | (30.5) | 12.9 | 26.0 | 53.2 | (44.5) | (31.0) | 8.6 | 19.4 | (31.1) | (47.8) | 9.3 | 22.5 | (42.5) | (104.7) | |||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Less: Preferred Dividends | 18.8 | 18.1 | 17.5 | 16.8 | 5.8 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||
| Net Income To Common Shareholders | 21.4 | 51.2 | (47.9) | (3.9) | 20.2 | 53.2 | (44.5) | (31.0) | 8.6 | 19.4 | (31.1) | (47.8) | 9.3 | 22.5 | (42.5) | ||||||||||||
| Per Share | |||||||||||||||||||||||||||
| EPS Basic | 0.11 | 0.27 | (0.26) | - | 0.11 | 0.31 | (0.26) | - | 0.05 | 0.12 | (0.19) | - | 0.06 | 0.14 | (0.26) | - | (0.04) | (0.84) | (0.29) | - | 0.21 | 0.55 | 0.01 | - | 0.23 | (0.56) | (0.05) |
| EPS Diluted | 0.11 | 0.26 | (0.26) | - | 0.03 | 0.30 | (0.26) | - | 0.05 | 0.11 | (0.19) | - | 0.06 | 0.14 | (0.26) | - | (0.04) | (0.84) | |||||||||
| Shares Basic | 189.5 | 187.6 | 185.8 | - | 178.2 | 171.8 | 170.4 | - | 169.1 | 168.3 | 167.5 | - | 166.5 | 166.5 | 164.8 | - | 164.1 | 164.0 | |||||||||
| Shares Diluted | 190.5 | 190.8 | 185.8 | - | 186.6 | 175.1 | 170.4 | - | 171.0 | 169.7 | 167.5 | - | 167.9 | 166.5 | 164.8 | - | 164.1 | 164.0 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| EBITDA | 40.3 | 79.6 | (36.4) | (7.6) | 27.0 | 76.0 | (6.4) | 5.0 | 39.8 | 61.2 | (16.4) | (28.9) | 40.8 | 60.2 | (32.7) | (111.9) | 9.0 | (167.5) | (50.9) | 13.3 | 57.4 | 127.0 | 10.6 | 36.4 | 42.5 | 59.2 | 0.0 |
| EBIT | 35.9 | 75.3 | (40.7) | (12.5) | 22.1 | 70.9 | (12.0) | (1.4) | 33.1 | 55.3 | (22.4) | (35.7) | 33.7 | 53.0 | (39.5) | (118.7) | 2.3 | (173.7) | (56.0) | ||||||||
| 100.9 |
| 63.1 |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | 89.8 | 63.1 | 35.3 | 18.2 | 15.2 |
| Depreciation & Amortization | 17.9 | 20.5 | 25.0 | 27.9 | 24.7 | 16.1 | 8.0 | 4.7 | 3.5 |
| Amortization of Intangibles | 1.9 | 4.0 | 3.3 | 5.4 | 6.6 | 4.6 | 0.5 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,584.0 | 1,458.1 | 1,257.2 | 928.4 | 1,024.3 | 709.7 | 377.5 | 232.2 | 183.8 |
| 29.3 |
| 24.6 |
| 1.7 |
| 0.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.3) | (0.1) | (0.1) | (0.1) | (0.2) | (1.6) | - | - | - |
| Pre-Tax Income | 98.8 | 48.5 | (29.1) | (69.1) | (389.8) | 158.0 | 104.0 | 94.6 | 41.5 |
| (297.5) |
| 124.9 |
| 79.5 |
| 72.6 |
| 34.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 91.9 | 47.6 | (34.1) | (58.5) | (297.5) | 124.9 | 79.5 | 72.6 | 34.9 |
| Net Income Attributable To Parent | 91.9 | 47.6 | (34.1) | (58.5) | (297.5) | 124.9 | 79.5 | 72.6 | 34.9 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 71.1 | 22.5 | 0.0 | 0.0 | 0.0 | 0.0 | 86.3 | 0.7 | 0.7 |
| Net Income To Common Shareholders | 20.8 | 25.0 | (34.1) | (58.5) | (297.5) | 124.9 | (17.7) | 59.9 | 22.2 |
| 0.75 |
| (0.18) |
| 0.55 |
| 0.23 |
| Shares Basic | 189.5 | 176.1 | 168.5 | 166.1 | 164.0 | 162.9 | 97.5 | 85.4 | 81.3 |
| Shares Diluted | 190.5 | 181.9 | 168.5 | 166.1 | 164.0 | 165.5 | 97.5 | 132.5 | 96.4 |
| 192.2 |
| 130.2 |
| 96.3 |
| 43.2 |
| 24.7 |
| 21.9 |
| 23.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 23.4 |
| 18.6 |
| 19.3 |
| 13.0 |
| 12.2 |
| 9.5 |
| 6.7 |
| 14.0 |
| 5.1 |
| 6.7 |
| 6.2 |
| 5.1 |
| 4.9 |
| 4.3 |
| 3.6 |
| 3.3 |
| 2.7 |
| 2.1 |
| 1.7 |
| 1.4 |
| 1.7 |
| 1.6 |
| 1.7 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 262.1 |
| 358.2 |
| 203.9 |
| 167.1 |
| 201.7 |
| 228.8 |
| 112.1 |
| 101.3 |
| 104.5 |
| 107.3 |
| 64.3 |
| 8.5 |
| 8.4 |
| 7.4 |
| 6.8 |
| 6.8 |
| 8.4 |
| 9.4 |
| 6.2 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.9) |
| (184.3) |
| (64.6) |
| (0.1) |
| 42.1 |
| 116.2 |
| (0.3) |
| 23.8 |
| 31.1 |
| 51.3 |
| (2.1) |
| (137.6) |
| (48.2) |
| (1.1) |
| 35.2 |
| 89.9 |
| 0.8 |
| 18.4 |
| 23.7 |
| 39.1 |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (137.6) |
| (48.2) |
| (1.1) |
| 35.2 |
| 89.9 |
| 0.8 |
| 18.4 |
| 23.7 |
| 39.1 |
| (1.7) |
| (7.0) |
| (137.6) |
| (48.2) |
| (1.1) |
| 35.2 |
| 89.9 |
| 0.8 |
| 18.4 |
| 23.7 |
| 39.1 |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 86.3 |
| 0.0 |
| (104.7) |
| (7.0) |
| (137.6) |
| (48.2) |
| (1.1) |
| 35.2 |
| 89.9 |
| 0.8 |
| 16.6 |
| 20.7 |
| (50.3) |
| (4.7) |
| (0.29) |
| - |
| 0.21 |
| 0.54 |
| 0.01 |
| - |
| 0.17 |
| (0.56) |
| (0.05) |
| 163.7 |
| - |
| 163.0 |
| 162.6 |
| 162.4 |
| - |
| 92.1 |
| 90.4 |
| 87.5 |
| 163.7 |
| - |
| 165.7 |
| 165.6 |
| 165.2 |
| - |
| 138.8 |
| 90.4 |
| 87.5 |
| 8.4 |
| 53.1 |
| 123.4 |
| 7.3 |
| 33.7 |
| 40.4 |
| 57.4 |
| (1.4) |