| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 2.1 | 4.2 | 4.8 | 4.7 | 4.6 | 4.4 | 3.3 | 4.2 | 5.8 | 9.2 | 5.0 | 5.9 | 0.7 | 22.9 | 23.5 | 29.7 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 15.7 | 18.2 | 17.6 | 20.8 | 107.1 | 116.7 | 116.5 | 168.6 | 214.8 | 241.0 | 248.7 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | (114.6) | (30.4) |
| Non-Operating | |||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 17.9 | 20.3 | 25.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 0.2 | 0.0 | 1.6 | 0.0 | 0.5 | 0.2 | 0.3 | 0.2 | 0.3 | 0.3 | 0.5 |
| Net Income From Continuing Ops | (76.3) | (68.2) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (1.44) | (1.30) | (2.82) | (2.85) | (1.59) | (0.78) | (2.87) | (1.77) | (2.20) | (2.19) | (1.64) |
| EPS Diluted | (1.44) | (1.30) | (2.82) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | 147.6 | 146.7 |
| EBIT | - | - | - | - | |||||||
| 30.9 |
| 28.5 |
| 29.0 |
| 27.9 |
| 31.3 |
| 27.7 |
| 33.7 |
| 21.8 |
| 33.3 |
| 36.6 |
| 47.6 |
| 40.5 |
| 43.9 |
| 55.1 |
| 56.6 |
| 49.3 |
| 53.8 |
| 53.7 |
| 64.0 |
| 57.9 |
| 65.4 |
| 66.2 |
| 57.6 |
| 61.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | 5.3 | 5.2 | 4.9 | 6.2 | 15.7 | 6.8 | 7.2 | 6.9 | 9.2 | 15.6 | 8.0 | 10.1 | 12.2 | 16.6 | 10.8 | 11.1 | 9.1 | |||||||||||||||||||||||
| Depreciation & Amortization | 0.4 | 0.5 | 1.7 | 2.0 | 2.1 | 2.3 | 4.4 | 1.2 | 5.3 | 2.8 | 2.9 | 4.2 | 4.6 | 9.3 | 9.2 | 10.7 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 7.5 | 10.0 | 10.9 | 12.1 | 21.6 | 13.6 | 22.5 | 13.5 | 19.5 | 23.0 | 16.7 | 21.6 | 26.5 | 39.1 | 36.7 | 74.0 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (20.2) | (24.8) | (7.4) | (65.2) | (18.0) | (14.7) | (16.7) | (10.8) | (22.8) | 2.8 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 2.9 | 4.6 | 5.3 | 5.1 | 5.2 | 5.6 | 6.1 | 6.3 | 7.0 | 7.1 | 9.8 | 12.5 | 15.2 | 19.6 | 21.9 | 22.7 | 22.6 | 26.1 | ||||||||||||||||||||||
| Income From Equity Investments | (7.2) | (6.6) | 0.6 | 0.8 | (7.9) | (3.1) | 0.1 | (0.6) | 0.4 | (6.8) | 1.0 | (13.7) | (36.4) | (3.0) | (2.3) | (33.7) | ||||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | (30.3) | (5.1) | (12.3) | (28.4) | (22.4) | (11.3) | (21.9) | (99.8) | (19.0) | 3.7 | (0.8) | (95.7) | (62.0) | 92.6 | (3.4) | (141.9) | ||||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 0.0 | 0.0 | 0.1 | 0.1 | (0.2) | 0.0 | 0.1 | 1.5 | 0.0 | 0.0 | 0.1 | (0.0) | (0.0) | 0.2 | 0.1 | 0.2 | 0.0 | (0.0) | 0.0 | 0.3 | (0.1) | 0.0 | 0.2 | 0.0 | (0.0) | 0.1 | (0.0) | 0.1 | (0.0) | (0.1) | 0.1 | 0.2 | 0.1 | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 |
| Net Income From Continuing Ops | (30.3) | (5.1) | (12.4) | (28.5) | (22.2) | (11.4) | (22.0) | (101.2) | (19.0) | 3.7 | (0.9) | (95.7) | (62.0) | 92.5 | (3.5) | (142.1) | (67.0) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | (30.3) | (5.1) | (12.4) | (28.5) | (22.2) | (11.4) | (22.0) | (101.2) | (19.0) | 3.7 | (0.9) | (95.7) | (62.0) | 92.5 | (3.5) | (142.1) | (67.0) | |||||||||||||||||||||||
| Net Income Attributable To Parent | (30.3) | (5.1) | (12.4) | (28.5) | (22.2) | (11.4) | (22.0) | (101.2) | (19.0) | 3.7 | (0.9) | (95.7) | (62.0) | 92.5 | (3.4) | (110.8) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.0) | (31.3) | (14.8) | 20.7 | ||||||||||||||||||||||
| Less: Preferred Dividends | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | |||||||||||||||||||||||
| Net Income To Common Shareholders | (31.5) | (6.3) | (13.6) | (29.7) | (23.4) | (12.6) | (23.2) | (102.5) | (20.2) | 2.5 | (2.1) | (96.9) | (63.2) | 91.2 | (4.7) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | (0.56) | - | (0.24) | (0.53) | (0.42) | - | (0.41) | (1.82) | (0.36) | - | (0.04) | (1.73) | (1.13) | - | (0.08) | (2.56) | (1.22) | - | (0.50) | (1.73) | (0.23) | - | (1.33) | (0.03) | (0.59) | - | (0.33) | (0.50) | (0.23) | - | (0.66) | (0.23) | 0.26 | - | 0.31 | (0.63) | (0.59) | - | (0.67) | - |
| EPS Diluted | (0.56) | - | (0.24) | (0.53) | (0.42) | - | (0.41) | (1.82) | (0.36) | - | (0.04) | (1.73) | (1.13) | - | (0.08) | (2.56) | (1.22) | - | ||||||||||||||||||||||
| Shares Basic | 56.3 | - | 56.3 | 56.3 | 56.3 | - | 56.3 | 56.3 | 56.2 | - | 56.2 | 56.2 | 56.1 | - | 55.4 | 43.7 | 43.6 | - | ||||||||||||||||||||||
| Shares Diluted | 56.3 | - | 56.3 | 56.3 | 56.3 | - | 56.3 | 56.3 | 56.2 | - | 56.2 | 56.2 | 56.1 | - | 55.4 | 43.7 | 43.6 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.6 | 24.7 | 27.3 | 26.7 | 43.1 | 35.9 | 41.9 | 44.9 | 21.8 | 40.1 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 21.5 | 31.9 | 30.0 | 46.0 | 47.6 | 41.9 | 28.8 | 39.2 | 34.8 | 27.9 | 17.5 |
| Depreciation & Amortization | 4.6 | 6.3 | 13.1 | 14.5 | 41.1 | 51.2 | 96.0 | 104.6 | 226.7 | 262.2 | 177.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 40.5 | 54.7 | 69.1 | 87.9 | 190.0 | 173.4 | 202.8 | 224.5 | 332.9 | 355.6 | 279.1 |
| 44.6 |
| 86.7 |
| 108.0 |
| 91.3 |
| 94.5 |
| 90.0 |
| 70.1 |
| 63.6 |
| Income From Equity Investments | (12.4) | (13.2) | (3.2) | (55.9) | (72.1) | (9.2) | (4.7) | (18.0) | (10.4) | (7.8) | 4.6 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (76.1) | (68.2) | (152.0) | (154.9) | (119.6) | (38.8) | (152.7) | (90.4) | (114.6) | (120.5) | (90.5) |
| (153.5) |
| (154.9) |
| (120.1) |
| (39.0) |
| (153.0) |
| (90.6) |
| (114.9) |
| (120.8) |
| (91.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (76.3) | (68.2) | (153.5) | (154.9) | (120.1) | (39.0) | (153.0) | (90.6) | (114.9) | (120.8) | (91.0) |
| Net Income Attributable To Parent | (76.3) | (68.2) | (153.5) | (154.9) | (73.9) | (28.1) | (105.0) | (59.4) | (73.5) | (73.8) | (51.6) |
| Less: Minority Interest | - | - | - | - | (46.2) | (10.8) | (47.9) | (31.2) | (41.4) | (47.1) | (39.5) |
| Less: Preferred Dividends | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 0.2 | - |
| Net Income To Common Shareholders | (81.2) | (73.1) | (158.4) | (159.8) | (78.8) | (33.0) | (109.9) | (64.3) | (78.4) | (74.0) | (51.6) |
| (2.85) |
| (1.59) |
| (0.78) |
| (2.87) |
| (1.77) |
| (2.20) |
| (2.19) |
| (1.64) |
| Shares Basic | 56.3 | 56.3 | 56.3 | 56.2 | 49.7 | 42.4 | 38.3 | 36.4 | 35.6 | 33.8 | 31.4 |
| Shares Diluted | 56.3 | 56.3 | 56.3 | 56.2 | 49.7 | 42.4 | 38.3 | 36.4 | 35.6 | 33.8 | 31.4 |
| - |
| - |
| - |
| - |
| - |
| (114.6) |
| (30.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.9 |
| 8.8 |
| 12.0 |
| 11.2 |
| (0.4) |
| 11.2 |
| 8.6 |
| 9.4 |
| 13.0 |
| 8.1 |
| 8.3 |
| 9.8 |
| 10.0 |
| 8.3 |
| 8.7 |
| 7.8 |
| 11.3 |
| 5.3 |
| 5.1 |
| 6.3 |
| 4.4 |
| 4.3 |
| 4.4 |
| 11.9 |
| 11.6 |
| 13.2 |
| 13.3 |
| 13.1 |
| 14.6 |
| 23.6 |
| 23.7 |
| 34.1 |
| 36.6 |
| 21.6 |
| 20.2 |
| 26.2 |
| 92.6 |
| 49.8 |
| 49.6 |
| 34.7 |
| 91.9 |
| 61.1 |
| 50.6 |
| 58.7 |
| 55.8 |
| 44.5 |
| 37.3 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.2 |
| 40.5 |
| 42.1 |
| 45.7 |
| 45.2 |
| 33.8 |
| 55.5 |
| 50.4 |
| 63.0 |
| 69.8 |
| 50.3 |
| 48.0 |
| 56.4 |
| 120.8 |
| 76.8 |
| 74.1 |
| 61.1 |
| 118.8 |
| 82.0 |
| 72.6 |
| 82.1 |
| 77.0 |
| 80.4 |
| 59.1 |
| 26.7 |
| 29.0 |
| 26.2 |
| 24.9 |
| 22.7 |
| 22.1 |
| 21.5 |
| 26.9 |
| 22.0 |
| 22.1 |
| 23.5 |
| 25.0 |
| 30.7 |
| 17.9 |
| 16.4 |
| 17.0 |
| 18.0 |
| 18.4 |
| 16.6 |
| 16.3 |
| 15.9 |
| 15.6 |
| (33.1) |
| (0.2) |
| (5.5) |
| (2.3) |
| (1.2) |
| (2.2) |
| (0.3) |
| (1.3) |
| (0.9) |
| (3.7) |
| (5.6) |
| (9.9) |
| 1.2 |
| (3.4) |
| (2.3) |
| (2.2) |
| (2.6) |
| (3.6) |
| (3.7) |
| (1.5) |
| 1.0 |
| 0.2 |
| 1.5 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (67.0) |
| 93.6 |
| (26.3) |
| (95.0) |
| (11.1) |
| (49.7) |
| (72.2) |
| 0.1 |
| (31.0) |
| (37.2) |
| (16.5) |
| (25.7) |
| (10.9) |
| (85.8) |
| (34.7) |
| (10.4) |
| 16.3 |
| (13.6) |
| (39.5) |
| (34.7) |
| (32.7) |
| (26.4) |
| (37.2) |
| (12.4) |
| 93.6 |
| (26.3) |
| (95.3) |
| (10.9) |
| (49.7) |
| (72.4) |
| 0.1 |
| (31.0) |
| (37.3) |
| (16.5) |
| (25.9) |
| (10.9) |
| (85.7) |
| (34.7) |
| (10.6) |
| 16.2 |
| (70.4) |
| 17.3 |
| (34.9) |
| (32.8) |
| (26.5) |
| (37.2) |
| (12.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 93.6 |
| (26.3) |
| (95.3) |
| (10.9) |
| (49.7) |
| (72.4) |
| 0.1 |
| (31.0) |
| (37.3) |
| (16.5) |
| (25.9) |
| (10.9) |
| (85.7) |
| (34.7) |
| (10.6) |
| 16.2 |
| (70.4) |
| 17.3 |
| (34.9) |
| (32.8) |
| (26.5) |
| (37.2) |
| (12.6) |
| (52.2) |
| 72.9 |
| (20.5) |
| (72.8) |
| (7.7) |
| (34.4) |
| (50.1) |
| 0.1 |
| (20.7) |
| (24.6) |
| (10.9) |
| (16.9) |
| (7.0) |
| (54.8) |
| (22.2) |
| (6.8) |
| 10.3 |
| (43.2) |
| 10.5 |
| (21.2) |
| (19.8) |
| (15.0) |
| (21.1) |
| (7.1) |
| (5.8) |
| (22.5) |
| (3.2) |
| (15.3) |
| (22.3) |
| 0.0 |
| (10.3) |
| (12.7) |
| (5.6) |
| (9.0) |
| (3.9) |
| (30.9) |
| (12.5) |
| (3.8) |
| 5.9 |
| (27.2) |
| 6.8 |
| (13.6) |
| (13.0) |
| (11.5) |
| (16.1) |
| (5.4) |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (112.0) |
| (53.4) |
| 71.7 |
| (21.8) |
| (74.1) |
| (8.9) |
| (35.6) |
| (51.3) |
| (1.2) |
| (21.9) |
| (25.9) |
| (12.1) |
| (18.1) |
| (8.2) |
| (56.0) |
| (23.4) |
| (8.0) |
| 9.1 |
| (43.5) |
| 10.5 |
| (21.2) |
| (19.8) |
| (15.0) |
| (21.1) |
| (7.1) |
| (0.50) |
| (1.73) |
| (0.23) |
| - |
| (1.33) |
| (0.03) |
| (0.59) |
| - |
| (0.33) |
| (0.50) |
| (0.23) |
| - |
| (0.66) |
| (0.23) |
| 0.26 |
| - |
| 0.31 |
| (0.63) |
| (0.59) |
| - |
| (0.67) |
| - |
| 43.6 |
| 42.8 |
| 39.5 |
| - |
| 38.6 |
| 38.6 |
| 37.2 |
| - |
| 36.8 |
| 36.3 |
| 35.7 |
| - |
| 35.6 |
| 35.5 |
| 35.4 |
| - |
| 33.8 |
| 33.8 |
| 33.5 |
| - |
| 31.4 |
| - |
| 43.6 |
| 42.8 |
| 39.5 |
| - |
| 38.6 |
| 38.6 |
| 37.2 |
| - |
| 36.8 |
| 36.3 |
| 35.7 |
| - |
| 35.6 |
| 35.5 |
| 35.5 |
| - |
| 33.8 |
| 33.8 |
| 33.5 |
| - |
| 31.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.2) |
| (24.8) |
| (7.4) |
| (65.2) |
| (18.0) |
| (14.7) |
| (16.7) |
| (10.8) |
| (22.8) |
| 2.8 |