| (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 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||
| Revenues | 72.8 | 89.8 | 99.4 | 61.6 | 69.9 | 83.7 | 95.2 | 100.7 | 106.7 | 126.2 | 145.9 | 143.6 | 147.8 | 152.4 | 159.6 | 109.6 | ||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 323.5 | 320.6 | 386.3 | 563.6 | 502.0 | 291.3 | 225.1 | 321.1 | 240.6 | 134.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 58.3 | 58.5 | 54.3 | |||||||
| Operating Income | ||||||||||
| Operating Income | (48.0) | (34.7) | 108.8 | 240.6 | 174.4 | 37.1 | 4.1 | 48.0 | 40.9 | 21.5 |
| Non-Operating | ||||||||||
| Interest Income | 0.5 | 2.3 | 6.7 | 4.1 | 1.5 | - | - | - | 5.6 | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (7.1) | (6.1) | 21.4 | 51.1 | 32.4 | 1.9 | (8.5) | 7.6 | 11.8 | 25.6 |
| Net Income From Continuing Ops | (43.6) | (37.1) | 71.4 | |||||||
| Per Share | ||||||||||
| EPS Basic | (0.44) | (0.37) | 0.71 | 1.71 | 0.76 | (0.05) | (0.26) | 0.13 | - | - |
| EPS Diluted | (0.44) | (0.37) | 0.70 | 1.56 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 27.3 | 38.6 | 181.6 | 324.6 | 242.0 | 107.6 | 69.7 | 106.9 | 80.0 | 51.6 |
| EBIT | (48.0) | (34.7) | 108.8 | 240.6 | ||||||
| 80.3 |
| 81.7 |
| 89.2 |
| 75.0 |
| 45.5 |
| 51.6 |
| 48.3 |
| 53.6 |
| 71.7 |
| 76.1 |
| 81.6 |
| 81.4 |
| 82.0 |
| 96.2 |
| 60.3 |
| 45.5 |
| 38.6 |
| 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 14.6 | 18.1 | 12.9 | 12.7 | 14.8 | 12.6 | 13.3 | 13.5 | 14.9 | 12.2 | 15.3 | 13.5 | 15.2 | 15.9 | 19.2 | 11.1 | ||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Depreciation & Amortization | 19.6 | 19.6 | 18.5 | 17.7 | 17.6 | 17.5 | 18.0 | 18.7 | 18.7 | 19.3 | 21.5 | 21.8 | 21.4 | 20.0 | 15.4 | 15.4 | ||||||||||||||||||
| Amortization of Intangibles | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.4 | 3.3 | 3.4 | 3.4 | 3.3 | 3.3 | 3.2 | 3.2 | 3.6 | |||||||||||||||||
| Other Operating Expenses | (2.6) | (1.7) | (0.9) | 0.2 | (0.3) | 0.3 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.3) | (1.0) | (0.1) | (0.1) | (0.0) | 0.2 | |||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||
| Operating Income | (14.3) | (16.8) | 0.1 | (16.9) | (1.1) | 20.8 | 28.0 | 29.6 | 30.4 | 46.2 | 67.7 | 64.8 | 62.0 | 64.2 | 59.9 | 37.8 | 12.4 | 13.7 | 16.7 | 10.9 | (4.1) | (2.6) | (0.9) | (6.5) | 14.1 | 11.3 | 23.0 | 24.6 | (10.9) | 22.2 | 7.9 | 11.9 | (1.2) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||||||||
| Interest Income | 0.0 | 0.1 | 0.2 | 0.2 | 1.9 | 1.9 | 2.0 | 1.5 | 1.2 | 1.2 | 1.0 | 0.7 | 1.3 | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | 2.5 | 1.3 | 0.9 | 0.0 |
| Interest Expense | 0.6 | - | 0.3 | 0.9 | 5.4 | - | 5.0 | 5.0 | 5.0 | - | 5.1 | 5.1 | 7.5 | - | 8.6 | 8.3 | 8.3 | - | ||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Pre-Tax Income | (15.2) | (17.2) | (0.4) | (17.9) | (7.8) | 16.9 | 24.2 | 25.3 | 26.5 | 48.4 | 60.2 | 60.2 | 56.0 | 44.7 | 31.1 | 29.0 | ||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||
| Income Tax Expense | (2.3) | (2.2) | 0.4 | (2.9) | (1.3) | 4.3 | 4.1 | 6.9 | 6.1 | 10.5 | 14.6 | 13.7 | 12.2 | 13.1 | 12.0 | 6.2 | 1.1 | 1.8 | 1.7 | (0.1) | (1.5) | (3.3) | (3.0) | (2.4) | 0.2 | 2.1 | 3.3 | 4.1 | (1.9) | 9.2 | 1.7 | 1.8 | (0.9) | - |
| Net Income From Continuing Ops | (13.0) | (14.9) | (0.8) | (14.9) | (6.5) | 12.5 | 20.1 | 18.4 | 20.4 | 37.8 | 45.6 | 46.5 | 43.8 | 31.6 | 19.0 | 22.9 | 0.5 | |||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income | (13.0) | (14.9) | (0.8) | (14.9) | (6.5) | 12.5 | 20.1 | 18.4 | 20.4 | 37.8 | 45.6 | 46.5 | 43.8 | 31.6 | 19.0 | 22.9 | 0.5 | |||||||||||||||||
| Net Income Attributable To Parent | (12.9) | (14.9) | (0.8) | (14.9) | (6.5) | 12.5 | 20.0 | 18.4 | 20.4 | 37.8 | 45.6 | 46.5 | 43.8 | 31.6 | 19.0 | 22.9 | ||||||||||||||||||
| Less: Minority Interest | (0.0) | (0.0) | 0.0 | 0.0 | 0.0 | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Net Income To Common Shareholders | (12.9) | (14.9) | (0.8) | (14.9) | (6.5) | 12.5 | 20.0 | 18.4 | 20.4 | 37.8 | 45.6 | 46.5 | 43.8 | 31.6 | 19.0 | |||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||
| EPS Basic | (0.13) | - | (0.01) | (0.15) | (0.07) | - | 0.20 | 0.18 | 0.20 | - | 0.45 | 0.46 | 0.44 | - | 0.20 | 0.24 | 0.01 | - | 0.07 | (0.01) | (0.14) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | (0.13) | - | (0.01) | (0.15) | (0.07) | - | 0.20 | 0.18 | 0.20 | - | 0.43 | 0.44 | 0.38 | - | 0.20 | 0.24 | 0.01 | - | ||||||||||||||||
| Shares Basic | 99.9 | - | 99.8 | 99.4 | 99.1 | - | 100.4 | 100.3 | 100.7 | - | 101.6 | 101.5 | 100.6 | - | 97.2 | 97.1 | 96.9 | - | ||||||||||||||||
| Shares Diluted | 99.9 | - | 99.8 | 99.4 | 99.1 | - | 101.3 | 101.3 | 102.4 | - | 105.1 | 105.0 | 106.3 | - | 97.2 | 97.1 | 96.9 | - | ||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||
| EBITDA | 5.3 | 2.8 | 18.5 | 0.7 | 16.6 | 38.3 | 46.0 | 48.3 | 49.1 | 65.4 | 89.2 | 86.6 | 83.4 | 84.2 | 75.4 | 53.3 | 29.2 | 31.5 | 35.0 | 28.9 | 12.3 | 13.3 | 15.4 | 9.9 | 31.1 | 27.5 | 38.3 | 38.3 | 2.8 | 34.3 | 19.2 | 19.8 | 6.7 | - |
| EBIT | (14.3) | (16.8) | 0.1 | (16.9) | (1.1) | 20.8 | 28.0 | 29.6 | 30.4 | 46.2 | 67.7 | 64.8 | 62.0 | 64.2 | 59.9 | 37.8 | 12.4 | 13.7 | 16.7 | |||||||||||||||
| 56.1 |
| 57.9 |
| 46.5 |
| 38.1 |
| 76.6 |
| 41.3 |
| 24.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | 1.6 | - |
| Depreciation & Amortization | 75.3 | 73.4 | 72.8 | 84.0 | 67.7 | 70.5 | 65.6 | 58.9 | 39.1 | 30.1 |
| Amortization of Intangibles | 13.5 | 13.5 | 13.5 | 13.4 | 13.3 | 14.6 | 14.7 | 14.3 | 7.2 | 4.9 |
| Other Operating Expenses | (5.1) | (2.7) | 0.5 | (1.2) | (0.0) | (0.9) | 0.7 | (6.9) | 8.3 | 0.5 |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 28.6 |
| 2.4 |
| 2.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (50.6) | (43.2) | 92.8 | 224.8 | 106.3 | (2.7) | (33.6) | 19.6 | 16.7 | 26.6 |
| 173.7 |
| 73.9 |
| (4.6) |
| (25.1) |
| 12.0 |
| 5.0 |
| 1.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (43.6) | (37.1) | 71.4 | 173.7 | 73.9 | (4.6) | (25.1) | 12.0 | 5.0 | 1.0 |
| Net Income Attributable To Parent | (43.6) | (37.1) | 71.3 | 173.7 | 73.9 | (4.6) | (25.1) | 12.0 | 5.0 | 1.0 |
| Less: Minority Interest | (0.0) | 0.0 | 0.1 | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (43.6) | (37.1) | 71.3 | 173.7 | 73.9 | (4.6) | (25.1) | 12.0 | 5.0 | 1.0 |
| 0.74 |
| (0.05) |
| (0.26) |
| 0.13 |
| - |
| - |
| Shares Basic | 99.9 | 99.5 | 100.1 | 101.4 | 97.2 | 96.6 | 96.0 | 94.5 | - | - |
| Shares Diluted | 99.9 | 99.5 | 101.4 | 105.3 | 100.1 | 96.6 | 96.0 | 94.5 | - | - |
| 174.4 |
| 37.1 |
| 4.1 |
| 48.0 |
| 40.9 |
| 21.5 |
| 11.8 |
| 10.6 |
| 12.8 |
| 11.7 |
| 11.3 |
| 9.5 |
| 8.5 |
| 10.1 |
| 10.0 |
| 9.8 |
| 11.1 |
| 10.9 |
| 44.8 |
| 6.2 |
| 17.0 |
| 8.0 |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.0 |
| 16.8 |
| 17.8 |
| 18.3 |
| 18.0 |
| 16.4 |
| 15.9 |
| 16.3 |
| 16.4 |
| 17.0 |
| 16.2 |
| 15.2 |
| 13.8 |
| 13.7 |
| 12.1 |
| 11.2 |
| 7.9 |
| 7.9 |
| - |
| 3.7 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.6 |
| 3.7 |
| 3.5 |
| 3.5 |
| - |
| 0.9 |
| - |
| 1.2 |
| - |
| (0.1) |
| (0.1) |
| (0.4) |
| (0.2) |
| (0.0) |
| 0.2 |
| (0.4) |
| 1.0 |
| (6.6) |
| (0.4) |
| 0.1 |
| 0.0 |
| 6.9 |
| 0.4 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.2 |
| 8.5 |
| 8.6 |
| - |
| 8.7 |
| 9.0 |
| 9.0 |
| 6.8 |
| 10.2 |
| 9.9 |
| 1.7 |
| (9.4) |
| 5.4 |
| 5.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 4.6 |
| 8.3 |
| (1.0) |
| (14.6) |
| (12.6) |
| (10.6) |
| (16.1) |
| 5.7 |
| 7.8 |
| 12.9 |
| 14.7 |
| (15.8) |
| 13.1 |
| 2.5 |
| 6.3 |
| (5.1) |
| - |
| 2.8 |
| 6.7 |
| (0.9) |
| (13.1) |
| (9.3) |
| (7.6) |
| (13.7) |
| 5.5 |
| 5.8 |
| 9.6 |
| 10.6 |
| (14.0) |
| 3.9 |
| 0.8 |
| 4.4 |
| (4.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 6.7 |
| (0.9) |
| (13.1) |
| (9.3) |
| (7.6) |
| (13.7) |
| 5.5 |
| 5.8 |
| 9.6 |
| 10.6 |
| (14.0) |
| 3.9 |
| 0.8 |
| 4.4 |
| (4.2) |
| (0.0) |
| 0.5 |
| 2.8 |
| 6.7 |
| (0.9) |
| (13.1) |
| (9.3) |
| (7.6) |
| (13.7) |
| 5.5 |
| 5.8 |
| 9.6 |
| 10.6 |
| (14.0) |
| 3.9 |
| 0.8 |
| 4.4 |
| (4.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.9 |
| 0.5 |
| 2.8 |
| 6.7 |
| (0.9) |
| (13.1) |
| (9.3) |
| (7.6) |
| (13.7) |
| 5.5 |
| 5.8 |
| 9.6 |
| 10.6 |
| (14.0) |
| 3.9 |
| 0.8 |
| 4.4 |
| (4.2) |
| (0.0) |
| 0.07 |
| (0.01) |
| (0.14) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.8 |
| 96.5 |
| 96.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.8 |
| 96.5 |
| 96.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| (4.1) |
| (2.6) |
| (0.9) |
| (6.5) |
| 14.1 |
| 11.3 |
| 23.0 |
| 24.6 |
| (10.9) |
| 22.2 |
| 7.9 |
| 11.9 |
| (1.2) |
| (0.0) |