| (in millions of USD, except per-share data) | Q1 FY 27 | Q4 FY 26 | 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 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||
| Revenues | 361.3 | 342.2 | 377.8 | 366.7 | 352.1 | 341.0 | 365.5 | 356.2 | 346.5 | 352.1 | 371.9 | 362.9 | 351.4 | 354.7 | 362.8 | 350.1 | ||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,448.0 | 1,438.8 | 1,409.2 | 1,438.2 | 1,408.4 | 1,180.7 | 768.2 | 772.0 |
| Cost of Revenue | 1,080.2 | 1,080.5 | 1,040.1 | 1,087.4 | 959.3 | 796.8 | 514.4 | 505.3 |
| Gross Profit | 367.8 | 358.3 | 369.1 | 350.8 | 449.1 | 383.9 | 253.8 | 266.7 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 356.0 | 348.0 | 310.1 | 327.4 | 444.4 | |||
| Operating Income | ||||||||
| Operating Income | 21.6 | 19.5 | 58.9 | 16.0 | 5.3 | 10.6 | 38.7 | 19.4 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 42.0 | 43.1 | 44.9 | 60.6 | 44.4 | 34.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 8.3 | 7.1 | 38.7 | 0.8 | (23.9) | 8.1 | 3.1 | 1.9 |
| Net Income From Continuing Ops | (15.8) | (7.7) | 30.7 | (40.0) | (14.0) | |||
| Per Share | ||||||||
| EPS Basic | (0.10) | 0.01 | 0.19 | (0.31) | 0.00 | 0.26 | - | - |
| EPS Diluted | (0.10) | 0.01 | 0.19 | (0.31) | 0.00 | 0.25 | ||
| Supplementary Data | ||||||||
| EBITDA | 107.8 | 101.9 | 129.8 | 95.5 | 92.1 | 91.3 | 68.0 | 49.7 |
| EBIT | 21.6 | 19.5 | 58.9 | 16.0 | 5.3 | 10.6 | 38.7 | |
| 340.8 |
| 300.9 |
| 312.7 |
| 297.9 |
| 269.2 |
| 242.0 |
| 228.0 |
| - |
| 199.6 |
| - |
| - |
| - |
| Cost of Revenue | 269.4 | 320.0 | 250.9 | 239.9 | 269.7 | 347.2 | 234.5 | 231.5 | 227.0 | 342.4 | 252.6 | 245.5 | 246.9 | 239.2 | 244.5 | 238.6 | 237.0 | 210.5 | 210.1 | 202.4 | 173.9 | 157.1 | 148.0 | - | 129.8 | - | - | - |
| Gross Profit | 91.9 | 22.2 | 126.9 | 126.8 | 82.4 | (6.2) | 131.0 | 124.7 | 119.6 | 9.6 | 119.3 | 117.4 | 104.5 | 115.4 | 118.3 | 111.5 | 103.8 | 90.5 | 102.6 | 95.6 | 95.2 | 84.9 | 80.0 | - | 69.8 | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 85.4 | 28.0 | 123.1 | 119.5 | 77.4 | (13.9) | 110.0 | 104.6 | 109.4 | 1.4 | 105.5 | 114.5 | 106.1 | 107.7 | 102.4 | 107.6 | ||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| General & Administrative | 34.3 | 40.0 | 34.7 | 33.7 | 35.9 | 33.0 | 29.9 | 30.8 | 35.8 | 36.0 | 34.5 | 47.6 | 41.0 | 39.8 | 33.2 | 38.8 | 38.6 | |||||||||||
| Depreciation & Amortization | 22.5 | 40.7 | 11.1 | 11.9 | 18.7 | 36.2 | 8.2 | 8.2 | 18.3 | 38.8 | 10.0 | 10.6 | 20.1 | 40.0 | 12.0 | 12.7 | ||||||||||||
| Amortization of Intangibles | 9.0 | 9.0 | 9.1 | 9.0 | 9.0 | 9.1 | 9.0 | 9.0 | 9.2 | 9.5 | 9.4 | 9.4 | 9.4 | 9.5 | 9.4 | 9.4 | 9.4 | |||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Operating Income | ||||||||||||||||||||||||||||
| Operating Income | 7.8 | 4.1 | 3.3 | 6.4 | 5.7 | 7.2 | 19.5 | 22.5 | 9.7 | 10.2 | 5.3 | 2.7 | (2.1) | 7.5 | 15.0 | 5.3 | (22.5) | (6.0) | 2.9 | 4.4 | 9.3 | 17.5 | 12.2 | (0.3) | 24.9 | (0.1) | (0.2) | (0.0) |
| Non-Operating | ||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | - | 2.5 | 2.5 | - |
| Interest Expense | 10.4 | 9.6 | 10.6 | 11.4 | 11.5 | 8.3 | 12.6 | 10.2 | 13.8 | 15.7 | 15.5 | 15.0 | 14.4 | 12.9 | 11.6 | 10.7 | 9.1 | 8.2 | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Operating Income | (9.6) | (9.9) | (10.1) | 0.5 | (0.6) | 8.1 | (18.5) | 1.6 | 19.3 | (29.1) | 0.8 | (11.9) | (15.0) | (15.9) | (15.1) | (5.6) | (6.6) | |||||||||||
| Pre-Tax Income | (1.8) | (5.8) | (6.8) | 6.9 | 5.1 | 15.4 | 1.0 | 24.1 | 28.9 | (18.9) | 6.1 | (9.3) | (17.1) | (8.4) | (0.1) | (0.3) | ||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||
| Income Tax Expense | 0.6 | (2.5) | 13.4 | (3.2) | (0.6) | 13.3 | 0.2 | (1.3) | 26.5 | 14.2 | (10.1) | (0.7) | (2.6) | (22.2) | (1.6) | (2.9) | 2.8 | 5.8 | 0.8 | 0.4 | 1.0 | 1.2 | 1.5 | - | 1.0 | - | - | - |
| Net Income From Continuing Ops | (2.4) | (3.3) | (20.2) | 10.1 | 5.7 | 2.1 | 0.8 | 25.4 | 2.4 | (33.2) | 16.2 | (8.6) | (14.5) | 13.8 | 1.5 | 2.5 | (31.9) | |||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income | (2.4) | (3.3) | (20.2) | 10.1 | 5.7 | 2.1 | 0.8 | 25.4 | 2.4 | (33.2) | 16.2 | (8.6) | (14.5) | 13.8 | 1.5 | 2.5 | (31.9) | |||||||||||
| Net Income Attributable To Parent | (1.7) | (2.5) | (14.7) | 10.5 | 7.5 | 2.3 | (2.2) | 19.8 | (4.0) | (27.6) | 16.0 | (4.1) | (9.1) | 14.9 | (0.9) | 3.2 | ||||||||||||
| Less: Minority Interest | (0.7) | (0.8) | (5.5) | (0.4) | (1.8) | (0.2) | 3.0 | 5.6 | 6.4 | (5.5) | 0.2 | (4.4) | (5.4) | (1.1) | 2.4 | (0.6) | (14.3) | |||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Net Income To Common Shareholders | (1.7) | (2.5) | (14.7) | 10.5 | 7.5 | 2.3 | (2.2) | 19.8 | (4.0) | (27.6) | 16.0 | (4.1) | (9.1) | 14.9 | (0.9) | |||||||||||||
| Per Share | ||||||||||||||||||||||||||||
| EPS Basic | (0.02) | - | (0.17) | 0.12 | 0.09 | - | (0.03) | 0.24 | (0.05) | - | 0.20 | (0.05) | (0.11) | - | (0.01) | 0.04 | (0.22) | - | 0.43 | 0.22 | (0.30) | - | - | - | - | - | - | - |
| EPS Diluted | (0.02) | - | (0.17) | 0.12 | 0.09 | - | (0.03) | 0.23 | (0.05) | - | 0.19 | (0.05) | (0.11) | - | (0.01) | 0.04 | (0.22) | - | ||||||||||
| Shares Basic | 88.3 | - | 87.0 | 86.1 | 85.7 | - | 82.4 | 81.5 | 81.4 | - | 81.1 | 81.1 | 81.0 | - | 80.8 | 80.2 | 78.6 | - | ||||||||||
| Shares Diluted | 88.3 | - | 87.0 | 87.7 | 87.5 | - | 82.4 | 85.0 | 81.4 | - | 83.4 | 81.1 | 81.0 | - | 80.8 | 81.5 | 78.6 | - | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| EBITDA | 30.3 | 44.8 | 14.4 | 18.3 | 24.4 | 43.4 | 27.7 | 30.7 | 28.0 | 49.0 | 15.3 | 13.3 | 18.0 | 47.5 | 27.0 | 18.0 | (0.4) | 33.6 | 14.4 | 14.6 | 28.7 | 24.6 | 21.1 | - | 30.4 | - | - | - |
| EBIT | 7.8 | 4.1 | 3.3 | 6.4 | 5.7 | 7.2 | 19.5 | 22.5 | 9.7 | 10.2 | 5.3 | 2.7 | (2.1) | 7.5 | 15.0 | 5.3 | (22.5) | (6.0) | 2.9 | |||||||||
| 375.2 |
| 228.3 |
| 251.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 142.7 | 144.3 | 129.5 | 159.2 | 150.3 | 125.9 | 64.7 | 68.0 |
| Depreciation & Amortization | 86.2 | 82.4 | 70.9 | 79.5 | 86.8 | 80.7 | 29.3 | 30.4 |
| Amortization of Intangibles | 36.1 | 36.1 | 36.3 | 37.7 | 37.7 | 37.0 | 5.7 | 5.8 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 48.4 |
| 45.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (29.1) | (20.1) | 10.5 | (55.2) | (43.3) | 5.5 | (49.0) | (45.1) |
| Pre-Tax Income | (7.5) | (0.6) | 69.4 | (39.2) | (38.0) | 16.1 | (10.2) | (25.7) |
| 8.0 |
| (13.4) |
| (27.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (15.8) | (7.7) | 30.7 | (40.0) | (14.0) | 8.0 | (13.4) | (27.6) |
| Net Income Attributable To Parent | (8.4) | 0.8 | 15.9 | (24.9) | (0.4) | 20.6 | (16.2) | (30.5) |
| Less: Minority Interest | (7.4) | (8.5) | 14.8 | (15.1) | (13.6) | (12.6) | 2.8 | 2.9 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (8.4) | 0.8 | 15.9 | (24.9) | (0.4) | 20.2 | (16.2) | (30.5) |
| - |
| - |
| Shares Basic | 88.3 | 86.6 | 82.1 | 81.1 | 80.1 | 76.7 | - | - |
| Shares Diluted | 88.3 | 87.8 | 85.4 | 81.1 | 80.1 | 81.1 | - | - |
| 19.4 |
| 126.7 |
| 96.4 |
| 98.7 |
| 93.5 |
| 86.7 |
| 68.1 |
| 68.3 |
| - |
| 50.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| 30.7 |
| 29.0 |
| 29.9 |
| 18.5 |
| 19.9 |
| 0.3 |
| 10.4 |
| 0.1 |
| 0.2 |
| 0.0 |
| 22.1 |
| 39.6 |
| 11.5 |
| 10.2 |
| 19.4 |
| 7.1 |
| 8.9 |
| - |
| 5.5 |
| - |
| - |
| - |
| 9.7 |
| 8.9 |
| 8.9 |
| 9.5 |
| 1.9 |
| 1.9 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.9 |
| 10.9 |
| 10.0 |
| 9.6 |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| 29.3 |
| 12.2 |
| (31.6) |
| (9.7) |
| (9.1) |
| - |
| (13.5) |
| - |
| - |
| - |
| (29.1) |
| (10.3) |
| 32.2 |
| 16.6 |
| (22.3) |
| 7.7 |
| 3.2 |
| - |
| 11.3 |
| - |
| - |
| - |
| (16.2) |
| 31.4 |
| 16.2 |
| (23.3) |
| 6.6 |
| 1.7 |
| 1.5 |
| 10.3 |
| 2.4 |
| 2.3 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.2) |
| 31.4 |
| 16.2 |
| (23.3) |
| 6.6 |
| 1.7 |
| 1.5 |
| 10.3 |
| 2.4 |
| 2.3 |
| (0.0) |
| (17.6) |
| (7.7) |
| 33.3 |
| 17.6 |
| (22.5) |
| 6.6 |
| 1.7 |
| 1.5 |
| 9.6 |
| 2.4 |
| 2.3 |
| (0.0) |
| (8.4) |
| (1.9) |
| (1.4) |
| (0.8) |
| 0.0 |
| 0.0 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| (17.6) |
| (7.1) |
| 32.7 |
| 17.2 |
| (22.5) |
| 6.6 |
| 1.7 |
| 1.5 |
| 9.6 |
| 2.4 |
| 2.3 |
| (0.0) |
| 0.40 |
| 0.21 |
| (0.30) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 76.7 |
| 76.5 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 80.9 |
| 81.7 |
| 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 9.3 |
| 17.5 |
| 12.2 |
| (0.3) |
| 24.9 |
| (0.1) |
| (0.2) |
| (0.0) |