| (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 | Q2 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | 308.8 | 339.5 | 354.8 | 280.9 | 213.8 | 229.0 | 220.9 | 208.4 | 192.5 | 215.0 | 219.6 | 224.7 | 205.4 | 227.7 | 230.3 | 223.4 | 186.4 | 181.3 | |
| Cost of Revenue | 263.1 | 300.6 | 313.4 | 239.5 | 184.7 | 191.0 | 183.8 | 167.0 | 155.2 | 180.1 | 184.5 | 189.0 | 171.1 | 193.4 | 189.2 | 184.5 | 148.0 | 143.0 | |
| Gross Profit | 45.8 | 38.9 | 41.4 | 41.4 | 29.1 | 38.0 | 37.1 | 41.4 | 37.3 | 34.8 | 35.1 | 35.7 | 34.3 | 34.3 | 41.1 | 38.9 | 38.4 | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | 3.2 | (8.7) | (8.6) | (15.0) | (13.1) | (9.8) | (12.7) | (16.4) | (10.1) | (6.3) | (5.4) | (1.4) | (7.4) | 1.0 | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | 2.0 | (3.1) | (0.1) | (0.4) | 1.8 | 2.5 | 0.1 | (4.6) | 5.8 | (3.0) | (5.2) | 6.2 | (4.4) | 3.6 | (0.4) | ||||
| Per Share | |||||||||||||||||||
| EPS Basic | (0.09) | - | (0.20) | (0.23) | (0.29) | - | (0.16) | (0.20) | (0.27) | - | 0.15 | (0.35) | (0.06) | - | (0.41) | (0.37) | |||
| Supplementary Data | |||||||||||||||||||
| EBITDA | 19.7 | 6.4 | 5.3 | 0.0 | (1.3) | 1.7 | (5.1) | (8.4) | (2.6) | 1.9 | 1.0 | 4.8 | (1.5) | 7.5 | 11.3 | 7.3 | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 1,284.0 | 1,189.0 | 850.7 | 864.7 | 867.9 | 698.1 | 550.8 |
| Cost of Revenue | 1,116.5 | 1,038.2 | 697.0 | 724.9 | 715.1 | 552.7 | 443.6 |
| Gross Profit | 167.5 | 150.8 | 153.8 | 139.9 | 152.8 | 145.4 | 107.2 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 183.0 | 185.5 | 185.1 | 144.6 | 130.0 | 128.5 | |
| Operating Income | |||||||
| Operating Income | (29.2) | (45.5) | (49.1) | (20.4) | 8.7 | 7.8 | (120.6) |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 56.7 | 55.7 | 33.9 | 29.2 | 35.5 | 32.5 | 25.2 |
| Tax & Net | |||||||
| Income Tax Expense | (1.6) | (1.7) | 3.7 | (6.4) | 0.1 | (3.4) | (17.5) |
| Net Income From Continuing Ops | (71.8) | (90.4) | (80.3) | (34.6) | (55.5) | (21.3) | |
| Per Share | |||||||
| EPS Basic | (0.74) | (0.94) | (0.89) | (0.43) | (1.60) | (1.34) | (4.32) |
| EPS Diluted | (0.74) | (0.94) | (0.89) | (0.43) | (1.60) | (1.34) | (4.32) |
| Supplementary Data | |||||||
| EBITDA | 31.4 | 10.4 | (14.4) | 6.2 | 32.9 | 33.3 | (96.8) |
| EBIT | (29.2) | (45.5) | (49.1) | (20.4) | 8.7 | 7.8 | (120.6) |
| 171.1 |
| 136.8 |
| 38.3 |
| 34.4 |
| - |
| - |
| - |
| - |
| Selling General & Administrative | 37.8 | 44.2 | 47.0 | 53.9 | 40.3 | 43.0 | 46.1 | 51.6 | 44.4 | 39.2 | 37.1 | 34.2 | 34.1 | 28.7 | 31.2 | 35.0 | 35.1 | 32.8 | 31.8 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 16.6 | 15.2 | 13.9 | 15.0 | 11.8 | 11.5 | 7.7 | 8.0 | 7.5 | 8.2 | 6.4 | 6.2 | 5.9 | 6.4 | 5.8 | 6.0 | 6.0 | 6.1 | 6.1 |
| Amortization of Intangibles | 2.0 | 1.8 | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.1 | 2.0 | 2.2 | 2.0 | 2.0 | 2.0 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 0.1 |
| Total Operating Expenses | 42.6 | 47.6 | 50.0 | 56.4 | 42.1 | 47.9 | 49.8 | 57.8 | 47.4 | 41.1 | 40.4 | 37.1 | 41.7 | 33.3 | 35.6 | 37.5 | 37.6 | 34.2 | 32.7 |
| 5.5 |
| 1.4 |
| 0.8 |
| 4.0 |
| 1.6 |
| - |
| - |
| - |
| Interest Expense | 13.5 | 16.0 | 14.0 | 13.1 | 12.6 | 11.9 | 6.9 | 7.5 | 7.6 | 7.9 | 7.8 | 7.4 | 6.0 | 5.2 | 13.4 | 8.8 | 8.0 | 8.6 | 8.3 |
| Income From Equity Investments | 3.3 | - | 2.4 | 3.5 | - | (0.0) | (0.0) | (0.1) | (0.1) | - | (0.0) | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (9.9) | (24.6) | (21.7) | (25.4) | (25.4) | (22.1) | (14.1) | (22.3) | (17.8) | (23.0) | 11.4 | (20.6) | (8.7) | (28.3) | (13.4) | (7.3) | (6.3) | (4.7) | (6.6) |
| (1.5) |
| (1.6) |
| (0.8) |
| (0.5) |
| Net Income From Continuing Ops | (8.5) | (22.6) | (19.1) | (21.6) | (27.2) | (24.6) | (14.3) | (17.8) | (23.7) | (20.1) | 16.6 | (26.8) | (4.3) | (31.9) | (13.0) | (5.8) | (4.7) | (3.9) | (6.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (8.5) | (22.6) | (19.1) | (21.6) | (27.2) | (24.6) | (14.3) | (17.8) | (23.7) | (20.1) | 16.6 | (26.8) | (4.3) | (31.9) | (13.0) | (5.8) | (4.7) | (3.9) | (6.1) |
| Net Income Attributable To Parent | (8.5) | (22.6) | (19.1) | (21.6) | (27.2) | (24.6) | (14.3) | (17.8) | (23.7) | (20.1) | 16.6 | (26.8) | (4.3) | (31.6) | (13.0) | (5.7) | (4.9) | (4.0) | (6.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | (0.3) | (0.0) | (0.1) | 0.2 | 0.1 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.1 | 6.7 | 6.1 | 6.1 |
| Net Income To Common Shareholders | (8.4) | (22.5) | (19.0) | (21.5) | (27.1) | (24.5) | (14.2) | (17.7) | (23.6) | (16.1) | 12.8 | (26.7) | (4.8) | (32.9) | (20.2) | (12.9) | (11.6) | (10.1) | (12.2) |
| (0.34) |
| (0.29) |
| (0.04) |
| EPS Diluted | (0.09) | - | (0.20) | (0.23) | (0.29) | - | (0.16) | (0.20) | (0.27) | - | 0.15 | (0.35) | (0.13) | - | (0.41) | (0.37) | (0.34) | (0.29) | (0.04) |
| Shares Basic | 97.0 | - | 95.6 | 94.7 | 94.3 | - | 88.5 | 88.3 | 88.1 | - | 83.4 | 75.7 | 75.4 | - | 49.8 | 34.9 | 34.6 | 34.5 | 329.0 |
| Shares Diluted | 97.0 | - | 95.6 | 94.7 | 94.3 | - | 88.5 | 88.3 | 88.1 | - | 107.1 | 75.7 | 76.7 | - | 49.8 | 34.9 | 34.6 | 34.5 | 329.0 |
| 6.8 |
| 10.1 |
| 7.7 |
| EBIT | 3.2 | (8.7) | (8.6) | (15.0) | (13.1) | (9.8) | (12.7) | (16.4) | (10.1) | (6.3) | (5.4) | (1.4) | (7.4) | 1.0 | 5.5 | 1.4 | 0.8 | 4.0 | 1.6 |
| 115.6 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 60.6 | 55.8 | 34.7 | 26.6 | 24.2 | 25.5 | 23.8 |
| Amortization of Intangibles | 7.8 | 7.8 | 8.1 | 8.2 | 6.8 | 6.7 | 5.6 |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 196.7 | 196.2 | 202.9 | 160.3 | 144.1 | 137.6 | 227.8 |
| Income From Equity Investments | - | 4.9 | (0.2) | (0.1) | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | (81.6) | (97.1) | (76.4) | (40.8) | (55.4) | (24.7) | (146.4) |
| (128.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (71.8) | (90.4) | (80.3) | (34.6) | (55.5) | (21.3) | (128.9) |
| Net Income Attributable To Parent | (71.8) | (90.4) | (80.3) | (34.6) | (55.2) | (21.9) | (129.2) |
| Less: Minority Interest | - | - | - | 0.0 | (0.3) | 0.6 | 0.3 |
| Less: Preferred Dividends | - | - | - | - | 13.9 | 24.2 | 18.5 |
| Net Income To Common Shareholders | (71.4) | (90.1) | (79.9) | (34.7) | (77.6) | (46.2) | (147.7) |
| Shares Basic | 97.0 | 95.4 | 89.8 | 80.7 | 48.4 | 34.5 | 34.2 |
| Shares Diluted | 97.0 | 95.4 | 89.8 | 80.7 | 48.4 | 34.5 | 34.2 |