| |
Jersey
|
| |
3360
|
| |
Not Applicable
|
|
| |
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer Identification No.)
|
|
| |
Richard Browne, Esq.
John R. Vetterli, Esq. Jessica Y. Chen, Esq. White & Case LLP 1221 Avenue of the Americas New York, NY 10020 Tel: +1 (212) 819-8200 |
| |
Helen Barrett-Hague, Esq.
General Counsel & Chief Risk Officer DPC Holdings Limited Donington Court, 2nd Floor Pegasus Business Park, Herald Way Derby, DE742UZ United Kingdom |
| |
Richard D. Truesdell, Jr., Esq.
Roshni Banker Cariello, Esq. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, NY 10017 Tel: +1 (212) 450-4000 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☒
|
|
| | | |
Page
|
| |||
| | | | | 1 | | | |
| | | | | 26 | | | |
| | | | | 53 | | | |
| | | | | 55 | | | |
| | | | | 57 | | | |
| | | | | 58 | | | |
| | | | | 59 | | | |
| | | | | 61 | | | |
| | | | | 88 | | | |
| | | | | 109 | | | |
| | | | | 116 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 132 | | | |
| | | | | 144 | | | |
| | | | | 146 | | | |
| | | | | 154 | | | |
| | | | | 165 | | | |
| | | | | 165 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | F-1 | | | |
| | | |
Three Months
Ended March 29, |
| |
Three Months
Ended March 30, |
| |
Year Ended
December 31, |
| |||||||||||||||
|
($ in millions, except share and per share amounts)
|
| |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Consolidated Statements of Income (Loss):
|
| | | | | | | | | | | | | | | ||||||||||
|
Revenue
|
| | | $ | 237 | | | | | $ | 188 | | | | | $ | 837 | | | | | $ | 746 | | |
|
Cost of sales
|
| | | | (180) | | | | | | (146) | | | | | | (644) | | | | | | (605) | | |
|
Gross profit
|
| | | | 57 | | | | | | 42 | | | | | | 193 | | | | | | 141 | | |
|
Selling, general and administrative expenses(1)
|
| | | | (45) | | | | | | (42) | | | | | | (198) | | | | | | (110) | | |
|
Interest expense(2)
|
| | | | (53) | | | | | | (52) | | | | | | (222) | | | | | | (203) | | |
|
Interest income
|
| | | | 0 | | | | | | 0 | | | | | | 2 | | | | | | 1 | | |
|
Foreign currency gain/(loss), net
|
| | | | (2) | | | | | | 8 | | | | | | 16 | | | | | | 4 | | |
|
Loss on debt modification
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9) | | |
|
Reversal/(Impairment) of disposal group held for sale
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | (9) | | |
|
Loss before income tax
|
| | | | (43) | | | | | | (44) | | | | | | (204) | | | | | | (185) | | |
|
Income tax credit (expense)
|
| | | | (4) | | | | | | (9) | | | | | | 31 | | | | | | (8) | | |
|
Net loss
|
| | | $ | (47) | | | | | $ | (53) | | | | | $ | (173) | | | | | $ | (193) | | |
|
Net loss per share attributable to ordinary
shareholders (basic and diluted) |
| | | | (0.42) | | | | | | (0.47) | | | | | | (1.53) | | | | | | (1.71) | | |
|
Weighted-average shares outstanding used
in computing net loss per share attributable to ordinary shareholders (basic and diluted)(3) |
| | | | 112,936,894 | | | | | | 112,936,894 | | | | | | 112,936,894 | | | | | | 112,936,894 | | |
| | | |
As of March 29,
|
| |
As of December 31,
|
| ||||||||||||
|
($ in millions)
|
| |
2026
|
| |
2025
|
| |
2024
|
| |||||||||
| Consolidated balance sheet data: | | | | | | | | | | | | | | | |||||
|
Cash and cash equivalents and restricted cash deposit
|
| | | $ | 33 | | | | | $ | 32 | | | | | $ | 32 | | |
|
Accounts receivable, net of allowances
|
| | | | 168 | | | | | | 156 | | | | | | 119 | | |
|
Total assets
|
| | | | 939 | | | | | | 895 | | | | | | 747 | | |
|
Total liabilities
|
| | | | (1,176) | | | | | | (1,859) | | | | | | (1,537) | | |
|
Total shareholders’ equity (deficit)
|
| | | | (237) | | | | | | (964) | | | | | | (790) | | |
| | | |
Three Months
Ended |
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
($ in millions)
|
| |
March 29,
2026 |
| |
March 30,
2025 |
| |
2025
|
| |
2024
|
| ||||||||||||
| Consolidated Statements of Cash Flow Data: | | | | | | | | | | | | | | | | ||||||||||
|
Net cash from/(used in) operating activities(1)
|
| | | $ | (7) | | | | | $ | 19 | | | | | $ | 42 | | | | | $ | (17) | | |
|
Net cash used in investing activities
|
| | | | (10) | | | | | | (4) | | | | | | (31) | | | | | | (35) | | |
|
Net cash (used in)/provided by financing activities
|
| | | | 18 | | | | | | (22) | | | | | | (13) | | | | | | 50 | | |
|
Net change in cash and cash equivalents and restricted cash deposit
|
| | | | 1 | | | | | | (7) | | | | | | — | | | | | | (2) | | |
| | | |
Three Months
Ended |
| |
Year Ended
December 31, |
| ||||||||||||
|
($ in millions, except for per share amounts and percentages)
|
| |
March 29, 2026
|
| |
2025
|
| |
2024
|
| |||||||||
| Additional Financial Data | | | | | | | | | | | | | | | |||||
|
Adjusted EBITDA(1)
|
| | | $ | 40 | | | | | $ | 138 | | | | | $ | 97 | | |
|
Adjusted EBITDA Margin(1)
|
| | | | 16.9% | | | | | | 16.5% | | | | | | 13.0% | | |
|
Adjusted net debt(1)
|
| | | $ | 542 | | | | | $ | 524 | | | | | $ | 527 | | |
|
Adjusted net debt to adjusted EBITDA(1)
|
| | | | 3.6 | | | | | | 3.8 | | | | | | 5.4 | | |
|
Adjusted net income (loss)(1)
|
| | | $ | 12.0 | | | | | $ | 45.0 | | | | | $ | (35.0) | | |
| | | |
As of March 29, 2026
|
| |||||||||
| | | |
Actual
|
| |
As adjusted(1)
|
| ||||||
| | | |
(in millions)
(Unaudited) |
| |||||||||
|
Cash and cash equivalents and restricted cash deposit
|
| | | | 33 | | | | | | 124 | | |
|
Borrowings
|
| | | | 712 | | | | | | 292 | | |
| Equity | | | | | | | | | | | | | |
|
Share capital
|
| | | | — | | | | | | 786 | | |
|
Accumulated deficit(2)
|
| | | | (983) | | | | | | (1,079) | | |
|
Additional paid-in capital
|
| | | | 774 | | | | | | 774 | | |
|
Accumulated other comprehensive income
|
| | | | (28) | | | | | | (28) | | |
|
Total shareholders’ deficit
|
| | | | (237) | | | | | | 453 | | |
|
Total capitalization
|
| | | | 475 | | | | | | 745 | | |
| |
Assumed initial public offering price per share
|
| |
|
| | | $ | 30.00 | | | |||
| |
Historical net tangible book value (deficit) per share as of March 29,
2026 |
| | | $ | (3.61) | | | | | | | | |
| |
Increase in pro forma net tangible book value per share attributable to new investors
|
| | | $ | 5.50 | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 1.89 | | |
| |
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 28.11 | | |
| | | |
Shares purchased
|
| |
Total consideration
|
| |
Average Price
per share (in USD) |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
(in millions) |
| |
Percent
|
| ||||||||||||||||||
|
Existing shareholders
|
| | | | 112,936,894 | | | | | | 80.1% | | | | | | 774 | | | | | | 47.9% | | | | | | 6.85 | | |
|
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
This offering
|
| | | | 23,333,333 | | | | | | 16.6% | | | | | | 700 | | | | | | 43.3% | | | | | | 30.00 | | |
|
Concurrent Private Placement
|
| | | | 2,200,000 | | | | | | 1.6% | | | | | | 66 | | | | | | 4.1% | | | | | | 30.00 | | |
|
QIA Private Placement
|
| | | | 2,500,000 | | | | | | 1.8% | | | | | | 75 | | | | | | 4.6% | | | | | | 30.00 | | |
|
New investors
|
| | | | 28,033,333 | | | | | | 19.9% | | | | | | 841 | | | | | | 52.1% | | | | | | 30.00 | | |
|
Total
|
| | | | 140,970,227 | | | | | | 100.0% | | | | | | 1,615 | | | | | | 100.0% | | | | | | 11.46 | | |
| | | |
Three months ended
|
| |
Change
|
| ||||||||||||||||||
| | | |
March 29, 2026
|
| |
March 30, 2025
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
(in millions, except percentages)
|
| |||||||||||||||||||||
|
Revenue
|
| | | $ | 237 | | | | | $ | 188 | | | | | | 49 | | | | | | 26% | | |
|
Cost of sales
|
| | | | (180) | | | | | | (146) | | | | | | (34) | | | | | | 23% | | |
|
Gross profit
|
| | |
|
57
|
| | | |
|
42
|
| | | |
|
15
|
| | | | | 36% | | |
|
Selling, general and administrative expenses
|
| | | | (45) | | | | | | (42) | | | | | | (3) | | | | | | 7% | | |
|
Interest expense
|
| | | | (53) | | | | | | (52) | | | | | | (1) | | | | | | 2% | | |
|
Interest income
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | n/m | | |
|
Foreign currency gain/(loss), net
|
| | | | (2) | | | | | | 8 | | | | | | (10) | | | | | | (125)% | | |
|
Loss before income tax
|
| | |
|
(43)
|
| | | |
|
(44)
|
| | | |
|
1
|
| | | | | (2)% | | |
|
Income tax expense
|
| | | | (4) | | | | | | (9) | | | | | | 5 | | | | | | (56)% | | |
|
Net Loss
|
| | | $ | (47) | | | | | $ | (53) | | | | |
|
6
|
| | | | | (11)% | | |
|
End Market
|
| |
Three months ended
March 29, 2026 |
| |
Three months ended
March 30, 2025 |
| ||||||
| | | |
(in millions)
|
| |
(in millions)
|
| ||||||
|
Aerospace
|
| | | $ | 93 | | | | | $ | 65 | | |
|
IGT
|
| | | | 94 | | | | | | 73 | | |
|
Transportation
|
| | | | 50 | | | | | | 50 | | |
|
Total Net Sales
|
| | | $ | 237 | | | | | $ | 188 | | |
| | | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
| | | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | | |
(in millions, except percentages)
|
| |||||||||||||||||||||
|
Revenue
|
| | | $ | 837 | | | | | $ | 746 | | | | | | 91 | | | | | | 12% | | |
|
Cost of sales
|
| | | | (644) | | | | | | (605) | | | | | | (39) | | | | | | 6% | | |
|
Gross profit
|
| | | | 193 | | | | | | 141 | | | | | | 52 | | | | | | 37% | | |
|
Selling, general and administrative expenses
|
| | | | (198) | | | | | | (110) | | | | | | (88) | | | | | | 80% | | |
|
Interest expense(1)
|
| | | | (222) | | | | | | (203) | | | | | | (19) | | | | | | 9% | | |
|
Interest income
|
| | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | 100% | | |
|
Foreign currency gain/(loss), net
|
| | | | 16 | | | | | | 4 | | | | | | 12 | | | | | | 300% | | |
|
Loss on debt modification
|
| | | | — | | | | | | (9) | | | | | | 9 | | | | | | n/m | | |
|
Reversal/(Impairment) of disposal group held for sale
|
| | | | 5 | | | | | | (9) | | | | | | 14 | | | | | | n/m | | |
|
Loss before income tax
|
| | | | (204) | | | | | | (185) | | | | | | (19) | | | | | | 10% | | |
|
Income tax benefit (expense)
|
| | | | 31 | | | | | | (8) | | | | | | 39 | | | | | | n/m | | |
|
Net Loss
|
| | | $ | (173) | | | | | $ | (193) | | | | |
|
20
|
| | | |
|
(10)%
|
| |
|
End Market
|
| |
Year ended
December 31, 2025 (in millions) |
| |
Year ended
December 31, 2024 (in millions) |
| ||||||
|
Aerospace
|
| | | $ | 291 | | | | | $ | 267 | | |
|
IGT
|
| | | | 351 | | | | | | 280 | | |
|
Transportation
|
| | | | 195 | | | | | | 199 | | |
|
Total Net Sales
|
| | | $ | 837 | | | | | $ | 746 | | |
| | | |
For the three months ended March 29, 2026
|
| |||||||||||||||
|
($ in millions)
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo Wheels
|
| |||||||||
|
Third-party revenue – consolidated
|
| | | $ | 104 | | | | | $ | 87 | | | | | $ | 46 | | |
|
Inter-segment sales
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Gross segment revenue
|
| | | $ | 104 | | | | | $ | 87 | | | | | $ | 46 | | |
|
Adjusted cost of sales(1)
|
| | | $ | (71) | | | | | $ | (60) | | | | | $ | (38) | | |
|
Adjusted selling, general and administrative expenses(1)
|
| | | $ | (6) | | | | | $ | (4) | | | | | $ | (5) | | |
|
Other segment items(2)
|
| | | $ | (4) | | | | | $ | (3) | | | | | $ | (1) | | |
|
Segment adjusted EBITDA
|
| | | $ | 23 | | | | | $ | 20 | | | | | $ | 2 | | |
|
Segment adjusted EBITDA margin(3)
|
| | | | 22.4% | | | | | | 22.8% | | | | | | 3.7% | | |
| | | |
For the three months ended March 30, 2025
|
| |||||||||||||||
|
($ in millions)
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo Wheels
|
| |||||||||
|
Third-party revenue – consolidated
|
| | | $ | 80 | | | | | $ | 61 | | | | | $ | 47 | | |
|
Inter-segment sales
|
| | | $ | — | | | | | $ | 5 | | | | | $ | — | | |
|
Gross segment revenue
|
| | | $ | 80 | | | | | $ | 66 | | | | | $ | 47 | | |
|
Adjusted cost of sales(1)
|
| | | $ | (58) | | | | | $ | (47) | | | | | $ | (40) | | |
|
Adjusted selling, general and administrative expenses(1)
|
| | | $ | (4) | | | | | $ | (3) | | | | | $ | (3) | | |
|
Other segment items(2)
|
| | | $ | (3) | | | | | $ | (3) | | | | | $ | (1) | | |
|
Segment adjusted EBITDA
|
| | | $ | 15 | | | | | $ | 13 | | | | | $ | 3 | | |
|
Segment adjusted EBITDA margin(3)
|
| | | | 18.7% | | | | | | 19.7% | | | | | | 6.8% | | |
| | | |
Change for the three months ended March 29, 2026 versus March 30, 2025
($ and %) |
| |||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
Engine Products –
Europe |
| |
Engine Products –
North America |
| |
Turbo Wheels
|
| |||||||||||||||||||||||||||
|
Third-party revenue – consolidated
|
| | | $ | 24 | | | | | | 30% | | | | | $ | 26 | | | | | | 43% | | | | | $ | (1) | | | | | | (2)% | | |
|
Inter-segment sales
|
| | | $ | — | | | | | | n/m | | | | | $ | (5) | | | | | | n/m | | | | | $ | — | | | | | | n/m | | |
|
Gross segment revenue
|
| | | $ | 24 | | | | |
|
30%
|
| | | | $ | 21 | | | | |
|
32%
|
| | | | $ | (1) | | | | |
|
(2)%
|
| |
| | | |
Change for the three months ended March 29, 2026 versus March 30,
2025 ($ and %) |
| |||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
Engine Products –
Europe |
| |
Engine Products –
North America |
| |
Turbo Wheels
|
| |||||||||||||||||||||||||||
|
Adjusted cost of sales(1)
|
| | | $ | (13) | | | | | | (22)% | | | | | $ | (13) | | | | | | (28)% | | | | | $ | 2 | | | | | | 5% | | |
|
Adjusted selling, general and administrative
expenses(1) |
| | | $ | (2) | | | | | | (50)% | | | | | $ | (1) | | | | | | (33)% | | | | | $ | (2) | | | | | | (67)% | | |
|
Other segment items(2)
|
| | | $ | (1) | | | | | | (33)% | | | | | $ | (0) | | | | | | —% | | | | | $ | (0) | | | | | | — | | |
|
Segment adjusted EBITDA
|
| | | $ | 8 | | | | | | 53% | | | | | $ | 7 | | | | | | 54% | | | | | $ | (1) | | | | | | (33)% | | |
| | | |
For the year ended December 31, 2025
|
| |||||||||||||||
|
($ in millions)
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo Wheels
|
| |||||||||
|
Third-party revenue – consolidated
|
| | | $ | 386 | | | | | $ | 266 | | | | | $ | 185 | | |
|
Inter-segment sales
|
| | | $ | 1 | | | | | $ | 17 | | | | | $ | — | | |
|
Gross segment revenue
|
| | | $ | 387 | | | | | $ | 283 | | | | | $ | 185 | | |
|
Adjusted cost of sales(1)
|
| | | $ | (277) | | | | | $ | (208) | | | | | $ | (154) | | |
|
Adjusted selling, general and administrative expenses(1)
|
| | | $ | (15) | | | | | $ | (12) | | | | | $ | (17) | | |
|
Other segment items(2)
|
| | | $ | (10) | | | | | $ | (12) | | | | | $ | (2) | | |
|
Segment adjusted EBITDA(3)
|
| | | $ | 85 | | | | | $ | 51 | | | | | $ | 12 | | |
|
Segment adjusted EBITDA margin(4)
|
| | | | 21.9% | | | | | | 18.2% | | | | | | 6.5% | | |
| | | |
For the year ended December 31, 2024
|
| |||||||||||||||
|
($ in millions)
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo Wheels
|
| |||||||||
|
Third-party revenue – consolidated
|
| | | $ | 314 | | | | | $ | 236 | | | | | $ | 196 | | |
|
Inter-segment sales
|
| | | $ | 2 | | | | | $ | 24 | | | | | $ | — | | |
|
Gross segment revenue
|
| | | $ | 316 | | | | | $ | 260 | | | | | $ | 196 | | |
|
Adjusted cost of sales(1)
|
| | | $ | (244) | | | | | $ | (197) | | | | | $ | (162) | | |
|
Adjusted selling, general and administrative expenses(1)
|
| | | $ | (15) | | | | | $ | (11) | | | | | $ | (16) | | |
|
Other segment items(2)
|
| | | $ | (5) | | | | | $ | (10) | | | | | $ | (8) | | |
|
Segment adjusted EBITDA
|
| | | $ | 52 | | | | | $ | 42 | | | | | $ | 10 | | |
|
Segment adjusted EBITDA margin(3)
|
| | | | 16.5% | | | | | | 16.2% | | | | | | 5.1% | | |
| | | |
Change Between 2025 and 2024 by $ and %
|
| |||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
Engine Products –
Europe |
| |
Engine Products –
North America |
| |
Turbo Wheels
|
| |||||||||||||||||||||||||||
|
Third-party revenue – consolidated
|
| | | $ | 72 | | | | | | 23% | | | | | | 30 | | | | | | 13% | | | | | | (11) | | | | | | (6)% | | |
|
Inter-segment sales
|
| | | $ | (1) | | | | | | (50)% | | | | | | (7) | | | | | | (29)% | | | | | | — | | | |
n/m
|
| |||
|
Gross segment revenue
|
| | | $ | 71 | | | | | | 22% | | | | | | 23 | | | | | | 9% | | | | | | (11) | | | | | | (6)% | | |
|
Adjusted cost of sales(1)
|
| | | $ | (33) | | | | | | 14% | | | | | | (11) | | | | | | 6% | | | | | | 8 | | | | | | (5)% | | |
|
Adjusted selling, general and administrative expenses(1)
|
| | | $ | — | | | | | | — | | | | | | (1) | | | | | | 9% | | | | | | (1) | | | | | | 6% | | |
|
Other segment items(2)
|
| | | $ | (5) | | | | | | 100% | | | | | | (2) | | | | | | 20% | | | | | | 6 | | | | | | (75)% | | |
|
Segment adjusted EBITDA
|
| | | $ | 33 | | | | | | 63% | | | | | | 9 | | | | | | 21% | | | | | | 2 | | | | | | 20% | | |
| | | |
Three months ended
|
| |||||||||
|
($ in millions)
|
| |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
|
Net cash from/(used in) operating activities
|
| | | | (7) | | | | | | 19 | | |
|
Net cash used in investing activities
|
| | | | (10) | | | | | | (4) | | |
|
Net cash (used in)/generated from financing activities
|
| | | | 18 | | | | | | (22) | | |
|
Effect of exchange rate fluctuations on cash and cash equivalents and restricted cash deposit
|
| | | | — | | | | | | 8 | | |
|
Net increase/(decrease) in cash and cash equivalents and restricted cash deposit
|
| | | | 1 | | | | | | 1 | | |
| | | |
Year Ended December 31
|
| |||||||||
|
($ in millions)
|
| |
2025
|
| |
2024
|
| ||||||
|
Net cash from/(used in) operating activities
|
| | | | 42 | | | | | | (17) | | |
|
Net cash used in investing activities
|
| | | | (31) | | | | | | (35) | | |
|
Net cash (used in)/generated from financing activities
|
| | | | (13) | | | | | | 50 | | |
|
Effect of exchange rate fluctuations on cash and cash equivalents and restricted cash deposit
|
| | | | 2 | | | | | | — | | |
|
Net decrease in cash and cash equivalents and restricted cash deposit
|
| | | | — | | | | | | (2) | | |
| | | |
Three months ended
|
| |||||||||||||||||||||||||||
|
($ in millions, except share and per share amounts)
|
| |
March 30,
2025 |
| |
June 29,
2025 |
| |
September 28,
2025 |
| |
December 31,
2025 |
| |
March 29,
2026 |
| |||||||||||||||
|
Consolidated Statements of Income (Loss):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue
|
| | | | 188 | | | | | | 201 | | | | | | 221 | | | | | | 227 | | | | | | 237 | | |
|
Cost of sales
|
| | | | (146) | | | | | | (150) | | | | | | (168) | | | | | | (180) | | | | | | (180) | | |
|
Gross profit
|
| | | | 42 | | | | | | 51 | | | | | | 53 | | | | | | 47 | | | | | | 57 | | |
|
Selling, general and administrative expenses
|
| | | | (42) | | | | | | (45) | | | | | | (50) | | | | | | (61) | | | | | | (45) | | |
|
Interest expense
|
| | | | (52) | | | | | | (55) | | | | | | (57) | | | | | | (58) | | | | | | (53) | | |
|
Interest income
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | — | | |
|
Foreign currency gain/(loss), net
|
| | | | 8 | | | | | | 13 | | | | | | (5) | | | | | | — | | | | | | (2) | | |
|
Reversal/(Impairment) of disposal group held for sale
|
| | | | — | | | | | | 3 | | | | | | — | | | | | | 2 | | | | | | — | | |
|
Loss before income tax
|
| | | | (44) | | | | | | (33) | | | | | | (58) | | | | | | (69) | | | | | | (43) | | |
|
Income tax benefit (expense)
|
| | | | (9) | | | | | | (16) | | | | | | 16 | | | | | | 40 | | | | | | (4) | | |
|
Net loss
|
| | | | (53) | | | | | | (49) | | | | | | (42) | | | | | | (29) | | | | | | (47) | | |
|
Net loss per share attributable to ordinary shareholders – basic and diluted
|
| | | | (0.47) | | | | | | (0.43) | | | | | | (0.37) | | | | | | (0.26) | | | | | | (0.42) | | |
|
Weighted-average shares outstanding
used in computing net loss per share attributable to ordinary shareholders – basic and diluted |
| | | | 112,936,894 | | | | | | 112,936,894 | | | | | | 112,936,894 | | | | | | 112,936,894 | | | | | | 112,936,894 | | |
|
Other Data (in thousands, except percentages):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Adjusted EBITDA(1)
|
| | | | 29 | | | | | | 37 | | | | | | 36 | | | | | | 36 | | | | | | 40 | | |
|
Adjusted EBITDA Margin(1)
|
| | | | 15.4% | | | | | | 18.4% | | | | | | 16.3% | | | | | | 15.9% | | | | | | 16.9% | | |
| | | |
Three Months Ended
|
| |
Year Ended
|
| ||||||||||||||||||||||||||||||||||||
|
($ in millions)
|
| |
March 30,
2025 |
| |
June 29,
2025 |
| |
September 28,
2025 |
| |
December 31,
2025 |
| |
March 29,
2026 |
| |
December 31,
2025 |
| |
December 31,
2024 |
| |||||||||||||||||||||
|
Net income/(loss)
|
| | | $ | (53) | | | | | $ | (49) | | | | | $ | (42) | | | | | $ | (29) | | | | | $ | (47) | | | | | $ | (173) | | | | | $ | (193) | | |
|
Interest income
|
| | | | (0) | | | | | | (0) | | | | | | (1) | | | | | | (1) | | | | | | (0) | | | | | | (2) | | | | | | (1) | | |
|
Interest expense(1)
|
| | | | 52 | | | | | | 55 | | | | | | 57 | | | | | | 58 | | | | | | 53 | | | | | | 222 | | | | | | 203 | | |
|
Income taxes
|
| | | | 9 | | | | | | 16 | | | | | | (16) | | | | | | (40) | | | | | | 4 | | | | | | (31) | | | | | | 8 | | |
|
Depreciation and amortization
|
| | | | 7 | | | | | | 7 | | | | | | 7 | | | | | | 11 | | | | | | 7 | | | | | | 32 | | | | | | 32 | | |
|
Site closure and refinancing costs
|
| | | | 0 | | | | | | 1 | | | | | | (1) | | | | | | (1) | | | | | | 0 | | | | | | (1) | | | | | | 7 | | |
|
One-time costs related to the IPO
|
| | | | 0 | | | | | | 0 | | | | | | 5 | | | | | | 13 | | | | | | 8 | | | | | | 18 | | | | | | 0 | | |
|
Claims, settlements and litigation costs
|
| | | | 0 | | | | | | (2) | | | | | | 1 | | | | | | 3 | | | | | | 0 | | | | | | 2 | | | | | | (2) | | |
|
Long term management incentive plan(2)
|
| | | | 21 | | | | | | 24 | | | | | | 20 | | | | | | 22 | | | | | | 13 | | | | | | 87 | | | | | | 29 | | |
|
IT development project and others
|
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 2 | | | | | | 0 | | | | | | 5 | | | | | | 0 | | |
|
Loss on debt modification
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
|
Impairment/(reversal) of disposal group held for sale
|
| | | | 0 | | | | | | (3) | | | | | | 0 | | | | | | (2) | | | | | | 0 | | | | | | (5) | | | | | | 9 | | |
|
Foreign currency gain/(loss), net
|
| | | | (8) | | | | | | (13) | | | | | | 5 | | | | | | 0 | | | | | | 2 | | | | | | (16) | | | | | | (4) | | |
|
Adjusted EBITDA
|
| | | $ | 29 | | | | | $ | 37 | | | | | $ | 36 | | | | | $ | 36 | | | | | $ | 40 | | | | | $ | 138 | | | | | $ | 97 | | |
|
Revenue
|
| | | $ | 188 | | | | | $ | 201 | | | | | $ | 221 | | | | | $ | 227 | | | | | $ | 237 | | | | | $ | 837 | | | | | $ | 746 | | |
|
Adjusted EBITDA margin
|
| | | | 15.4% | | | | | | 18.4% | | | | | | 16.3% | | | | | | 15.9% | | | | | | 16.9% | | | | | | 16.5% | | | | | | 13.0% | | |
| | | |
Three Months Ended
|
| |
Year Ended
December 31, |
| ||||||||||||||||||
|
($ in millions)
|
| |
March 29,
2026 |
| |
March 30,
2025 |
| |
2025
|
| |
2024
|
| ||||||||||||
|
Net loss
|
| | | | (47) | | | | | | (53) | | | | | | (173) | | | | | | (193) | | |
|
Site closure and refinancing costs
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | 7 | | |
|
One-time costs related to the IPO
|
| | | | 8 | | | | | | — | | | | | | 18 | | | | | | — | | |
|
Claims, settlements and litigation costs
|
| | | | — | | | | | | — | | | | | | 2 | | | | | | (2) | | |
|
Long term management incentive plan
|
| | | | 13 | | | | | | 21 | | | | | | 87 | | | | | | 29 | | |
|
IT development project and others
|
| | | | — | | | | | | 1 | | | | | | 5 | | | | | | — | | |
|
Loss on debt modification
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9 | | |
|
Impairment of disposal group held for sale
|
| | | | — | | | | | | — | | | | | | (5) | | | | | | 9 | | |
|
Foreign currency gain/(loss), net
|
| | | | 2 | | | | | | (8) | | | | | | (16) | | | | | | (4) | | |
|
Shareholders PIK loan interest expense
|
| | | | 40 | | | | | | 36 | | | | | | 148 | | | | | | 121 | | |
|
Tax charge relating to the above adjustments
|
| | | | (4) | | | | | | (4) | | | | | | (20) | | | | | | (11) | | |
|
Adjusted net income (Loss)
|
| | | | 12 | | | | | | (7) | | | | | | 45 | | | | | | (35) | | |
| | | |
Three Months
Ended March 29, 2026 |
| |
Year Ended
December 31, |
| ||||||||||||
|
($ in millions)
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Borrowings, current
|
| | | | 163 | | | | | | 154 | | | | | | 32 | | |
|
Borrowings, non-current
|
| | | | 549 | | | | | | 1,280 | | | | | | 1,255 | | |
|
Less: Shareholder PIK Loan
|
| | | | (137) | | | | | | (878) | | | | | | (728) | | |
|
Less: Cash and cash equivalents and restricted cash deposit
|
| | | | (33) | | | | | | (32) | | | | | | (32) | | |
|
Adjusted net debt
|
| | | | 542 | | | | | | 524 | | | | | | 527 | | |
|
Last 12 months Adjusted EBITDA
|
| | | | 149 | | | | | | 138 | | | | | | 97 | | |
|
Adjusted net debt to adjusted EBITDA
|
| | | | 3.6 | | | | | | 3.8 | | | | | | 5.4 | | |
| |
Engine Products
|
| |
Turbo Wheels
|
| |||
| |
Aerospace
|
| |
Industrial Gas Turbines
|
| |
Transportation
|
|
| | Engine Structural Castings | | |
Turbine Airfoils
(Blades and Vanes) |
| |
Hot-side turbo wheels
|
|
| |
Turbine Airfoils
(Blades and Vanes) |
| |
Combustion Heat Tiles &
Near Flow Path Seals |
| | | |
| | Torque Bars | | |
Structural Castings
|
| | | |
| | VIM Superalloys | | |
VIM Superalloys
|
| | | |
|
Site
|
| |
Country of Operation
|
| |
Production Capabilities
|
|
| Engine Products — North America | | | | | | | |
| Oxford | | | USA | | | Aerospace, IGT | |
| Groton | | | USA | | | Aerospace, IGT | |
| Springfield | | | USA | | | Aerospace, IGT | |
| Long Beach | | | USA | | | Superalloys | |
| Mexicali | | | Mexico | | | Aerospace, Turbo Wheels | |
| Engine Products — Europe | | | | | | | |
| Chard | | | UK | | | IGT, Aerospace | |
| Bochum | | | Germany | | | IGT, Aerospace, Superalloys | |
| Deritend | | | UK | | | IGT | |
| Ivostud | | | Germany | | | Turbo Wheels | |
| R&C | | | UK | | | Superalloys | |
| Turbo Wheels | | | | | | | |
| Trucast | | | UK | | | Turbo Wheels | |
| Trucast LLC | | | USA | | | Turbo Wheels | |
| Uni-Pol China | | | China | | | Turbo Wheels | |
| Uni-Pol India | | | India | | | Turbo Wheels | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive officers | | | | | | | |
| Michael Joseph Quinn | | |
57
|
| | Chief Executive Officer and Executive Director | |
| David John Egan | | |
58
|
| | Chief Financial Officer and Executive Director | |
| Jason Mays | | |
55
|
| | Chief Operating Officer | |
| Directors | | | | | | | |
| Dirkson Charles(1) | | |
62
|
| | Director and Co-Chairperson | |
| Nicholas Sanders(1)(2)(3)(4) | | |
64
|
| | Director and Co-Chairperson | |
| Henry F. Brooks(1)(2) | | |
66
|
| | Director | |
| Taiwo K. Danmola(1)(4) | | |
66
|
| | Director | |
| Stanley Deal(1)(2)(5) | | |
62
|
| | Director | |
| C. Alexander Harman(5) | | |
50
|
| | Director | |
| Willibald Meixner(1)(3)(4) | | |
61
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary(1)
($) |
| |
Bonus(2)
($) |
| |
Stock
Award ($) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
All Other
Compensation(3) ($) |
| |
Total
($) |
| ||||||||||||||||||||||||
|
Michael Joseph Quinn,
Chief Executive Officer |
| | | | 2025 | | | | | $ | 672,679 | | | | | $ | 470,269 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 151,207 | | | | | $ | 1,294,155 | | |
|
David John Egan,
Chief Financial Officer |
| | | | 2025 | | | | | $ | 645,095 | | | | | $ | 450,995 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 120,873 | | | | | $ | 1,216,963 | | |
|
Jason Mays,
Chief Operating Officer |
| | | | 2025 | | | | | $ | 362,422 | | | | | $ | 174,343 | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 15,853 | | | | | $ | 552,618 | | |
|
Name and Principal Position
|
| |
2026 Base
Salary(1) |
| |
2026 Annual
Bonus Target(2) |
| ||||||
|
Michael Joseph Quinn,
Chief Executive Officer |
| | | $ | 940,754 | | | | | $ | 858,483 | | |
|
David John Egan,
Chief Financial Officer |
| | | $ | 703,877 | | | | | $ | 510,311 | | |
|
Jason Mays,
Chief Operating Officer |
| | | $ | 500,000 | | | | | $ | 337,500 | | |
|
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| ||||||||||||
|
Dirkson Charles
|
| | | $ | 200,000 | | | | | | — | | | | | | — | | | | | $ | 200,000 | | |
|
Nicholas Sanders
|
| | | $ | 125,000 | | | | | | — | | | | | | — | | | | | $ | 125,000 | | |
|
Role
|
| |
Amount
|
| |||
|
Board member and Co-Chair of the Board
|
| | | $ | 300,000 | | |
|
Chair of the Audit & Risk Committee*
|
| | | $ | 225,000 | | |
|
Chair of the Compensation Committee*
|
| | | $ | 225,000 | | |
|
Chair of the Nominations & Corporate Governance Committee*
|
| | | $ | 225,000 | | |
|
Chair of the Strategy Committee*
|
| | | $ | 225,000 | | |
|
Board and Committee member
|
| | | $ | 175,000 | | |
| | | |
Shares Beneficially Owned
Prior to Offering |
| |
Shares Beneficially Owned
After Offering, the Concurrent Private Placement and the QIA Private Placement |
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Number
|
| |
%
|
| |
Number
|
| |
%
|
| ||||||||||||
| 5% Shareholders: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
J F Lehman(1)
|
| | | | 18,893,122 | | | | | | 16.73% | | | | | | 23,268,122 | | | | | | 16.51% | | |
|
Searchlight Opportunities(2)
|
| | | | 10,457,602 | | | | | | 9.26% | | | | | | 10,516,838 | | | | | | 7.46% | | |
|
Hill City Capital(3)
|
| | | | 7,493,606 | | | | | | 6.64% | | | | | | 7,493,606 | | | | | | 5.32% | | |
|
UBS Asset Management(4)
|
| | | | 7,206,378 | | | | | | 6.38% | | | | | | 5,127,853 | | | | | | 3.64% | | |
|
Lord Abbett & Co LLC(5)
|
| | | | 6,844,314 | | | | | | 6.06% | | | | | | 6,844,314 | | | | | | 4.86% | | |
|
Bardin Hill (Man Group)(6)
|
| | | | 6,735,520 | | | | | | 5.96% | | | | | | 5,725,192 | | | | | | 4.06% | | |
|
Mudrick Capital Management(7)
|
| | | | 6,402,671 | | | | | | 5.67% | | | | | | 6,402,671 | | | | | | 4.54% | | |
|
Corre Opportunities Fund(8)
|
| | | | 6,356,725 | | | | | | 5.63% | | | | | | 6,356,725 | | | | | | 4.51% | | |
|
Kinetic Partners(9)
|
| | | | 6,173,583 | | | | | | 5.47% | | | | | | 6,954,833 | | | | | | 4.93% | | |
| Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Michael Joseph Quinn
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
David John Egan
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
Jason Mays
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
Dirkson Charles(10)
|
| | | | * | | | | | | * | | | | | | 1,609,267 | | | | | | 1.14% | | |
|
Nicholas Sanders(11)
|
| | | | * | | | | | | * | | | | | | * | | | | | | * | | |
|
Henry F. Brooks
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Taiwo K. Danmola
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Stanley Deal(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
C. Alexander Harman(1)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Willibald Meixner
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All executive officers and directors as a group (10 persons)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| |
Mergers and similar arrangements; Appraisal rights
|
| |||
| | Under the Delaware General Corporation Law, with certain exceptions, a merger, consolidation, sale, lease or transfer of all or substantially all of the assets of a corporation must be approved by the board of directors and a majority of the outstanding shares entitled to vote thereon. A shareholder of a Delaware corporation participating in certain major corporate transactions may, under certain circumstances, be entitled to appraisal rights pursuant to which such shareholder may receive cash in the amount of the fair value of the shares held by such shareholder (as determined by a court) in lieu of the consideration such shareholder would otherwise receive in the transaction. The Delaware General Corporation Law also provides that a parent corporation, by resolution of its board of directors, may merge with any subsidiary, of which it owns at least 90.0% of each class of capital stock, without a vote by the shareholders of such subsidiary. Upon any such merger, dissenting shareholders of the subsidiary would have appraisal rights. | | |
A sale or disposal of all or substantially all the assets of a Jersey company must be approved by the board of directors and, only if our Articles of Association require, by the shareholders in a general meeting. A merger involving a Jersey company must be generally documented in a merger agreement which must be approved by special resolution (being a two-thirds majority, if our Articles of Association do not specify a greater majority) of shareholders of that company.
There are no appraisal rights under the Jersey Companies Law.
|
|
| |
Shareholders’ suits
|
| |||
| | Class actions and derivative actions generally are available to shareholders of a Delaware corporation for, among other things, breach of fiduciary duty, corporate waste and actions not taken in accordance with applicable law. In such actions, the court has discretion to permit the winning party to recover attorneys’ fees incurred in connection with such action. | | |
Under Article 141 of the Jersey Companies Law, a shareholder may apply to court for relief on the ground that the conduct of a company’s affairs, including a proposed or actual act or omission by a company, is “unfairly prejudicial” to the interests of shareholders generally or of some part of shareholders, including at least the shareholder making the application.
There may also be customary law personal actions available to shareholders. Under Article 143 of the Jersey Companies Law (which sets out the types of relief a court may grant in relation to an action brought under Article 141 of the Jersey Companies Law), the court may make an order regulating the affairs of a company, requiring a company to refrain from doing or continuing to do an act complained of, authorizing civil proceedings and providing for the purchase of shares by a company or by any of its other shareholders.
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| |
Shareholder vote on board and management compensation
|
| |||
| | Under the Delaware General Corporation Law, the board of directors has the authority to fix the compensation of directors, unless otherwise restricted by the certificate of incorporation or bylaws. | | |
Subject to restrictions in our Articles of Association, the board of directors may set the compensation of directors and members of management.
|
|
| |
Classified Board
|
| |||
| | A classified board is permitted under both Delaware corporate law and the Jersey Companies Law. | | | Our articles of association provided that our board of directors is comprised of three classes, each serving a three-year term, one class being elected each third year. See “— Directors — Appointment and Removal” above. | |
| |
Indemnification of directors and executive officers and limitation of liability
|
| |||
| |
The Delaware General Corporation Law provides that a certificate of incorporation may contain a provision eliminating or limiting the personal liability of directors and officers of the corporation for monetary damages for breach of a fiduciary duty as a director or officer, except no provision in the certificate of incorporation may eliminate or limit the liability of a director or officer for:
•
any breach of the duty of loyalty to the corporation or its shareholders;
•
acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of law;
•
statutory liability for unlawful payment of dividends or unlawful share purchase or redemption; or
•
any transaction from which the director or officer derived an improper personal benefit.
A Delaware corporation may indemnify any person who was or is a party or is threatened to be made a party to any proceeding, other than an action by or on behalf of the corporation, because the person is or was a director or officer, against liability incurred in connection with the proceeding if the director or officer acted in good faith and in a manner reasonably believed to be in, or not opposed to, the best interests of the corporation; and the director or officer, with respect to any criminal action or proceeding, had no reasonable cause to believe his or her conduct was unlawful.
Unless ordered by a court, any foregoing indemnification is subject to a determination that the director or officer has met the applicable standard of conduct:
|
| |
The Jersey Companies Law does not contain any provision permitting Jersey companies to limit the liabilities of directors for breach of fiduciary duty.
However, a Jersey company may exempt from liability, and indemnify directors and officers, for liabilities incurred in connection with any proceedings (including legal fees, judgments, fines, settlement amounts and costs reasonably incurred in connection with the proceedings) by reason of the fact that the person is or was an officer of the company/serving as an officer of another entity at the request of the company.
An indemnity would be unenforceable under the Jersey Companies Law against the company to the extent it purports to indemnify a person who did not act honestly, in good faith and in what they believed to be in the best interests of the company and, in the case of criminal proceedings, if the person had reasonable cause to believe that their conduct was unlawful.
Our articles of association provided that our directors and officers are indemnified to the fullest extent permitted by law. See “— Directors — Indemnification of Directors and Officers” above.
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| |
•
by a majority vote of the directors who are not parties to the proceeding, even though less than a quorum;
•
by a committee of directors designated by a majority vote of the eligible directors, even though less than a quorum;
•
by independent legal counsel in a written opinion if there are no eligible directors, or if the eligible directors so direct; or
•
by the shareholders.
Moreover, a Delaware corporation may not indemnify a director or officer in connection with any proceeding in which the director or officer has been adjudged to be liable to the corporation unless and only to the extent that the court determines that, despite the adjudication of liability but in view of all the circumstances of the case, the director or officer is fairly and reasonably entitled to indemnity for those expenses which the court deems proper.
|
| | ||
| |
Directors’ fiduciary duties
|
| |||
| |
A director of a Delaware corporation has a fiduciary duty to the corporation and its shareholders. This duty has two components:
•
the duty of care; and
•
the duty of loyalty.
The duty of care requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself or herself of, and disclose to shareholders, all material information reasonably available regarding a significant transaction.
The duty of loyalty requires that a director act in a manner he or she reasonably believes to be in the best interests of the corporation. He or she must not use his or her corporate position for personal gain or advantage. This duty prohibits self-dealing by a director and mandates that the best interest of the corporation and its shareholders take precedence over any interest possessed by a director, officer or controlling shareholder and not shared by the shareholders generally. In general, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the
|
| |
Under the Jersey Companies Law, a director of a Jersey company, in exercising the director’s powers and discharging the director’s duties, has a duty to
•
act honestly and in good faith with a view to the best interests of the company; and
•
exercise the care, diligence and skill that a reasonably prudent person would exercise in comparable circumstances.
Customary law is also an important source of law in the area of directors’ duties in Jersey as it expands upon and provides a more detailed understanding of the general duties and obligations of directors. The Jersey courts view English common law as highly persuasive in this area.
In summary, the following duties will apply as manifestations of the general fiduciary duty under the Jersey Companies Law: a duty to act in good faith and in what he or she bona fide considers to be the best interests of the company; a duty to exercise powers for a proper purpose; a duty to avoid any actual or potential conflict between his or her own and the company’s interests; and a duty to account for profits and not take personal profit from any opportunities arising from his or her directorship, even if he or she is acting honestly and for the good of the company. However, the articles of association of a company may permit the director to be
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| | fiduciary duties. Should such evidence be presented concerning a transaction by a director, a director must prove the procedural fairness of the transaction, and that the transaction was of fair value to the corporation. | | |
personally interested in arrangements involving the company (subject to the requirement to have disclosed such interest).
Our articles of association provide that certain directors and officers are permitted to engage in certain corporate opportunities. See “— Other Jersey, Channel Islands Law Considerations — Conflicts of Interest” above.
|
|
| |
Shareholder action by written consent
|
| |||
| |
A Delaware corporation may, in its certificate of incorporation, eliminate the right of shareholders to act by written consent.
|
| | If permitted by the articles of association of a company, a written consent signed and passed by the specified majority of members may affect any matter that otherwise may be brought before a shareholders’ meeting, except for the removal of a company’s auditors. Such consent shall be deemed effective when the instrument, or the last of several instruments, is signed by the specified majority of members or on such later date as is specified in the resolution. | |
| |
Shareholder proposals; Special meetings of shareholders
|
| |||
| |
A shareholder of a Delaware corporation has the right to put any proposal before the annual meeting of shareholders, provided it complies with the notice provisions in the governing documents.
A special meeting may be called by the board of directors or any other person authorized to do so in the governing documents, but shareholders may be precluded from calling special meetings.
|
| |
The Jersey Companies Law does not provide for a shareholder right to put a proposal before the shareholders at the annual general meeting.
Shareholders holding 10% or more of a Jersey company’s voting rights and entitled to vote at the relevant meeting may legally require such company’s directors to call a meeting of shareholders. The Jersey Financial Services Commission, or the JFSC, may, at the request of any officer, secretary or shareholder, call or direct the calling of an annual general meeting. Failure to call an annual general meeting in accordance with the requirements of the Jersey Companies Law is a criminal offence on the part of a Jersey company and its directors and secretary.
|
|
| |
Cumulative voting
|
| |||
| | Under the Delaware General Corporation Law, cumulative voting for elections of directors is not permitted unless the corporation’s certificate of incorporation provides for it. | | | There are no provisions in the Jersey Companies Law relating to cumulative voting. | |
| |
Removal of directors
|
| |||
| | A director of a Delaware corporation with a classified board may be removed only for cause with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | |
There is no statutory right under Jersey Companies Law for shareholders to nominate, appoint or remove directors of a company.
If provided for in the articles of association, a director may be removed from office by the holders of ordinary shares by special resolution or other threshold only for “cause” (as defined in the articles of association). In addition, a director may be
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| | | | |
removed from office by the board of directors by resolution made by the board of directors for “cause” if the articles of association provide for such a right.
Our articles of association do not specify that directors may only be removed for “cause” by the holders of ordinary shares.
Our articles of association provide that any director may be removed if the director (i) becomes bankrupt, (ii) is subject to a court order on the ground of mental disorder for their detention or for the appointment of a guardian, (iii) is absent from meetings for six months without leave and the board of directors resolves that their office be vacated, (iv) is the subject of certain investigations and the board of directors resolve that it is undesirable that the director remain a director of the Company, (v) has notice served upon them, signed by all other directors, that the director shall be vacated or (vi) for directors other than a co-chair or a director holding an executive office, is required by the other directors to resign from office after notice provided by the director to resign from office and fails to do so within 30 days of a resolution of the board of directors.
|
|
| |
Transactions with interested directors
|
| |||
| |
Interested director transactions are permissible and may not be legally voided if:
•
either a majority of disinterested directors, or a majority in interest of holders of shares of the corporation’s capital stock entitled to vote upon the matter, approves the transaction upon disclosure of all material facts; or
•
the transaction is determined to have been fair as to the corporation as of the time it is authorized, approved or ratified by the board of directors, a committee thereof or the shareholders.
|
| |
An interested director must disclose to the company the nature and extent of any interest in a transaction with the company, or one of its subsidiaries, which to a material extent conflicts or may conflict with the interests of the company and of which the director is aware.
Failure to disclose an interest entitles the company or a shareholder to apply to the court for an order setting aside the transaction concerned and directing that the director account to the company for any profit.
A transaction is not voidable and a director is not accountable notwithstanding a failure to disclose an interest if the transaction is confirmed by special resolution of shareholders or the nature and extent of the director’s interest in the transaction are disclosed in reasonable detail to all the other directors, if a majority of the directors without a conflicting interest in the transaction authorize the transaction.
Although it may still order that a director account for any profit, a court will not set aside a transaction unless it is satisfied that the interests of third parties who have acted in good faith would not
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| | | | |
thereby be unfairly prejudiced and the transaction was not reasonable and fair in the interests of the company at the time it was entered into.
Under our articles of association, directors are permitted to be interested in transactions with the Company, however, they must declare the nature of their interest to the board of directors, provided, however, that directors are not required to disclose any information confidential to a third party or relating to a corporate interest if such disclosure would result in a breach of duty or obligation owed to such third party or in connection with such corporate interest.
|
|
| |
Transactions with interested shareholders
|
| |||
| |
The Delaware General Corporation Law generally prohibits a Delaware corporation from engaging in certain business combinations with an “interested shareholder” for three years following the date that such person becomes an interested shareholder. An interested shareholder generally is a person or group who or which owns or owned 15.0% or more of the corporation’s outstanding voting shares within the past three years.
This has the effect of limiting the ability of a potential acquirer to make a two-tiered bid for the target in which all shareholders would not be treated equally. The statute does not apply if, among other things, prior to the date on which such shareholder becomes an interested shareholder, the board of directors approves either the business combination or the transaction which resulted in the person becoming an interested shareholder. This encourages any potential acquirer of a Delaware corporation to negotiate the terms of any acquisition transaction with the target’s board of directors.
|
| | The Jersey Companies Law has no comparable provision. As a result, a Jersey company cannot avail itself of the types of protections afforded by the Delaware business combination statute. However, although Jersey law does not regulate transactions between a company and its significant shareholders, as a general matter, such transactions must be entered into bona fide in the best interests of the company and not with the effect of constituting a fraud on the minority shareholders. | |
| |
Dissolution; Winding up
|
| |||
| | Unless the board of directors of a Delaware corporation approves the proposal to dissolve, dissolution must be approved by shareholders holding 100.0% of the total voting power of the corporation. Only if the dissolution is initiated by the board of directors may it be approved by a simple majority of the corporation’s outstanding shares. Delaware law allows a Delaware corporation to include in its certificate of incorporation a supermajority voting requirement in connection with dissolutions initiated by the board. | | |
Under the Jersey Companies Law, a Jersey company may be voluntarily dissolved, liquidated or wound up by a special resolution of the shareholders. In addition, a company may be wound up by the courts of Jersey if the court is of the opinion that it is just and equitable to do so or that it is expedient in the public interest to do so.
Alternatively, a creditor with a claim against a Jersey company of not less than £3,000 may apply to the Royal Court of Jersey for the property of that company to be declared en désastre (being the Jersey law equivalent of a declaration of bankruptcy). Such an application may also be made by the Jersey
|
|
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| | | | | company itself without having to obtain any shareholder approval. | |
| |
Variation of rights of shares
|
| |||
| | A Delaware corporation may vary the rights of a class of shares with the approval of a majority of the outstanding shares of such class, unless the certificate of incorporation provides otherwise. | | |
Under Jersey law, the rights attached to any class of shares may only be varied (unless otherwise provided in the articles of association or by the terms of issue of that class) with the written consent of the holders of two-thirds of the shares of such class or with the sanction of a special resolution passed at a general meeting of the holders of the shares of that class.
The articles of association may specify what is, or is not to be, regarded as a variation of the rights of any class of members of the company.
|
|
| |
Amendment of governing documents
|
| |||
| | A Delaware corporation’s governing documents may be amended with the approval of a majority of the outstanding shares entitled to vote, unless the certificate of incorporation provides otherwise. | | | The memorandum of association and the articles of association of a Jersey company may only be amended by special resolution (being a two-thirds majority if the articles of association of the company do not specify a greater majority) passed by shareholders in general meeting or by written resolution (if not prohibited by the articles of association) signed by either all the shareholders entitled to vote or, if authorized by the articles of association, the specified majority (being a two-thirds majority if the articles of association of the company do not specify a greater majority). | |
| |
Blank check preferred stock/shares
|
| |||
| |
A Delaware corporation’s certificate of incorporation may give the board of directors the right to issue new classes of preferred shares with voting, conversion dividend distribution, and other rights to be determined by the board of directors at the time of issuance, which could prevent a takeover attempt and thereby preclude shareholders from realizing a potential premium over the market value of their shares.
In addition, Delaware law does not prohibit a corporation from adopting a shareholder rights plan, or “poison pill,” which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
|
| |
Where the United Kingdom City Code on Takeovers and Mergers does not apply to a company, Jersey law does not prohibit a company from adopting a shareholder rights plan, or “poison pill,” which could prevent a takeover attempt and also preclude shareholders from realizing a potential premium over the market value of their shares.
Our articles of association provide that the board of directors is authorized to issue preferred shares in one or more series or classes and determine, from time to time before issuance, the number of shares to be included in any such series or class and the designation, powers, preferences, rights and qualifications, limitations or restrictions of such series or class.
|
|
| |
Inspection of books and records
|
| |||
| | Shareholders of a Delaware corporation, upon written demand under oath stating the purpose thereof, have the right during the usual hours for business to inspect for any proper purpose, and to | | | The register of shareholders and books containing the minutes of general meetings or of meetings of any class of shareholders of a Jersey company must during business hours be open to the inspection of a | |
| |
DELAWARE CORPORATE LAW
|
| |
JERSEY CORPORATE LAW
|
|
| | obtain copies of list(s) of shareholders and other books and records of the corporation and its subsidiaries, if any, to the extent the books and records of such subsidiaries are available to the corporation. | | |
shareholder of the company without charge.
The register of directors and secretaries must during business hours (subject to such reasonable restrictions as the company may by its articles of association or in general meeting impose, but so that not less than two hours in each working day be allowed for inspection) be open to the inspection of a shareholder or director of the company without charge.
|
|
| |
Payment of dividends
|
| |||
| |
The board of directors may approve a dividend without shareholder approval. Subject to any restrictions contained in its certificate of incorporation, the board may declare and pay dividends upon the shares of its capital stock either:
•
out of its surplus; or
•
in case there is no such surplus, out of its net profits for the fiscal year in which the dividend is declared and/or the preceding fiscal year.
Shareholder approval is required to authorize capital stock in excess of that provided in the charter. Directors may issue authorized shares without shareholder approval.
|
| |
Subject to restrictions in our Articles of Association, under Jersey Companies Law, a Jersey company may make a distribution at any time and out of any source (other than the nominal capital account or capital redemption reserve) provided that the directors of the company who authorize the distribution make a solvency statement in the prescribed form confirming that they have formed the opinion that immediately following the date on which the distribution is proposed and for a 12 month period thereafter the company will be able to discharge its liabilities as they fall due.
Likewise, authorizing directors must also make a statutory solvency statement in the event of redeeming or purchasing the company’s shares.
|
|
| |
Creation and issuance of new shares
|
| |||
| | All creation of shares requires the board of directors to adopt a resolution or resolutions, pursuant to authority expressly vested in the board of directors by the provisions of the company’s certificate of incorporation. | | | Pursuant to authority vested in the board under the memorandum and articles of association, the board of directors may authorize the issuance of new shares through a resolution. | |
|
Underwriter
|
| |
Number of Shares
|
|
|
Jefferies LLC
|
| | | |
|
Morgan Stanley & Co. LLC
|
| | | |
|
Barclays Capital Inc.
|
| | | |
|
Moelis & Company LLC
|
| | | |
|
RBC Capital Markets, LLC
|
| | | |
|
Rothschild & Co US Inc.
|
| | | |
|
Total
|
| | | |
| | | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | | |
Without
Option to Purchase Additional Shares |
| |
With Option
to Purchase Additional Shares |
| |
Without
Option to Purchase Additional Shares |
| |
With Option
to Purchase Additional Shares |
| ||||||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Underwriting discounts and commissions paid by us
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
|
Proceeds to us, before expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | | |||
| | | |
Page
|
| |||
| DPC HOLDINGS LIMITED | | | | | | | |
| Audited Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| Unaudited Condensed Consolidated Financial Statements | | | |||||
| | | | | F-48 | | | |
| | | | | F-49 | | | |
| | | | | F-50 | | | |
| | | | | F-51 | | | |
| | | | | F-52 | | | |
| | | | | F-53 | | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 32 | | | | | | 25 | | |
|
Restricted cash deposit
|
| | | | — | | | | | | 7 | | |
|
Accounts receivables, less allowances for credit losses of $0 million and $0 million of December 31, 2025 and 2024
|
| | | | 156 | | | | | | 119 | | |
|
Inventories
|
| | | | 181 | | | | | | 146 | | |
|
Prepayments and other current assets
|
| | | | 42 | | | | | | 28 | | |
|
Assets held for sale
|
| | | | 20 | | | | | | 14 | | |
|
Total current assets
|
| | | | 431 | | | | | | 339 | | |
|
Property, plant and equipment, net
|
| | | | 221 | | | | | | 205 | | |
|
Right-of-use assets
|
| | | | 15 | | | | | | 16 | | |
|
Deferred tax assets
|
| | | | 44 | | | | | | 7 | | |
|
Goodwill
|
| | | | 78 | | | | | | 73 | | |
|
Other intangible assets, net
|
| | | | 96 | | | | | | 98 | | |
|
Other non-current assets
|
| | | | 10 | | | | | | 9 | | |
|
Total assets
|
| | | | 895 | | | | | | 747 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable, trade
|
| | | | 106 | | | | | | 67 | | |
|
Accrued expenses and other current liabilities
|
| | | | 116 | | | | | | 58 | | |
|
Liability for management incentive plan (related party balance)
|
| | | | 132 | | | | | | 49 | | |
|
Borrowings, current
|
| | | | 154 | | | | | | 32 | | |
|
Operating lease liabilities, current
|
| | | | 2 | | | | | | 1 | | |
|
Liabilities directly associated with the assets held for sale
|
| | | | 6 | | | | | | 5 | | |
|
Total current liabilities
|
| | | | 516 | | | | | | 212 | | |
|
Borrowings, non-current
|
| | | | 1,280 | | | | | | 1,255 | | |
|
Operating lease liabilities, non-current
|
| | | | 14 | | | | | | 15 | | |
|
Deferred tax liabilities
|
| | | | 2 | | | | | | 4 | | |
|
Pension liabilities, non-current
|
| | | | 26 | | | | | | 26 | | |
|
Other non-current liabilities
|
| | | | 21 | | | | | | 25 | | |
|
Total liabilities
|
| | | | 1,859 | | | | | | 1,537 | | |
| Commitments and contingencies (refer to Note 17) | | | | | | | | | | | | | |
| Shareholders’ equity (deficit) | | | | | | | | | | | | | |
|
Ordinary shares, nil par value, 112,936,894 shares authorized, 112,936,894 shares issued and 112,936,894 shares outstanding as of December 31,
2024;* |
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (936) | | | | | | (763) | | |
|
Accumulated other comprehensive loss
|
| | | | (28) | | | | | | (27) | | |
|
Total shareholders deficit
|
| | |
|
(964)
|
| | | | | (790) | | |
|
Total Liabilities and equity
|
| | |
|
895
|
| | | |
|
747
|
| |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Revenue
|
| | | | 837 | | | | | | 746 | | |
|
Cost of sales
|
| | | | (644) | | | | | | (605) | | |
|
Gross profit
|
| | | | 193 | | | | | | 141 | | |
|
Selling, general and administrative expenses
|
| | | | (198) | | | | | | (110) | | |
|
Interest expense
|
| | | | (222) | | | | | | (203) | | |
|
Interest income
|
| | | | 2 | | | | | | 1 | | |
|
Foreign currency gain/(loss), net
|
| | | | 16 | | | | | | 4 | | |
|
Loss on debt modification
|
| | | | — | | | | | | (9) | | |
|
Reversal/ (Impairment) of disposal group held for sale
|
| | | | 5 | | | | | | (9) | | |
|
Loss before income tax
|
| | | | (204) | | | | | | (185) | | |
|
Income tax benefit (expense)
|
| | | | 31 | | | | | | (8) | | |
|
Net Loss
|
| | | | (173) | | | | | | (193) | | |
| Net Loss per share* | | | | | | | | | | | | | |
|
Basic
|
| | | | (1.53) | | | | | | (1.71) | | |
|
Diluted
|
| | | | (1.53) | | | | | | (1.71) | | |
| Weighted-average shares outstanding* | | | | | | | | | | | | | |
|
Basic
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
|
Diluted
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Net Loss
|
| | | | (173) | | | | | | (193) | | |
| Other comprehensive income/(loss), net of tax: | | | | | | | | | | | | | |
|
Exchange gain / (loss) on translation of foreign operations (net of tax)
|
| | | | (1) | | | | | | (9) | | |
|
Total other comprehensive income/(loss) for the year, net of tax
|
| | | | (1) | | | | | | (9) | | |
|
Total comprehensive income/(loss) for the year, net of tax
|
| | | | (174) | | | | | | (202) | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | | (173) | | | | | | (193) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation of property, plant and equipment
|
| | | | 23 | | | | | | 22 | | |
|
Amortization of intangible assets and cloud computing arrangements
|
| | | | 9 | | | | | | 10 | | |
|
Deferred income tax benefits
|
| | | | (40) | | | | | | (4) | | |
|
Operating lease expense
|
| | | | 3 | | | | | | 3 | | |
|
Foreign currency (gain)/loss, net
|
| | | | (16) | | | | | | (4) | | |
|
(Reversal)/Impairment of disposal group held for sale
|
| | | | (5) | | | | | | 9 | | |
|
Loss on debt modification
|
| | | | — | | | | | | 9 | | |
|
Inventory provision
|
| | | | 3 | | | | | | 6 | | |
|
Long term management incentive plan
|
| | | | 87 | | | | | | 29 | | |
|
Non-cash interest expense
|
| | | | 150 | | | | | | 132 | | |
| Change in operating assets and liabilities: | | | | | | | | | | | | | |
|
Receivable, prepayments and other current assets
|
| | | | (40) | | | | | | 14 | | |
|
Inventories
|
| | | | (28) | | | | | | 6 | | |
|
Payables, accrued expenses and other liabilities
|
| | | | 70 | | | | | | (48) | | |
|
Pensions assets and liabilities
|
| | | | (2) | | | | | | (3) | | |
|
Derivatives assets and liabilities
|
| | | | 5 | | | | | | (1) | | |
|
Operating lease assets and liabilities
|
| | | | (4) | | | | | | (4) | | |
|
Net cash from / (used) in operating activities
|
| | | | 42 | | | | | | (17) | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Proceeds from disposal of property, plant and equipment
|
| | | | — | | | | | | 2 | | |
|
Purchase of property, plant and equipment
|
| | | | (31) | | | | | | (36) | | |
|
Purchase of intangible assets
|
| | | | — | | | | | | (1) | | |
|
Net cash used in investing activities
|
| | | | (31) | | | | | | (35) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from borrowings
|
| | | | 1,006 | | | | | | 1,384 | | |
|
Repayment of borrowings
|
| | | | (1,019) | | | | | | (1,323) | | |
|
Payment of issuance costs
|
| | | | — | | | | | | (11) | | |
|
Net cash (used) / provided by financing activities
|
| | | | (13) | | | | | | 50 | | |
|
Effect of exchange rate fluctuations on cash and cash equivalents held
|
| | | | 2 | | | | | | 0 | | |
|
(Decrease)/Increase in cash and cash equivalents and restricted cash deposit
|
| | | | — | | | | | | (2) | | |
|
Cash and cash equivalents and restricted cash deposit at beginning of year
|
| | | | 32 | | | | | | 34 | | |
|
Cash and cash equivalents and restricted cash deposit at end of year
|
| | | | 32 | | | | | | 32 | | |
| Reconciliation to consolidated balance sheet | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 32 | | | | | | 25 | | |
|
Restricted cash deposit
|
| | | | — | | | | | | 7 | | |
| Total | | | | | 32 | | | | | | 32 | | |
| Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
|
Income taxes paid
|
| | | | (6) | | | | | | (6) | | |
|
Interest paid
|
| | | | (72) | | | | | | (71) | | |
|
Capital expenditures incurred but not yet paid
|
| | | | — | | | | | | 1 | | |
| | | |
Ordinary shares*
|
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Equity |
| ||||||||||||||||||
| | | |
Number of Shares
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||||||||
|
Balance as of January 1, 2024
|
| | |
|
112,936,894
|
| | | | | — | | | | |
|
(570)
|
| | | |
|
(18)
|
| | | |
|
(588)
|
| |
|
Net income (loss)
|
| | | | | | | | | | | | | | | | (193) | | | | | | — | | | | |
|
(193)
|
| |
|
Currency translation adjustment
|
| | | | | | | | | | | | | | | | — | | | | | | (9) | | | | |
|
(9)
|
| |
|
Balance as of December 31, 2024
|
| | |
|
112,936,894
|
| | | | | — | | | | |
|
(763)
|
| | | |
|
(27)
|
| | | |
|
(790)
|
| |
|
Net income (loss)
|
| | | | | | | | | | | | | | | | (173) | | | | | | — | | | | |
|
(173)
|
| |
|
Currency translation adjustment
|
| | | | | | | | | | | | | | | | — | | | | | | (1) | | | | |
|
(1)
|
| |
|
Balance as of December 31, 2025
|
| | | | 112,936,894 | | | | |
|
—
|
| | | | | (936) | | | | | | (28) | | | | | | (964) | | |
| | Buildings | | | 20 – 25 years | |
| | Plant, machinery and equipment | | | 3 – 25 years | |
| | Freehold land | | | Not depreciated | |
| | Software costs | | | 3 – 5 years | |
| | Customer contracts and related customer relationships | | | 10 – 20 years | |
| | Non contractual customer relationships | | | 10 – 20 years | |
| | Trade names | | | 25 years | |
| | Technology and know-how | | | 1 – 10 years | |
|
Asset Class
|
| |
Minimum %
|
| |
Maximum %
|
| ||||||
|
US Treasury or Agency Bonds
|
| | | | 0 | | | | | | 80 | | |
|
Short Duration Investment Grade Bonds
|
| | | | 0 | | | | | | 50 | | |
|
Intermediate Duration Investment Grade Bonds
|
| | | | 0 | | | | | | 50 | | |
|
Long Duration Investment Grade Bonds
|
| | | | 20 | | | | | | 100 | | |
|
High Yield Bonds
|
| | | | 0 | | | | | | 30 | | |
|
Cash
|
| | | | 0 | | | | | | 5 | | |
|
Asset Class
|
| |
Minimum %
|
| |
Maximum %
|
| ||||||
|
Domestic Equity
|
| | | | 20 | | | | | | 60 | | |
|
Foreign Equity
|
| | | | 20 | | | | | | 60 | | |
|
High Yield / Convertible Bonds
|
| | | | 0 | | | | | | 20 | | |
|
Emerging Market Bonds
|
| | | | 0 | | | | | | 20 | | |
|
Year Ended December 31, 2025
|
| |
Accounts
receivables |
| |
Sales
|
| ||||||
|
Customer A
|
| | | | 17% | | | | | | 22% | | |
|
Customer B
|
| | | | 16% | | | | | | 16% | | |
|
Total
|
| | | | 33% | | | | | | 38% | | |
|
Year Ended December 31, 2024
|
| |
Accounts
receivables |
| |
Sales
|
| ||||||
|
Customer A
|
| | | | 12% | | | | | | 19% | | |
|
Customer B
|
| | | | 10% | | | | | | 15% | | |
|
Total
|
| | | | 22% | | | | | | 34% | | |
|
Geographic location
|
| |
Year ended
December 31, 2025 |
| |
Year ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Rest of Europe
|
| | | | 328 | | | | | | 289 | | |
|
United States of America
|
| | | | 298 | | | | | | 240 | | |
|
Rest of the World
|
| | | | 140 | | | | | | 153 | | |
|
United Kingdom
|
| | | | 71 | | | | | | 64 | | |
|
Total Net Sales
|
| | | | 837 | | | | | | 746 | | |
|
End-Use Market
|
| |
Year ended
December 31, 2025 |
| |
Year ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Aerospace
|
| | | | 291 | | | | | | 267 | | |
|
IGT
|
| | | | 351 | | | | | | 280 | | |
|
Transportation
|
| | | | 195 | | | | | | 199 | | |
|
Total Net Sales
|
| | | | 837 | | | | | | 746 | | |
|
Deferred revenue
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Beginning balance, January 1
|
| | |
|
4
|
| | | |
|
3
|
| |
|
Revenue (cash) received in advance
|
| | |
|
13
|
| | | |
|
3
|
| |
|
Less: revenue recognized
|
| | |
|
(3)
|
| | | |
|
(2)
|
| |
|
Ending Balance
|
| | |
|
14
|
| | | |
|
4
|
| |
|
As at December 31, 2025
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo
Wheels |
| |
Total
|
| ||||||||||||
|
3rd party Revenue – consolidated
|
| | | | 386 | | | | | | 266 | | | | | | 185 | | | | | | 837 | | |
|
Inter-segment sales
|
| | | | 1 | | | | | | 17 | | | | | | — | | | | | | 18 | | |
|
Gross segment Revenue
|
| | | | 387 | | | | | | 283 | | | | | | 185 | | | | | | 855 | | |
|
Adjusted Cost of Sales*
|
| | | | (277) | | | | | | (208) | | | | | | (154) | | | | | | | | |
|
Adjusted Selling, general and administrative expenses*
|
| | | | (15) | | | | | | (12) | | | | | | (17) | | | | | | | | |
|
Other segment items**
|
| | | | (10) | | | | | | (12) | | | | | | (2) | | | | | | | | |
|
Segment Adjusted EBITDA
|
| | | | 85 | | | | | | 51 | | | | | | 12 | | | | | | 148 | | |
|
As at December 31, 2024
|
| |
Engine
Products – Europe |
| |
Engine
Products – North America |
| |
Turbo
Wheels |
| |
Total
|
| ||||||||||||
|
3rd party Revenue – consolidated
|
| | | | 314 | | | | | | 236 | | | | | | 196 | | | | | | 746 | | |
|
Inter-segment sales
|
| | | | 2 | | | | | | 24 | | | | | | — | | | | | | 26 | | |
|
Gross segment Revenue
|
| | | | 316 | | | | | | 260 | | | | | | 196 | | | | | | 772 | | |
|
Adjusted Cost of Sales*
|
| | | | (244) | | | | | | (197) | | | | | | (162) | | | | | | | | |
|
Adjusted Selling, general and administrative expenses*
|
| | | | (15) | | | | | | (11) | | | | | | (16) | | | | | | | | |
|
Other segment items**
|
| | | | (5) | | | | | | (10) | | | | | | (8) | | | | | | | | |
|
Segment Adjusted EBITDA
|
| | | | 52 | | | | | | 42 | | | | | | 10 | | | | | | 104 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Total Segment Adjusted EBITDA
|
| | | | 148 | | | | | | 104 | | |
|
Unallocated corporate expenses
|
| | | | (10) | | | | | | (7) | | |
|
Site closure and refinancing costs
|
| | | | 1 | | | | | | (7) | | |
|
One-time costs related to the IPO
|
| | | | (18) | | | | | | — | | |
|
Claims, settlements, litigation costs
|
| | | | (2) | | | | | | 2 | | |
|
Long-term management incentive plan
|
| | | | (87) | | | | | | (29) | | |
|
IT Development Project & others
|
| | | | (5) | | | | | | — | | |
|
Loss on debt modification
|
| | | | — | | | | | | (9) | | |
|
Impairment of disposal group held for sale
|
| | | | 5 | | | | | | (9) | | |
|
Foreign currency gain/(loss), net
|
| | | | 16 | | | | | | 4 | | |
|
Interest expense*
|
| | | | (222) | | | | | | (203) | | |
|
Interest income
|
| | | | 2 | | | | | | 1 | | |
|
Depreciation and amortization
|
| | | | (32) | | | | | | (32) | | |
|
Loss before income tax
|
| | | | (204) | | | | | | (185) | | |
|
Depreciation and Amortization
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 14 | | | | | | 14 | | |
|
Engine Products – North America
|
| | | | 10 | | | | | | 8 | | |
|
Turbo Wheels
|
| | | | 6 | | | | | | 7 | | |
|
Unallocated
|
| | | | 2 | | | | | | 3 | | |
|
Consolidated depreciation and amortization
|
| | | | 32 | | | | | | 32 | | |
|
Addition to long lived asset*
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 18 | | | | | | 16 | | |
|
Engine Products – North America
|
| | | | 12 | | | | | | 14 | | |
|
Turbo Wheels
|
| | | | 1 | | | | | | 6 | | |
|
Unallocated
|
| | | | — | | | | | | — | | |
|
Consolidated long lived assets
|
| | | | 31 | | | | | | 36 | | |
|
Total Assets
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 430 | | | | | | 350 | | |
|
Engine Products – North America
|
| | | | 200 | | | | | | 175 | | |
|
Turbo Wheels
|
| | | | 218 | | | | | | 217 | | |
|
Corporate
|
| | | | 47 | | | | | | 5 | | |
|
Consolidated assets
|
| | | | 895 | | | | | | 747 | | |
|
Long-lived assets*
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Rest of Europe
|
| | | | 49 | | | | | | 39 | | |
|
United States of America
|
| | | | 96 | | | | | | 90 | | |
|
Rest of the World
|
| | | | 17 | | | | | | 24 | | |
|
United Kingdom
|
| | | | 74 | | | | | | 68 | | |
|
Consolidated long-lived assets
|
| | | | 236 | | | | | | 221 | | |
|
Income (loss) before income taxes
|
| |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
United Kingdom
|
| | | | (215) | | | | | | (161) | | |
|
United States
|
| | | | (4) | | | | | | (18) | | |
|
Other countries
|
| | | | 15 | | | | | | (6) | | |
| Total | | | | | (204) | | | | | | (185) | | |
|
Current tax
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
United Kingdom
|
| | | | 3 | | | | | | — | | |
|
United States
|
| | | | 4 | | | | | | 6 | | |
|
Other Countries
|
| | | | 2 | | | | | | 6 | | |
|
Total current tax expense
|
| | | | 9 | | | | | | 12 | | |
| Deferred tax | | | | | | | | | | | | | |
|
United Kingdom
|
| | | | (33) | | | | | | (1) | | |
|
United States
|
| | | | (3) | | | | | | (3) | | |
|
Other Countries
|
| | | | (4) | | | | | | — | | |
|
Total deferred tax (benefit)
|
| | | | (40) | | | | | | (4) | | |
|
Total income tax (benefit) / expense
|
| | | | (31) | | | | | | 8 | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||||||||||||||
| | | |
$ million
|
| |
%
|
| |
$ million
|
| |
%
|
| ||||||||||||
|
Loss before income tax
|
| | | | (204) | | | | | | | | | | | | (185) | | | | | | | | |
|
Computed tax at statutory income tax rate
|
| | |
|
(51)
|
| | | | | 25.0% | | | | |
|
(46)
|
| | | | | 24.9% | | |
| Tax effect of: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other expenses not deducted for income tax purposes
|
| | | | 12 | | | | | | (5.9)% | | | | | | 28 | | | | | | (15.1)% | | |
|
Overseas taxation
|
| | | | 8 | | | | | | (3.9)% | | | | | | 6 | | | | | | (3.2)% | | |
|
Interest not deducted for income tax purposes
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | (0.5)% | | |
|
Adjustments in respect of prior periods
|
| | | | 3 | | | | | | (1.5)% | | | | | | (3) | | | | | | 1.6% | | |
|
Changes in valuation allowance
|
| | | | (6) | | | | | | 2.9% | | | | | | 15 | | | | | | (8.1)% | | |
|
Changes in unrecognized tax benefits
|
| | | | 3 | | | | | | (1.5)% | | | | | | 7 | | | | | | (3.8)% | | |
|
Total income tax (benefit) / expense
|
| | | | (31) | | | | | | 15.2% | | | | | | 8 | | | | | | (4.3)% | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| Deferred tax assets: | | | | | | | | | | | | | |
|
Other intangible assets
|
| | | | 5 | | | | | | 5 | | |
|
Property, plant and equipment
|
| | | | — | | | | | | 2 | | |
|
Operating lease liabilities
|
| | | | 5 | | | | | | 5 | | |
|
Accrued expenses
|
| | | | 5 | | | | | | 9 | | |
|
Pension liabilities
|
| | | | 3 | | | | | | 6 | | |
|
Management incentive plan
|
| | | | 24 | | | | | | 10 | | |
|
Others
|
| | | | 6 | | | | | | 1 | | |
|
Operating loss and tax credit carryforwards
|
| | | | 91 | | | | | | 65 | | |
|
Total deferred tax assets
|
| | | | 139 | | | | | | 103 | | |
|
Less: valuation allowance
|
| | | | (40) | | | | | | (42) | | |
|
Total deferred tax assets, net of valuation allowance
|
| | | | 99 | | | | | | 61 | | |
| Deferred tax liabilities: | | | | | | | | | | | | | |
|
Other intangible assets
|
| | | | (25) | | | | | | (26) | | |
|
Property, plant and equipment
|
| | | | (23) | | | | | | (20) | | |
|
Accrued expenses
|
| | | | — | | | | | | (4) | | |
|
Right of use assets
|
| | | | (5) | | | | | | (5) | | |
|
Others
|
| | | | (2) | | | | | | (3) | | |
|
Total deferred tax liability
|
| | | | (55) | | | | | | (58) | | |
|
Total net deferred tax asset
|
| | | | 44 | | | | | | 3 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Beginning balance
|
| | | | 42 | | | | | | 60 | | |
|
Additions recognized in income
|
| | | | 28 | | | | | | 15 | | |
|
Reductions recognized in income
|
| | | | (34) | | | | | | — | | |
|
Translation Adjustments
|
| | | | 3 | | | | | | (2) | | |
|
Deferred tax assets written off
|
| | | | — | | | | | | (19) | | |
|
Assets held for sale
|
| | | | 1 | | | | | | (12) | | |
|
Net change in the valuation allowance
|
| | | | (2) | | | | | | (18) | | |
|
Ending balance
|
| | | | 40 | | | | | | 42 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Balance at beginning of year
|
| | | | 30 | | | | | | 24 | | |
|
Gross increases related to prior period positions
|
| | | | 1 | | | | | | — | | |
|
Gross increases related to tax positions taken in the current year
|
| | | | 2 | | | | | | 9 | | |
|
Gross decreases related to expiration of statute of limitations
|
| | | | (2) | | | | | | (1) | | |
|
Gross decreases related to prior period positions
|
| | | | (5) | | | | | | — | | |
|
Foreign exchange
|
| | | | 2 | | | | | | (2) | | |
|
Balance at end of year
|
| | | | 28 | | | | | | 30 | | |
| | | |
Year ended
December 31, 2025 |
| |
Year ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Net loss
|
| | | | (173) | | | | | | (193) | | |
|
Weighted average number of ordinary shares outstanding (basic and diluted)
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
|
Net loss per share (basic and diluted)
|
| | | | (1.53) | | | | | | (1.71) | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Accounts receivables
|
| | | | 156 | | | | | | 119 | | |
|
Less: Allowances
|
| | | | 0 | | | | | | 0 | | |
|
Accounts Receivable, Net
|
| | | | 156 | | | | | | 119 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Raw materials and supplies
|
| | | | 52 | | | | | | 50 | | |
|
Work in process
|
| | | | 91 | | | | | | 71 | | |
|
Finished products
|
| | | | 30 | | | | | | 26 | | |
|
Right of return assets
|
| | | | 13 | | | | | | 6 | | |
|
Subtotal
|
| | |
|
186
|
| | | |
|
153
|
| |
|
Less: Allowance for excess and obsolete inventory
|
| | | | (5) | | | | | | (7) | | |
|
Total Inventories, net
|
| | | | 181 | | | | | | 146 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Land and Buildings
|
| | | | 112 | | | | | | 103 | | |
|
Plant, machinery and equipment
|
| | | | 193 | | | | | | 161 | | |
|
Construction in progress
|
| | | | 32 | | | | | | 40 | | |
|
Subtotal
|
| | |
|
337
|
| | | |
|
304
|
| |
|
Less: accumulated depreciation
|
| | | | (116) | | | | | | (99) | | |
|
Total Property, Plant and Equipment, net
|
| | | | 221 | | | | | | 205 | | |
|
Reporting Unit
|
| |
Operating segment
|
| |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Ross & Catherall
|
| |
Engine Products – Europe
|
| | | | 19 | | | | | | 17 | | |
|
DPC Bochum
|
| |
Engine Products – Europe
|
| | | | 18 | | | | | | 15 | | |
|
Groton
|
| |
Engine Products – North America
|
| | | | 6 | | | | | | 6 | | |
|
Long Beach
|
| |
Engine Products – North America
|
| | | | 7 | | | | | | 7 | | |
|
Oxford
|
| |
Engine Products – North America
|
| | | | 0 | | | | | | 0 | | |
|
Unipol Mexico
|
| |
Engine Products – North America
|
| | | | — | | | | | | — | | |
|
Turbo Wheels
|
| |
Turbo Wheels
|
| | | | 28 | | | | | | 28 | | |
|
Total Goodwill
|
| | | | | | | 78 | | | | | | 73 | | |
| | | |
Legacy Reporting Units
|
| |
Reporting Units
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Reporting Unit
|
| |
Trucast
UK |
| |
Trucast
US |
| |
Uni-Pol
China |
| |
Uni-Pol
India |
| |
Turbo
Wheels |
| |
Long
Beach |
| |
Ross &
Catherall |
| |
DPC
Bochum |
| |
Groton
|
| |
Unipol
Mexico |
| |
Oxford
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| Balance as of January 1, 2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross goodwill
|
| | | | 6 | | | | | | 4 | | | | | | 8 | | | | | | 9 | | | | | | | | | | | | 7 | | | | | | 18 | | | | | | 16 | | | | | | 6 | | | | | | 9 | | | | | | 0 | | | | |
|
83
|
| |
|
Transfers
|
| | | | (6) | | | | | | (4) | | | | | | (8) | | | | | | (9) | | | | | | 27 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated Impairment Losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | — | | | | |
|
(9)
|
| |
|
Impairment Losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | |
|
—
|
| |
|
Exchange difference
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | (1) | | | | | | (1) | | | | | | — | | | | | | — | | | | | | — | | | | |
|
(1)
|
| |
|
Balance as of December 31, 2024
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 28 | | | | | | 7 | | | | | | 17 | | | | | | 15 | | | | | | 6 | | | | | | — | | | | | | 0 | | | | |
|
73
|
| |
|
Reporting Unit
|
| |
Turbo
Wheels |
| |
Long
Beach |
| |
Ross &
Catherall |
| |
DPC
Bochum |
| |
Groton
|
| |
Unipol
Mexico |
| |
Oxford
|
| |
Total
|
| ||||||||||||||||||||||||
| Balance as of January 1, 2025 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Gross goodwill
|
| | |
|
27
|
| | | |
|
7
|
| | | |
|
18
|
| | | |
|
16
|
| | | |
|
6
|
| | | |
|
9
|
| | | |
|
0
|
| | | |
|
83
|
| |
|
Accumulated Impairment Losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9) | | | | | | — | | | | |
|
(9)
|
| |
|
Impairment Losses
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | |
|
—
|
| |
|
Exchange difference
|
| | | | 1 | | | | | | — | | | | | | 1 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | — | | | | |
|
4
|
| |
|
Balance as of December 31, 2025
|
| | | | 28 | | | | | | 7 | | | | | | 19 | | | | | | 18 | | | | | | 6 | | | | | | — | | | | | | 0 | | | | | | 78 | | |
|
December 31, 2025
|
| |
Useful life (in Years)
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||
|
Software
|
| |
3 – 5 years
|
| | | | 9 | | | | | | (7) | | | | | | 2 | | |
|
Customer Relationships
|
| |
10 – 20 years
|
| | | | 66 | | | | | | (23) | | | | | | 43 | | |
|
Customer Contracts
|
| |
10 – 20 years
|
| | | | 61 | | | | | | (19) | | | | | | 42 | | |
|
Brands
|
| |
25 years
|
| | | | 13 | | | | | | (4) | | | | | | 9 | | |
|
Total other intangibles, Net
|
| | | | | |
|
149
|
| | | |
|
(53)
|
| | | |
|
96
|
| |
|
December 31, 2024
|
| |
Useful life (in Years)
|
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||
|
Software
|
| |
3 – 5 years
|
| | | | 9 | | | | | | (6) | | | | | | 3 | | |
|
Customer Relationships
|
| |
10 – 20 years
|
| | | | 62 | | | | | | (18) | | | | | | 44 | | |
|
Customer Contracts
|
| |
10 – 20 years
|
| | | | 57 | | | | | | (15) | | | | | | 42 | | |
|
Brands
|
| |
25 years
|
| | | | 13 | | | | | | (4) | | | | | | 9 | | |
|
Total other intangibles, Net
|
| | | | | |
|
141
|
| | | |
|
(43)
|
| | | |
|
98
|
| |
| | | |
Classification
|
| |
As of December 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| ||||||
| Assets | | | | | ||||||||||||
|
Operating lease assets
|
| | Right-of-use assets | | | | | 15 | | | | | | 16 | | |
|
Total lease assets
|
| | | | | | | 15 | | | | | | 16 | | |
| Liabilities | | | | | | | | | | | | | | | | |
|
Current
|
| |
Operating lease liabilities
|
| | |
|
(2)
|
| | | |
|
(1)
|
| |
|
Non-Current
|
| |
Operating lease liabilities
|
| | |
|
(14)
|
| | | |
|
(15)
|
| |
|
Total lease liabilities
|
| | | | | | | (16) | | | | | | (16) | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
|
Weighted-average remaining lease term (years)
|
| | | | 7.3 | | | | | | 8.1 | | |
|
Weighted-average discount rate
|
| | | | 13.0% | | | | | | 12.6% | | |
|
Maturity of lease liabilities as of December 31, 2025 and 2024
|
| |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Due within 1 year
|
| | | | 4 | | | | | | 3 | | |
|
Due within 2 years
|
| | | | 3 | | | | | | 3 | | |
|
Due within 3 years
|
| | | | 3 | | | | | | 3 | | |
|
Due within 4 years
|
| | | | 3 | | | | | | 3 | | |
|
Due within 5 years
|
| | | | 3 | | | | | | 3 | | |
|
Thereafter
|
| | | | 7 | | | | | | 10 | | |
|
Total
|
| | | | 23 | | | | | | 25 | | |
|
Less amount representing interest
|
| | | | (7) | | | | | | (9) | | |
|
Present value of lease liabilities
|
| | | | 16 | | | | | | 16 | | |
| | | | | | |
2025
|
| |
2024
|
| ||||||||||||||||||||||||||||||
|
Currency
|
| |
Category
|
| |
Floating
rate |
| |
Fixed rate
|
| |
Total
|
| |
Floating
rate |
| |
Fixed rate
|
| |
Total
|
| ||||||||||||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||||||||
|
US$
|
| | Term Loan | | | | | 517 | | | | | | — | | | | |
|
517
|
| | | | | 470 | | | | | | — | | | | |
|
470
|
| |
|
Multi-currency
|
| |
Shareholder PIK Loan
|
| | | | — | | | | | | 878 | | | | |
|
878
|
| | | | | — | | | | | | 728 | | | | |
|
728
|
| |
|
Multi-currency
|
| |
Revolving credit facility
|
| | | | 1 | | | | | | — | | | | |
|
1
|
| | | | | 40 | | | | | | — | | | | |
|
40
|
| |
|
Multi-currency
|
| | Other loans | | | | | 11 | | | | | | 27 | | | | |
|
38
|
| | | | | 20 | | | | | | 29 | | | | |
|
49
|
| |
|
Total
|
| | | | | |
|
529
|
| | | |
|
905
|
| | | |
|
1,434
|
| | | |
|
530
|
| | | |
|
757
|
| | | |
|
1,287
|
| |
|
Current
|
| | | | | |
|
14
|
| | | |
|
140
|
| | | |
|
154
|
| | | |
|
20
|
| | | |
|
12
|
| | | |
|
32
|
| |
|
Non-current
|
| | | | | |
|
515
|
| | | |
|
765
|
| | | |
|
1,280
|
| | | |
|
510
|
| | | |
|
745
|
| | | |
|
1,255
|
| |
|
Years ended December 31, 2025
|
| |
Term loan
|
| |
PIK Loan
|
| |
Revolving
credit facility |
| |
Other loans
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||
|
2026
|
| | | | — | | | | | | 131 | | | | | | — | | | | | | 23 | | |
|
2027
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 6 | | |
|
2028
|
| | | | — | | | | | | 747 | | | | | | — | | | | | | 5 | | |
|
2029
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
|
2030
|
| | | | 517 | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Thereafter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total before unamortized discount and issuance costs
|
| | | | 517 | | | | | | 878 | | | | | | 1 | | | | | | 38 | | |
|
Less: unamortized discount and issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total borrowings
|
| | | | 517 | | | | | | 878 | | | | | | 1 | | | | | | 38 | | |
|
Years ended December 31, 2024
|
| |
Term loan
|
| |
PIK Loan
|
| |
Revolving
credit facility |
| |
Other loans
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||
|
2025
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 31 | | |
|
2026
|
| | | | 1 | | | | | | — | | | | | | — | | | | | | 7 | | |
|
2027
|
| | | | — | | | | | | — | | | | | | 40 | | | | | | 6 | | |
|
2028
|
| | | | — | | | | | | 728 | | | | | | — | | | | | | 4 | | |
|
2029
|
| | | | | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Thereafter
|
| | | | 468 | | | | | | — | | | | | | — | | | | | | — | | |
|
Total before unamortized discount and issuance costs
|
| | | | 470 | | | | | | 728 | | | | | | 40 | | | | | | 49 | | |
|
Less: unamortized discount and issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total borrowings
|
| | | | 470 | | | | | | 728 | | | | | | 40 | | | | | | 49 | | |
| | | |
Year Ended
December 31, 2025 |
| |
Year Ended
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Contractual interest expense
|
| | | | 222 | | | | | | 203 | | |
|
Amortization of debt issuance costs
|
| | | | — | | | | | | — | | |
|
Total interest expense
|
| | | | 222 | | | | | | 203 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Prepayments
|
| | | | 13 | | | | | | 12 | | |
|
Income taxes refundable
|
| | | | 3 | | | | | | 2 | | |
|
Other receivables
|
| | | | 25 | | | | | | 13 | | |
|
Cloud computing arrangements – current
|
| | | | 1 | | | | | | 1 | | |
|
Total Prepayments and other current assets
|
| | | | 42 | | | | | | 28 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Implementation costs capitalized
|
| | | | 10 | | | | | | 8 | | |
|
Accumulated amortization
|
| | | | 1 | | | | | | 0 | | |
|
Total
|
| | | | 9 | | | | | | 8 | | |
|
Current
|
| | | | 1 | | | | | | 1 | | |
|
Non-Current
|
| | | | 8 | | | | | | 7 | | |
| | | |
As of
December 31, 2025 |
| |
As of
December 31, 2024 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Accruals and deferred income
|
| | | | 75 | | | | | | 35 | | |
|
Social security and sundry taxes
|
| | | | 15 | | | | | | 8 | | |
|
Other payables and provisions
|
| | | | — | | | | | | 6 | | |
|
Income taxes payable
|
| | | | 9 | | | | | | 1 | | |
|
Refund liability
|
| | | | 17 | | | | | | 8 | | |
|
Total Accrued Expenses and other current liabilities
|
| | |
|
116
|
| | | |
|
58
|
| |
|
As of December 31, 2025
Funded plans |
| |
Funded pension plans
|
| |||||||||||||||
| |
$ millions
|
| |||||||||||||||||
| |
UK
|
| |
US
|
| |
Total
|
| |||||||||||
| Change in projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | |
|
—
|
| | | |
|
(19)
|
| | | |
|
(19)
|
| |
|
Service Cost
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
|
Interest Cost
|
| | |
|
—
|
| | | | | (1) | | | | | | (1) | | |
|
Amendments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Actuarial gains and (losses)
|
| | |
|
—
|
| | | | | (1) | | | | | | (1) | | |
|
Settlements
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Participant contributions
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Benefits paid
|
| | |
|
—
|
| | | | | 2 | | | | | | 2 | | |
|
Currency translation and others
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Projected benefit obligation at end of year
|
| | |
|
—
|
| | | |
|
(18)
|
| | | |
|
(18)
|
| |
| Change in plan assets: | | | | | | | | | | | | | | | | | | | |
|
Fair value of plan assets at beginning of year
|
| | |
|
1
|
| | | |
|
11
|
| | | | | 12 | | |
|
Actual return on plan assets
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Administrative expenses
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Settlements
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Contributions by the employer
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Participant contributions
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Benefits paid
|
| | |
|
—
|
| | | | | (2) | | | | | | (2) | | |
|
Foreign currency exchange rate changes
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
|
Fair value of plan assets at the end of year
|
| | |
|
1
|
| | | |
|
11
|
| | | |
|
12
|
| |
|
Funded Status of the plans
|
| | | | 1 | | | | | | (7) | | | | | | (6) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
|
Pension and other non-current assets
|
| | | | 1 | | | | | | — | | | | |
|
1
|
| |
|
Pension liabilities – non-current
|
| | | | — | | | | | | (7) | | | | | | (7) | | |
|
Funded Status of the plans
|
| | | | 1 | | | | | | (7) | | | | | | (6) | | |
|
As of December 31 2024
Funded plans |
| |
Funded pension plans
|
| |||||||||||||||
| |
$ millions
|
| |||||||||||||||||
| |
UK
|
| |
US
|
| |
Total
|
| |||||||||||
| Change in projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | |
|
0
|
| | | |
|
(21)
|
| | | | | (21) | | |
|
Service Cost
|
| | | | — | | | | | | — | | | | | | — | | |
|
Interest Cost
|
| | | | 0 | | | | | | (1) | | | | | | (1) | | |
|
Amendments
|
| | | | — | | | | | | — | | | | | | — | | |
|
Actuarial gains and (losses)
|
| | | | 0 | | | | | | 1 | | | | | | 1 | | |
|
Settlements
|
| | | | — | | | | | | — | | | | | | — | | |
|
Participant contributions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Benefits paid
|
| | | | 0 | | | | | | 2 | | | | | | 2 | | |
|
Currency translation and others
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Projected benefit obligation at end of year
|
| | |
|
0
|
| | | |
|
(19)
|
| | | | | (19) | | |
|
As of December 31 2024
Funded plans |
| |
Funded pension
plans |
| |||||||||||||||
| |
$ millions
|
| |||||||||||||||||
| |
UK
|
| |
US
|
| |
Total
|
| |||||||||||
| Change in plan assets: | | | | | | | | | | | | | | | | | | | |
|
Fair value of plan assets at beginning of year
|
| | |
|
1
|
| | | |
|
11
|
| | | | | 12 | | |
|
Actual return on plan assets
|
| | | | 0 | | | | | | 1 | | | | | | 1 | | |
|
Actuarial gains and (losses)
|
| | | | 0 | | | | | | — | | | | | | 0 | | |
|
Administrative expenses
|
| | | | 0 | | | | | | — | | | | | | 0 | | |
|
Settlements
|
| | | | — | | | | | | — | | | | | | — | | |
|
Contributions by the employer
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
|
Participant contributions
|
| | | | — | | | | | | — | | | | | | — | | |
|
Benefits paid
|
| | | | 0 | | | | | | (2) | | | | | | (2) | | |
|
Foreign currency exchange rate changes
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | |
|
Fair value of plan assets at the end of year
|
| | |
|
1
|
| | | |
|
11
|
| | | | | 12 | | |
|
Funded Status of the plans
|
| | |
|
1
|
| | | |
|
(8)
|
| | | | | (7) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
|
Pension and other non-current assets
|
| | | | 1 | | | | | | — | | | | | | 1 | | |
|
Pension liabilities – non-current
|
| | | | — | | | | | | (8) | | | | | | (8) | | |
|
Funded Status of the plans
|
| | | | 1 | | | | | | (8) | | | | | | (7) | | |
| | |||||||||||||||||||
|
As of December 31, 2025
Unfunded plans |
| |
Unfunded pension plans
|
| |||||||||||||||
| |
$ millions
|
| |||||||||||||||||
| |
US
|
| |
Germany
|
| |
Total
|
| |||||||||||
| Change in projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | |
|
(1)
|
| | | |
|
(14)
|
| | | |
|
(15)
|
| |
|
Service Cost
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
|
Interest Cost
|
| | |
|
—
|
| | | | | (1) | | | | | | (1) | | |
|
Amendments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Actuarial gains and (losses)
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Settlements
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Participant contributions
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Benefits paid
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Currency translation and others
|
| | |
|
—
|
| | | | | (1) | | | | | | (1) | | |
|
Projected benefit obligation at end of year
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
Unfunded Status of the plans
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
Unfunded Status of the plans
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
As of December 31, 2024
Unfunded plans |
| |
Unfunded pension plans
|
| |||||||||||||||
| |
$ millions
|
| |||||||||||||||||
| |
US
|
| |
Germany
|
| |
Total
|
| |||||||||||
| Change in projected benefit obligation: | | | | | | | | | | | | | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | |
|
(1)
|
| | | |
|
(16)
|
| | | |
|
(17)
|
| |
|
Service Cost
|
| | |
|
—
|
| | | |
|
—
|
| | | | | — | | |
|
Interest Cost
|
| | |
|
—
|
| | | | | (0) | | | | | | (0) | | |
|
Amendments
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Actuarial gains and (losses)
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Settlements
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Participant contributions
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
|
Benefits paid
|
| | |
|
—
|
| | | | | 1 | | | | | | 1 | | |
|
Currency translation and others
|
| | |
|
—
|
| | | | | — | | | | | | — | | |
|
Projected benefit obligation at end of year
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
Unfunded Status of the plans
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | | | | | | | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
Unfunded Status of the plans
|
| | | | (1) | | | | | | (14) | | | | | | (15) | | |
|
As of December 31, 2025
|
| |
Other long term benefit
plan — Germany ATZ |
| |||
| | | |
In $ million
Total |
| |||
| Change in benefit obligation: | | | | | | | |
|
Benefit obligation at beginning of year
|
| | |
|
(2)
|
| |
|
Service Cost
|
| | | | (2) | | |
|
Interest Cost
|
| | | | — | | |
|
Amendments
|
| | |
|
—
|
| |
|
Actuarial gains and (losses)
|
| | | | — | | |
|
Settlements
|
| | |
|
—
|
| |
|
Participant contributions
|
| | |
|
—
|
| |
|
Benefits paid
|
| | | | 1 | | |
|
Currency translation and others
|
| | |
|
—
|
| |
|
Benefit obligation at end of year
|
| | |
|
(3)
|
| |
| Change in plan assets: | | | | | | | |
|
Fair value of plan assets at beginning of year
|
| | | | 1 | | |
|
Actual return on plan assets
|
| | | | — | | |
|
Administrative expenses
|
| | |
|
—
|
| |
|
Settlements
|
| | |
|
—
|
| |
|
Contributions by the employer
|
| | | | — | | |
|
Participant contributions
|
| | |
|
—
|
| |
|
As of December 31, 2025
|
| |
Other long term benefit
plan — Germany ATZ |
| |||
| | | |
In $ million
Total |
| |||
|
Benefits paid
|
| | | | — | | |
|
Foreign currency exchange rate changes
|
| | | | — | | |
|
Fair value of plan assets at the end of year
|
| | |
|
1
|
| |
|
Funded Status of the plan
|
| | | | (2) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (2) | | |
|
Funded Status of the plans
|
| | | | (2) | | |
| | |||||||
|
As of December 31, 2024
|
| |
Other long term benefit
plan — Germany ATZ |
| |||
| | | |
In $ million
Total |
| |||
| Change in benefit obligation: | | | | | | | |
|
Benefit obligation at beginning of year
|
| | | | (2) | | |
|
Service Cost
|
| | | | (1) | | |
|
Interest Cost
|
| | | | (0) | | |
|
Amendments
|
| | | | — | | |
|
Actuarial gains and (losses)
|
| | | | 0 | | |
|
Settlements
|
| | | | — | | |
|
Participant contributions
|
| | | | — | | |
|
Benefits paid
|
| | | | 1 | | |
|
Currency translation and others
|
| | | | — | | |
|
Benefit obligation at end of year
|
| | | | (2) | | |
| Change in plan assets: | | | | | | | |
|
Fair value of plan assets at beginning of year
|
| | | | 1 | | |
|
Actual return on plan assets
|
| | | | — | | |
|
Administrative expenses
|
| | | | — | | |
|
Settlements
|
| | | | — | | |
|
Contributions by the employer
|
| | | | — | | |
|
Participant contributions
|
| | | | — | | |
|
Benefits paid
|
| | | | — | | |
|
Foreign currency exchange rate changes
|
| | | | — | | |
|
Fair value of plan assets at the end of year
|
| | | | 1 | | |
|
Funded Status of the plan
|
| | | | (1) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (1) | | |
|
Funded Status of the plans
|
| | | | (1) | | |
|
As of December 31, 2025
|
| |
Other Postretirement
Benefit Plans |
| |||
| | | |
$ million
US
|
| |||
| Unfunded plans | | | |||||
| Change in accumulated postretirement benefit obligation: | | | | | | | |
|
Accumulated postretirement benefit obligation at beginning of year
|
| | | | (2) | | |
|
Service Cost
|
| | | | — | | |
|
Interest Cost
|
| | | | — | | |
|
Amendments
|
| | | | — | | |
|
Actuarial gains and (losses)
|
| | | | — | | |
|
Settlements
|
| | | | — | | |
|
Participant contributions
|
| | | | — | | |
|
Benefits paid
|
| | | | — | | |
|
Currency translation and others
|
| | | | — | | |
|
Accumulated postretirement benefit obligation at end of year
|
| | | | (2) | | |
|
Unfunded Status at end of year
|
| | | | (2) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (2) | | |
|
Net (Liability) Recognized
|
| | | | (2) | | |
|
As of December 31, 2024
|
| |
Other Postretirement
Benefit Plans |
| |||
| | | |
$ million
US
|
| |||
| Unfunded plans | | | |||||
| Change in accumulated postretirement benefit obligation: | | | | | | | |
|
Projected benefit obligation at beginning of year
|
| | | | (2) | | |
|
Service Cost
|
| | | | — | | |
|
Interest Cost
|
| | | | — | | |
|
Amendments
|
| | | | — | | |
|
Actuarial gains and (losses)
|
| | | | — | | |
|
Settlements
|
| | | | — | | |
|
Participant contributions
|
| | | | — | | |
|
Benefits paid
|
| | | | — | | |
|
Currency translation and others
|
| | | | — | | |
|
Accumulated postretirement benefit obligation at end of year
|
| | | | (2) | | |
|
Unfunded Status of the plans
|
| | | | (2) | | |
| Amounts recognized in the consolidated balance sheets | | | | | | | |
|
Pension liabilities – non-current
|
| | | | (2) | | |
|
Net (Liability) Recognized
|
| | | | (2) | | |
|
As of December 31, 2025
|
| |
Funded and Unfunded
Pension Plans |
| |
Total
|
| ||||||||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
Germany
|
| | | | ||||||||||||
|
Projected benefit Obligation
|
| | | | — | | | | | | (18) | | | | | | (14) | | | | | | (32) | | |
|
Fair value of plan assets
|
| | | | — | | | | | | 10 | | | | | | — | | | | | | 10 | | |
|
PBO in excess of plan assets
|
| | | | — | | | | | | (18) | | | | | | (14) | | | | | | (22) | | |
|
As of December 31, 2024
|
| |
Funded and Unfunded
Pension Plans |
| |
Total
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||||||||
| | | |
US
|
| |
Germany
|
| | | | |||||||||
|
Projected benefit Obligation
|
| | | | (20) | | | | | | (14) | | | | | | (34) | | |
|
Fair value of plan assets
|
| | | | 11 | | | | | | — | | | | | | 11 | | |
|
PBO in excess of plan assets
|
| | | | (9) | | | | | | (14) | | | | | | (23) | | |
|
As of December 31, 2025
|
| |
Other postretirement
benefit plans |
| |
Total
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||||||||
| | | |
US
|
| |
Germany
|
| | | | |||||||||
|
Accumulated postretirement benefit obligation
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
|
Fair value of plan assets
|
| | | | — | | | | | | — | | | | | | — | | |
|
APBO in excess of plan assets
|
| | |
|
(2)
|
| | | |
|
—
|
| | | |
|
(2)
|
| |
|
As of December 31, 2024
|
| |
Other postretirement
benefit plans |
| |
Total
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||||||||
| | | |
US
|
| | | | | | | |||||||||
|
Accumulated postretirement benefit obligation
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
|
Fair value of plan assets
|
| | | | — | | | | | | — | | | | | | — | | |
|
APBO in excess of plan assets
|
| | | | (2) | | | | | | — | | | | | | (2) | | |
|
Year ended December 31, 2025
|
| |
Income Statement line item
|
| |
Pension Plans,
Other long term benefit plans & Other postretirement benefit Plans |
| |
Total
|
| ||||||||||||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| ||||||||||||||||||
| | | | | | |
UK
|
| |
US
|
| |
Germany
|
| | | | ||||||||||||
|
Service Cost
|
| | Cost of Sales | | | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | |
|
Interest Cost
|
| | Interest expense | | | | | 0 | | | | | | (1) | | | | | | (1) | | | | | | (2) | | |
|
Administrative Expenses
|
| |
Selling, general, and administrative expense
|
| | | | (0) | | | | | | (0) | | | | | | — | | | | | | (0) | | |
|
Expected return on plan assets
|
| |
Selling, general, and administrative expense
|
| | | | — | | | | | | 1 | | | | | | — | | | | | | 1 | | |
|
Actuarial gains and (losses)
|
| |
Selling, general, and administrative expense
|
| | | | (0) | | | | | | (1) | | | | | | 1 | | | | | | 0 | | |
|
Other
|
| |
Selling, general, and administrative expense
|
| | | | | | | | | | (0) | | | | | | (0) | | | | | | (0) | | |
|
Net pension expense
(income) |
| | | | | | | (0) | | | | | | (1) | | | | | | (2) | | | | | | (3) | | |
|
Year ended December 31, 2024
|
| |
Income Statement line item
|
| |
Pension Plans,
Other long term benefit plans & Other postretirement benefit Plans |
| |
Total
|
| ||||||||||||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| ||||||||||||||||||
| | | | | | |
UK
|
| |
US
|
| |
Germany
|
| | | | ||||||||||||
|
Service Cost
|
| | Cost of Sales | | | | | — | | | | | | — | | | | | | (1) | | | | | | (1) | | |
|
Interest Cost
|
| | Interest expense | | | | | (0) | | | | | | (1) | | | | | | (0) | | | | | | (1) | | |
|
Administrative Expenses
|
| |
Selling, general, and administrative expense
|
| | | | (0) | | | | | | (0) | | | | | | — | | | | | | (0) | | |
|
Expected return on plan assets
|
| |
Selling, general, and administrative expense
|
| | | | — | | | | | | 1 | | | | | | 0 | | | | | | 1 | | |
|
Actuarial gains and (losses)
|
| |
Selling, general, and administrative expense
|
| | | | (0) | | | | | | 1 | | | | | | 1 | | | | | | 2 | | |
|
Other
|
| |
Selling, general, and administrative expense
|
| | | | — | | | | | | — | | | | | | (0) | | | | | | (0) | | |
|
Net pension expense
(income) |
| | | | | | | (0) | | | | | | 1 | | | | | | (0) | | | | | | 1 | | |
| | | |
Pension Plans
|
| |
Postretirement
Plans |
| ||||||||||||||||||
|
Year ended 31 December 2025
|
| |
UK
|
| |
US
|
| |
Germany
|
| |||||||||||||||
|
Discount rate
|
| | | | n/a | | | | | | 5.13% | | | | | | 4.25% | | | | | | 5.13% | | |
|
Inflation rate
|
| | | | n/a | | | | | | 0% | | | | | | 2% | | | | | | n/a | | |
|
Expected long-term rate of return on plan assets
|
| | | | n/a | | | | | | 5.13% | | | | | | 4.25% | | | | | | 5.13% | | |
|
Long-term rate of compensation increase
|
| | | | n/a | | | | | | 0% | | | | | | 3% | | | | | | n/a | | |
| | | |
Pension Plans
|
| |
Postretirement
Plans |
| ||||||||||||||||||
|
Year ended 31 December 2024
|
| |
UK
|
| |
US
|
| |
Germany
|
| |||||||||||||||
|
Discount rate
|
| | | | n/a | | | | | | 5.37% | | | | | | 3.45% | | | | | | 5.37% | | |
|
Inflation rate
|
| | | | n/a | | | | | | 0% | | | | | | 2% | | | | | | n/a | | |
|
Expected long-term rate of return on plan assets
|
| | | | n/a | | | | | | 5.37% | | | | | | 3.45% | | | | | | 5.37% | | |
|
Long-term rate of compensation increase
|
| | | | n/a | | | | | | 0% | | | | | | 3% | | | | | | n/a | | |
| | | |
Targeted
|
| |
Actual
|
| ||||||||||||||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
Germany
|
| |
UK
|
| |
US
|
| |
Germany
|
| ||||||||||||||||||
|
As at December 31, 2025
|
| |
2025
|
| |
2025
|
| |
2025
|
| |
2025
|
| |
2025
|
| |
2025
|
| ||||||||||||||||||
|
Cash
|
| | | | 100% | | | | | | 4% | | | | | | 100% | | | | | | 100% | | | | | | 4% | | | | | | 100% | | |
|
Equity securities
|
| | | | — | | | | | | 43% | | | | | | — | | | | | | — | | | | | | 78% | | | | | | — | | |
|
Fixed Income securities
|
| | | | — | | | | | | 53% | | | | | | — | | | | | | — | | | | | | 18% | | | | | | — | | |
|
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
Targeted
|
| |
Actual
|
| ||||||||||||||||||||||||||||||
| | | |
UK
|
| |
US
|
| |
Germany
|
| |
UK
|
| |
US
|
| |
Germany
|
| ||||||||||||||||||
|
As at December 31, 2024
|
| |
2024
|
| |
2024
|
| |
2024
|
| |
2024
|
| |
2024
|
| |
2024
|
| ||||||||||||||||||
|
Cash
|
| | | | 100% | | | | | | 4% | | | | | | 100% | | | | | | 100% | | | | | | 3% | | | | | | 100% | | |
|
Equity securities
|
| | | | — | | | | | | 43% | | | | | | — | | | | | | — | | | | | | 77% | | | | | | — | | |
|
Fixed Income securities
|
| | | | — | | | | | | 53% | | | | | | — | | | | | | — | | | | | | 20% | | | | | | — | | |
|
Total
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Fair value measurements
using input type |
| | | | | | | |||||||||||||||
|
($ millions)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash
|
| | | | 2 | | | | | | — | | | | | | — | | | | |
|
2
|
| |
|
Equity securities
|
| | | | 5 | | | | | | 3 | | | | | | — | | | | |
|
8
|
| |
|
Fixed Income securities
|
| | | | 2 | | | | | | — | | | | | | — | | | | |
|
2
|
| |
|
Fair value of plan assets at end of year
|
| | | | 9 | | | | | | 3 | | | | | | — | | | | |
|
12
|
| |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Fair value measurements
using input type |
| | | | | | | |||||||||||||||
|
($ millions)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash
|
| | | | 2 | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Equity securities
|
| | | | 5 | | | | | | 3 | | | | | | — | | | | | | 8 | | |
|
Fixed Income securities
|
| | | | 3 | | | | | | — | | | | | | — | | | | | | 3 | | |
|
Fair value of plan assets at end of year
|
| | | | 10 | | | | | | 3 | | | | | | — | | | | | | 13 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Property, plant equipment
|
| | | | 2 | | | | | | — | | |
|
Inventories
|
| | | | 11 | | | | | | 11 | | |
|
Trade and other receivables
|
| | | | 4 | | | | | | 4 | | |
|
Cash and cash equivalents
|
| | | | 3 | | | | | | 2 | | |
|
Less: Impairment loss
|
| | |
|
(0)
|
| | | |
|
(3)
|
| |
|
Assets held for sale
|
| | | | 20 | | | | | | 14 | | |
|
Trade and other payables
|
| | | | (3) | | | | | | (2) | | |
|
Operating lease liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Other liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Pension liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Liabilities held for sale
|
| | | | (6) | | | | | | (5) | | |
| | | |
Quarter ended
|
| |||||||||
| | | |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Revenue
|
| | | | 237 | | | | | | 188 | | |
|
Cost of sales
|
| | | | (180) | | | | | | (146) | | |
|
Gross profit
|
| | | | 57 | | | | | | 42 | | |
|
Selling, general and administrative expenses
|
| | | | (45) | | | | | | (42) | | |
|
Loss on sale of property, plant and equipment
|
| | | | 0 | | | | | | — | | |
|
Interest expense
|
| | | | (53) | | | | | | (52) | | |
|
Interest income
|
| | | | 0 | | | | | | 0 | | |
|
Foreign currency gain/(loss), net
|
| | | | (2) | | | | | | 8 | | |
|
Loss before income tax benefit/(expense)
|
| | | | (43) | | | | | | (44) | | |
|
Income tax expense
|
| | | | (4) | | | | | | (9) | | |
|
Net Loss
|
| | | | (47) | | | | | | (53) | | |
| Net Loss per share* | | | | | | | | | | | | | |
|
Basic
|
| | | | (0.42) | | | | | | (0.47) | | |
|
Diluted
|
| | | | (0.42) | | | | | | (0.47) | | |
| Weighted-average shares outstanding* | | | | | | | | | | | | | |
|
Basic
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
|
Diluted
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
| | | |
Quarter ended
|
| |||||||||
| | | |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Net Loss
|
| | | | (47) | | | | | | (53) | | |
| Other comprehensive income/(loss), net of tax: | | | | | | | | | | | | | |
|
Exchange gain / (loss) on translation of foreign operations (net of tax)
|
| | | | (0) | | | | | | 0 | | |
|
Total other comprehensive income/(loss) for the period, net of tax
|
| | | | (0) | | | | | | 0 | | |
|
Total comprehensive income/(loss) for the period, net of tax
|
| | | | (47) | | | | | | (53) | | |
| | | |
As of March 29
2026 |
| |
As of December 31
2025 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 30 | | | | | | 32 | | |
|
Restricted cash deposit
|
| | | | 3 | | | | | | — | | |
|
Accounts receivables, less allowances for credit losses of $0 million and $0 million as of March 29, 2026 and December 31, 2025
|
| | | | 168 | | | | | | 156 | | |
|
Inventories
|
| | | | 217 | | | | | | 181 | | |
|
Prepayments and other current assets
|
| | | | 38 | | | | | | 42 | | |
|
Assets held for sale
|
| | | | 18 | | | | | | 20 | | |
|
Total current assets
|
| | | | 474 | | | | | | 431 | | |
|
Property, plant and equipment, net
|
| | | | 224 | | | | | | 221 | | |
|
Right-of-use assets
|
| | | | 17 | | | | | | 15 | | |
|
Deferred tax assets
|
| | | | 43 | | | | | | 44 | | |
|
Goodwill
|
| | | | 78 | | | | | | 78 | | |
|
Other intangible assets, net
|
| | | | 93 | | | | | | 96 | | |
|
Other noncurrent assets
|
| | | | 10 | | | | | | 10 | | |
|
Total Assets
|
| | | | 939 | | | | | | 895 | | |
| LIABILITIES AND EQUITY | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Accounts payable, trade
|
| | | | 119 | | | | | | 106 | | |
|
Accrued expenses and other current liabilities
|
| | | | 127 | | | | | | 116 | | |
|
Liability for management incentive plan
|
| | | | 144 | | | | | | 132 | | |
|
Borrowings, current
|
| | | | 163 | | | | | | 154 | | |
|
Operating lease liabilities, current
|
| | | | 5 | | | | | | 2 | | |
|
Liabilities directly associated with the assets held for sale
|
| | | | 6 | | | | | | 6 | | |
|
Total current liabilities
|
| | | | 564 | | | | | | 516 | | |
|
Borrowings, non-current
|
| | | | 549 | | | | | | 1,280 | | |
|
Operating lease liabilities, non-current
|
| | | | 13 | | | | | | 14 | | |
|
Deferred tax liabilities
|
| | | | 1 | | | | | | 2 | | |
|
Pension liabilities, non-current
|
| | | | 26 | | | | | | 26 | | |
|
Other non-current liabilities
|
| | | | 23 | | | | | | 21 | | |
|
Total Liabilities
|
| | | | 1,176 | | | | | | 1,859 | | |
| Commitments and contingencies (refer to Note 9) | | | | | | | | | | | | | |
| Shareholders’ deficit | | | | | | | | | | | | | |
|
Ordinary shares, nil par value 112,936,894 shares authorized, 112,936,894 shares issued and 112,936,894 shares outstanding as of March 29, 2026 and December 31, 2025*;
|
| | | | — | | | | | | — | | |
|
Accumulated deficit
|
| | | | (983) | | | | | | (936) | | |
|
Additional paid in capital
|
| | | | 774 | | | | | | — | | |
|
Accumulated other comprehensive loss
|
| | | | (28) | | | | | | (28) | | |
|
Total shareholders deficit
|
| | | | (237) | | | | | | (964) | | |
|
Total Liabilities and Equity
|
| | | | 939 | | | | | | 895 | | |
| | | |
Quarter ended
|
| |||||||||
| | | |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| Cash flows from operating activities | | | | | | | | | | | | | |
|
Net loss
|
| | | | (47) | | | | | | (53) | | |
| Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
|
Depreciation of property, plant and equipment
|
| | | | 5 | | | | | | 5 | | |
|
Amortization of intangible assets and cloud computing arrangements
|
| | | | 2 | | | | | | 2 | | |
|
Loss on the sale of property, plant and equipment
|
| | | | (0) | | | | | | — | | |
|
Deferred income tax benefits
|
| | | | 4 | | | | | | 9 | | |
|
Operating lease expense
|
| | | | 2 | | | | | | 1 | | |
|
Foreign currency (gain)/loss, net
|
| | | | 2 | | | | | | (8) | | |
|
Inventory provision
|
| | | | 4 | | | | | | — | | |
|
Management incentive plan
|
| | | | 13 | | | | | | 21 | | |
|
Non-cash interest expense
|
| | | | 38 | | | | | | 49 | | |
| Change in operating assets and liabilities: | | | | | | | | | | | | | |
|
Receivable, prepayments and other current assets
|
| | | | (10) | | | | | | (13) | | |
|
Inventories
|
| | | | (43) | | | | | | (2) | | |
|
Income tax receivable and payable
|
| | | | (0) | | | | | | (1) | | |
|
Payables, accrued expenses and other liabilities
|
| | | | 25 | | | | | | 9 | | |
|
Deferred consideration
|
| | | | (1) | | | | | | — | | |
|
Operating lease assets and liabilities
|
| | | | (1) | | | | | | (0) | | |
|
Net cash (used)/from in operating activities
|
| | | | (7) | | | | | | 19 | | |
| Cash flows from investing activities | | | | | | | | | | | | | |
|
Proceeds from disposal of property, plant and equipment
|
| | | | 0 | | | | | | 0 | | |
|
Purchase of property, plant and equipment
|
| | | | (10) | | | | | | (4) | | |
|
Purchase of intangible assets
|
| | | | — | | | | | | (0) | | |
|
Net cash used in investing activities
|
| | | | (10) | | | | | | (4) | | |
| Cash flows from financing activities | | | | | | | | | | | | | |
|
Proceeds from borrowings
|
| | | | 293 | | | | | | 175 | | |
|
Repayment of borrowings
|
| | | | (275) | | | | | | (197) | | |
|
Net cash provided/(used) by financing activities
|
| | | | 18 | | | | | | (22) | | |
|
Effect of exchange rate fluctuations on cash and cash equivalents held
|
| | | | (0) | | | | | | 8 | | |
|
Increase/(Decrease) in cash and cash equivalents and restricted cash deposit
|
| | | | 1 | | | | | | (7) | | |
|
Cash and cash equivalents and restricted cash deposit at beginning of period
|
| | | | 32 | | | | | | 32 | | |
|
Cash and cash equivalents and restricted cash deposit at end of period
|
| | | | 33 | | | | | | 33 | | |
| Reconciliation to consolidated balance sheet | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | | 30 | | | | | | 26 | | |
|
Restricted cash deposit
|
| | | | 3 | | | | | | 7 | | |
| Total | | | | | 33 | | | | | | 33 | | |
| Supplemental disclosures of cash flow information: | | | | | | | | | | | | | |
|
Income taxes paid
|
| | | | (1) | | | | | | (1) | | |
|
Interest paid
|
| | | | (15) | | | | | | (3) | | |
|
PIK forgiveness
|
| | | | 774 | | | | | | — | | |
| | | |
Ordinary shares*
|
| |
Additional
paid in capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total Equity
|
| |||||||||||||||||||||
| | | |
Number of Shares
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||||||||
|
Balance at December 31, 2025
|
| | | | 112,936,894 | | | | | | — | | | | | | — | | | | | | (936) | | | | | | (28) | | | | | | (964) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (47) | | | | | | — | | | | | | (47) | | |
|
Capital contribution
|
| | | | — | | | | | | — | | | | | | 774 | | | | | | — | | | | | | — | | | | | | 774 | | |
|
Currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0) | | | | | | (0) | | |
|
Balance as of March 29, 2026
|
| | | | 112,936,894 | | | | | | — | | | | | | 774 | | | | | | (983) | | | | | | (28) | | | | | | (237) | | |
| | | |
Ordinary shares*
|
| |
Accumulated Deficit
|
| |
Accumulated Other
Comprehensive Income |
| |
Total
Equity |
| ||||||||||||||||||
| | | |
Number of Shares
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||||||||
|
Balance at December 31, 2024
|
| | | | 112,936,894 | | | | | | — | | | | | | (763) | | | | | | (27) | | | | | | (790) | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | (53) | | | | | | — | | | | | | (53) | | |
|
Currency translation adjustment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0 | | | | | | 0 | | |
|
Balance as of March 30, 2025
|
| | | | 112,936,894 | | | | | | — | | | | | | (816) | | | | | | (27) | | | | | | (843) | | |
| | | |
Quarter ended
|
| |||||||||
|
Geographic location
|
| |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Rest of Europe
|
| | | | 86 | | | | | | 73 | | |
|
United States of America
|
| | | | 94 | | | | | | 64 | | |
|
Rest of the World
|
| | | | 45 | | | | | | 40 | | |
|
United Kingdom
|
| | | | 12 | | | | | | 11 | | |
|
Total Net Sales
|
| | | | 237 | | | | | | 188 | | |
| | | |
Quarter ended
|
| |||||||||
|
End-Use Market
|
| |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Aerospace
|
| | | | 93 | | | | | | 65 | | |
|
IGT
|
| | | | 94 | | | | | | 73 | | |
|
Transportation
|
| | | | 50 | | | | | | 50 | | |
|
Total Net Sales
|
| | | | 237 | | | | | | 188 | | |
|
Deferred revenue
|
| |
March 29, 2026
|
| |
December 31, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Beginning balance, January 1
|
| | |
|
14
|
| | | |
|
4
|
| |
|
Revenue (cash) received in advance
|
| | | | 0 | | | | | | 13 | | |
|
Less: revenue recognized
|
| | | | (1) | | | | | | (3) | | |
|
Ending Balance
|
| | |
|
13
|
| | | |
|
14
|
| |
|
Quarter Ended March 29, 2026
|
| |
Engine
Products — Europe |
| |
Engine
Products — North America |
| |
Turbo
Wheels |
| |
Total
|
| ||||||||||||
|
3rd party Revenue – consolidated
|
| | | | 104 | | | | | | 87 | | | | | | 46 | | | | | | 237 | | |
|
Inter-segment sales
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Gross segment Revenue
|
| | | | 104 | | | | | | 87 | | | | | | 46 | | | | | | 237 | | |
|
Adjusted Cost of Sales*
|
| | | | (71) | | | | | | (60) | | | | | | (38) | | | | | | | | |
|
Adjusted Selling, general and administrative expenses*
|
| | | | (6) | | | | | | (4) | | | | | | (5) | | | | | | | | |
|
Other segment items**
|
| | | | (4) | | | | | | (3) | | | | | | (1) | | | | | | | | |
|
Segment Adjusted EBITDA
|
| | | | 23 | | | | | | 20 | | | | | | 2 | | | | | | 45 | | |
|
Quarter Ended March 30, 2025
|
| |
Engine
Products — Europe |
| |
Engine
Products — North America |
| |
Turbo
Wheels |
| |
Total
|
| ||||||||||||
|
3rd party Revenue – consolidated
|
| | | | 80 | | | | | | 61 | | | | | | 47 | | | | | | 188 | | |
|
Inter-segment sales
|
| | | | — | | | | | | 5 | | | | | | — | | | | | | 5 | | |
|
Gross segment Revenue
|
| | | | 80 | | | | | | 66 | | | | | | 47 | | | | | | 193 | | |
|
Adjusted Cost of Sales*
|
| | | | (58) | | | | | | (47) | | | | | | (40) | | | | | | | | |
|
Adjusted Selling, general and administrative expenses*
|
| | | | (4) | | | | | | (3) | | | | | | (3) | | | | | | | | |
|
Other segment items**
|
| | | | (3) | | | | | | (3) | | | | | | (1) | | | | | | | | |
|
Segment Adjusted EBITDA
|
| | | | 15 | | | | | | 13 | | | | | | 3 | | | | | | 31 | | |
| | | |
Quarter Ended
March 29, 2026 |
| |
Quarter Ended
March 30, 2025 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Total Segment Adjusted EBITDA
|
| | | | 45 | | | | | | 31 | | |
|
Unallocated corporate expenses
|
| | | | (5) | | | | | | (2) | | |
|
One-time costs related to the IPO
|
| | | | (8) | | | | | | — | | |
|
Management incentive plan
|
| | | | (13) | | | | | | (21) | | |
|
IT Development Project & others
|
| | | | — | | | | | | (1) | | |
|
Impairment of disposal group held for sale
|
| | | | (0) | | | | | | (0) | | |
|
Foreign currency gain/(loss), net
|
| | | | (2) | | | | | | 8 | | |
|
Interest expense*
|
| | | | (53) | | | | | | (52) | | |
|
Interest income
|
| | | | 0 | | | | | | 0 | | |
|
Depreciation and amortization
|
| | | | (7) | | | | | | (7) | | |
|
Loss before income tax
|
| | | | (43) | | | | | | (44) | | |
|
Depreciation and Amortization
|
| |
Quarter ended
March 29, 2026 |
| |
Quarter ended
March 30, 2025 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 4 | | | | | | 3 | | |
|
Engine Products – North America
|
| | | | 2 | | | | | | 2 | | |
|
Turbo Wheels
|
| | | | 1 | | | | | | 1 | | |
|
Unallocated
|
| | | | 0 | | | | | | 1 | | |
|
Consolidated depreciation and amortization
|
| | | | 7 | | | | | | 7 | | |
|
Addition to long lived asset*
|
| |
Quarter ended
March 29, 2026 |
| |
Quarter ended
March 30, 2025 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 7 | | | | | | 2 | | |
|
Engine Products – North America
|
| | | | 2 | | | | | | 2 | | |
|
Turbo Wheels
|
| | | | — | | | | | | — | | |
|
Unallocated
|
| | | | — | | | | | | — | | |
|
Consolidated long lived assets
|
| | | | 9 | | | | | | 4 | | |
|
Total Assets
|
| |
March 29,
2026 |
| |
December 31,
2025 |
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Engine Products – Europe
|
| | | | 461 | | | | | | 430 | | |
|
Engine Products – North America
|
| | | | 215 | | | | | | 200 | | |
|
Turbo Wheels
|
| | | | 211 | | | | | | 218 | | |
|
Unallocated
|
| | | | 52 | | | | | | 47 | | |
|
Consolidated assets
|
| | | | 939 | | | | | | 895 | | |
| | | |
Quarter ended
|
| |||||||||
| | | |
March 29, 2026
|
| |
March 30, 2025
|
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
| Basic and diluted net loss per common share: | | | | | | | | | | | | | |
|
Net loss
|
| | | | (47) | | | | | | (53) | | |
|
Weighted average number of ordinary shares outstanding (basic and diluted)
|
| | | | 112,936,894 | | | | | | 112,936,894 | | |
|
Net loss per share (basic and diluted)
|
| | | | (0.42) | | | | | | (0.47) | | |
| | | |
As of
March 29, 2026 |
| |
As of
December 31, 2025 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Raw materials and supplies
|
| | | | 79 | | | | | | 52 | | |
|
Work in process
|
| | | | 98 | | | | | | 91 | | |
|
Finished products
|
| | | | 34 | | | | | | 30 | | |
|
Right of return assets
|
| | | | 15 | | | | | | 13 | | |
|
Subtotal
|
| | |
|
226
|
| | | |
|
186
|
| |
|
Less: Allowance for excess and obsolete inventory
|
| | | | (9) | | | | | | (5) | | |
|
Total Inventories, net
|
| | | | 217 | | | | | | 181 | | |
|
Currency
|
| |
Category
|
| |
Floating
|
| |
Fixed
|
| |
March 29, 2026
|
| |||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||
|
US$
|
| | Term loan | | | | | 515 | | | | | | — | | | | | | 515 | | |
|
Multi-currency
|
| |
Shareholder PIK Loan
|
| | | | — | | | | | | 137 | | | | | | 137 | | |
| | | |
Revolving credit facility
|
| | | | 19 | | | | | | — | | | | | | 19 | | |
| | | | Other loans | | | | | 15 | | | | | | 26 | | | | | | 41 | | |
| Total | | | | | | | | 549 | | | | | | 163 | | | | | | 712 | | |
| Current | | | | | | | | 13 | | | | | | 150 | | | | | | 163 | | |
| Non-current | | | | | | | | 536 | | | | | | 13 | | | | | | 549 | | |
|
Total Borrowings
|
| | | | | | | 549 | | | | | | 163 | | | | | | 712 | | |
|
Currency
|
| |
Category
|
| |
Floating
|
| |
Fixed
|
| |
December 31, 2025
|
| |||||||||
| | | | | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |||||||||
|
US$
|
| | Term loan | | | | | 517 | | | | | | — | | | | |
|
517
|
| |
|
Multi-currency
|
| |
Shareholder PIK Loan
|
| | | | — | | | | | | 878 | | | | |
|
878
|
| |
| | | |
Revolving credit facility
|
| | | | 1 | | | | | | — | | | | |
|
1
|
| |
| | | | Other loans | | | | | 11 | | | | | | 27 | | | | |
|
38
|
| |
| Total | | | | | | | | 529 | | | | | | 905 | | | | | | 1,434 | | |
| Current | | | | | | | | 14 | | | | | | 140 | | | | | | 154 | | |
| Non-current | | | | | | | | 515 | | | | | | 765 | | | | | | 1,280 | | |
|
Total Borrowings
|
| | | | | | | 529 | | | | | | 905 | | | | | | 1,434 | | |
| | | |
Term loan
|
| |
PIK Loan
|
| |
Revolving
credit facility |
| |
Other loans
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||
|
9 months ended 31 December 2026
|
| | | | — | | | | | | 137 | | | | | | — | | | | | | 26 | | |
|
Year ended 31 December 2027
|
| | | | — | | | | | | — | | | | | | 19 | | | | | | 7 | | |
|
Year ended 31 December 2028
|
| | | | — | | | | | | — | | | | | | — | | | | | | 5 | | |
|
Year ended 31 December 2029
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Year ended 31 December 2030
|
| | | | 515 | | | | | | — | | | | | | — | | | | | | 1 | | |
|
Thereafter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total before unamortized discount and issuance costs
|
| | | | 515 | | | | | | 137 | | | | | | 19 | | | | | | 41 | | |
|
Less: unamortized discount and issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total borrowings
|
| | | | 515 | | | | | | 137 | | | | | | 19 | | | | | | 41 | | |
|
Years ended December 31
|
| |
Term loan
|
| |
PIK Loan
|
| |
Revolving
credit facility |
| |
Other loans
|
| ||||||||||||
| | | |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| |
$ millions
|
| ||||||||||||
|
2026
|
| | | | — | | | | | | 131 | | | | | | — | | | | | | 23 | | |
|
2027
|
| | | | — | | | | | | — | | | | | | 1 | | | | | | 6 | | |
|
2028
|
| | | | — | | | | | | 747 | | | | | | — | | | | | | 5 | | |
|
2029
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2 | | |
|
2030
|
| | | | 517 | | | | | | — | | | | | | — | | | | | | 2 | | |
|
Thereafter
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total before unamortized discount and issuance costs
|
| | | | 517 | | | | | | 878 | | | | | | 1 | | | | | | 38 | | |
|
Less: unamortized discount and issuance costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total borrowings
|
| | | | 517 | | | | | | 878 | | | | | | 1 | | | | | | 38 | | |
| | | |
Quarter ended
March 29, 2026 |
| |
Quarter ended
March 30, 2025 |
| ||||||
| | | |
$ millions
|
| |
$ millions
|
| ||||||
|
Contractual interest expense
|
| | | | 53 | | | | | | 52 | | |
|
Amortization of debt issuance costs
|
| | | | (0) | | | | | | (0) | | |
|
Total interest expense
|
| | | | 53 | | | | | | 52 | | |
| | | |
March 29, 2026
|
| |
December 31, 2025
|
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Property, plant equipment
|
| | | | 3 | | | | | | 2 | | |
|
Inventories
|
| | | | 9 | | | | | | 11 | | |
|
Trade and other receivables
|
| | | | 4 | | | | | | 4 | | |
|
Cash and cash equivalents
|
| | | | 2 | | | | | | 3 | | |
|
Assets held for sale
|
| | | | 18 | | | | | | 20 | | |
| | | |
March 29, 2026
|
| |
December 31, 2025
|
| ||||||
| | | |
$ million
|
| |
$ million
|
| ||||||
|
Trade and other payables
|
| | | | (3) | | | | | | (3) | | |
|
Operating lease liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Other liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Pension liabilities
|
| | | | (1) | | | | | | (1) | | |
|
Liabilities held for sale
|
| | | | (6) | | | | | | (6) | | |
| | |||||||||||||
| |
Jefferies*
|
| |
Morgan Stanley*
|
|
| |
Barclays
|
| |
Moelis & Company
|
|
| |
RBC Capital Markets
|
| |
Rothschild & Co
|
|
| | | |
Amount
to be Paid |
| |||
|
Registration fee
|
| | | $ | 111,170 | | |
|
FINRA filing fee
|
| | | $ | 129,300 | | |
|
Listing fees
|
| | | $ | 325,000 | | |
|
Transfer agent’s fees
|
| | | $ | 3,500 | | |
|
Printing and engraving expenses
|
| | | $ | 155,000 | | |
|
Legal fees and expenses
|
| | | $ | 5,294,000 | | |
|
Accounting fees and expenses
|
| | | $ | 7,359,000 | | |
|
Blue Sky fees and expenses
|
| | | $ | N/A | | |
|
Miscellaneous
|
| | | $ | 969,950 | | |
|
Total
|
| | | $ | 14,346,840 | | |
| |
Signatures
|
| |
Title
|
| |||
| |
/s/ Michael Joseph Quinn
Michael Joseph Quinn
|
| |
Chief Executive Officer and Executive Director
(Principal Executive Officer) |
| |||
| |
/s/ David John Egan
David John Egan
|
| |
Chief Financial Officer and Executive Director
(Principal Financial Officer and Principal Accounting Officer) |
| |||
| |
*
Dirkson Charles
|
| |
Director
|
| |||
| |
*
Nicholas Sanders
|
| |
Director
|
| |||
| |
*
Henry F. Brooks
|
| |
Director
|
| |||
| |
*
Taiwo K. Danmola
|
| |
Director
|
| |||
| |
*
Stanley Deal
|
| |
Director
|
| |||
| |
*
C. Alexander Harman
|
| |
Director
|
| |||
| |
*
Willibald Meixner
|
| |
Director
|
| |||
| |
By:
|
| |
/s/ David John Egan
|
| | | |
| | | | |
Name:
David John Egan
Attorney-in-Fact
|
| | | |
| |
Doncasters Inc.
|
| | | | |||
| |
By:
|
| |
/s/ Joseph Joseph
|
| |
Authorized Representative in the U.S.
|
|
| | | | |
Name:
Joseph Joseph
|
| | | |
| | | | |
Title:
Corporate Secretary
|
| | | |