| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||
| Revenues | 1,038.8 | 1,123.0 | 933.3 | 876.4 | 783.1 | 866.4 | 698.5 | 659.2 | 576.2 | 591.1 | 496.5 | 445.8 | 381.0 | 399.6 | 361.6 | 364.1 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 3,971.5 | 3,224.4 | 2,323.0 | 1,588.0 | 1,349.3 | 870.5 | 509.5 | 264.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 327.8 | (87.3) | (615.8) | (1,200.9) | (866.0) | (383.7) | (107.8) | (127.4) |
| Non-Operating | ||||||||
| Interest Income | 1,899.3 | 1,608.2 | 1,204.4 | 685.2 | 527.9 | 326.4 | 186.7 | 119.4 |
| Interest Expense | 441.4 | 425.5 | 344.3 | 183.0 | 69.7 | |||
| Tax & Net | ||||||||
| Income Tax Expense | 12.8 | 9.3 | 2.2 | (3.9) | (17.4) | (2.3) | 0.4 | 0.0 |
| Net Income From Continuing Ops | 382.4 | 52.2 | (517.8) | (985.3) | (707.4) | |||
| Per Share | ||||||||
| EPS Basic | 1.13 | 0.16 | (1.67) | (3.34) | (2.51) | (2.78) | (2.63) | (2.84) |
| EPS Diluted | 1.10 | 0.15 | (1.67) | (3.34) | (2.51) | (2.94) | ||
| Supplementary Data | ||||||||
| EBITDA | 608.2 | 137.8 | (446.8) | (1,066.2) | (813.3) | (363.7) | (98.3) | (122.2) |
| EBIT | 327.8 | (87.3) | (615.8) | (1,200.9) | (866.0) | (383.7) | ||
| 354.8 |
| 361.0 |
| 269.4 |
| 261.8 |
| 230.7 |
| 204.0 |
| 174.0 |
| - |
| 138.3 |
| 130.0 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Selling & Marketing | 72.9 | 98.8 | 78.5 | 79.6 | 74.0 | 136.0 | 145.2 | 135.3 | 133.0 | 161.3 | 146.9 | 145.1 | 140.9 | 188.3 | 163.9 | 168.7 | 156.2 | ||||||||||
| General & Administrative | 145.3 | 141.2 | 144.9 | 132.9 | 134.3 | 139.4 | 138.5 | 123.5 | 128.7 | 132.8 | 140.3 | 127.5 | 139.3 | 158.6 | 161.0 | 157.5 | |||||||||||
| Depreciation & Amortization | 74.9 | 75.5 | 65.3 | 64.7 | 59.4 | 54.3 | 46.7 | 49.2 | 43.2 | 36.5 | 40.1 | 74.3 | 23.9 | 15.6 | 20.9 | 28.1 | |||||||||||
| Amortization of Intangibles | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.6 | 0.6 | 1.7 | 2.0 | 2.9 | 14.2 | 14.1 | 23.6 | 7.4 | 7.4 | 7.0 | 5.5 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Operating Expenses | 950.3 | 1,005.4 | 869.7 | 818.4 | 791.5 | 870.7 | 831.1 | 732.6 | 736.9 | 763.3 | 706.0 | 689.7 | 691.0 | 759.1 | 649.1 | ||||||||||||
| Operating Income | |||||||||||||||||||||||||||
| Operating Income | 88.4 | 117.6 | 63.7 | 58.1 | (8.4) | (4.3) | (132.6) | (73.5) | (160.8) | (172.2) | (209.4) | (243.8) | (310.0) | (359.5) | (287.5) | (277.2) | (226.6) | (196.2) | (166.1) | (114.3) | (209.3) | (26.8) | (33.3) | - | (81.5) | (32.6) | - |
| Non-Operating | |||||||||||||||||||||||||||
| Interest Income | 532.4 | 493.6 | 454.1 | 419.1 | 402.7 | 409.4 | 377.1 | 337.6 | 315.7 | 288.3 | 262.7 | 214.8 | 178.3 | 155.3 | 136.8 | 137.6 | 134.6 | 138.4 | 117.3 | 103.8 | 94.5 | 73.9 | 54.2 | - | 52.4 | 45.1 | - |
| Interest Expense | 113.8 | 111.7 | 110.0 | 105.9 | 107.6 | 107.8 | 104.1 | 95.3 | 90.4 | 84.6 | 73.9 | 63.0 | 51.2 | 43.8 | 25.1 | 19.4 | 15.8 | ||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Operating Income | 18.9 | 15.6 | 19.4 | 13.5 | 13.7 | 87.2 | 34.3 | 29.3 | 27.7 | 4.5 | 38.7 | 36.6 | 103.5 | 35.5 | 36.0 | 72.7 | 172.1 | ||||||||||
| Pre-Tax Income | 107.4 | 133.2 | 83.0 | 71.6 | 5.3 | 82.9 | (98.3) | (44.1) | (133.0) | (167.6) | (170.7) | (207.3) | (206.5) | (324.0) | (251.4) | (204.5) | |||||||||||
| Tax & Net | |||||||||||||||||||||||||||
| Income Tax Expense | 4.5 | 3.7 | 2.3 | 2.3 | 2.5 | 2.5 | 1.9 | 1.0 | 0.9 | (0.7) | 1.0 | (1.3) | (0.8) | (1.6) | (0.2) | (18.1) | 0.3 | 0.3 | 0.2 | (2.4) | (0.1) | 0.1 | 0.1 | - | 0.1 | 0.1 | - |
| Net Income From Continuing Ops | 102.9 | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | (100.2) | (45.1) | (133.9) | (166.9) | (171.8) | (206.0) | (205.7) | (322.4) | (251.3) | (186.4) | (54.7) | ||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income | 102.9 | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | (100.2) | (45.1) | (133.9) | (166.9) | (171.8) | (206.0) | (205.7) | (322.4) | (251.3) | (186.4) | (54.7) | ||||||||||
| Net Income Attributable To Parent | 102.9 | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | (100.2) | (45.1) | (133.9) | (166.9) | (171.8) | (206.0) | (205.7) | (322.4) | (251.3) | (186.4) | |||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income To Common Shareholders | 102.9 | 129.6 | 80.7 | 69.2 | 2.8 | 80.4 | (100.2) | (45.1) | (133.9) | (166.9) | (171.8) | (206.0) | (205.7) | (322.4) | (251.3) | ||||||||||||
| Per Share | |||||||||||||||||||||||||||
| EPS Basic | 0.31 | 0.39 | 0.24 | - | 0.01 | 0.25 | (0.31) | - | (0.43) | (0.54) | (0.57) | - | (0.69) | (1.10) | (0.86) | - | (0.19) | (0.57) | (1.13) | - | (1.23) | (0.38) | (0.06) | - | (1.80) | (0.92) | - |
| EPS Diluted | 0.30 | 0.37 | 0.23 | - | 0.01 | 0.23 | (0.31) | - | (0.43) | (0.54) | (0.57) | - | (0.69) | (1.10) | (0.86) | - | (0.19) | (0.57) | |||||||||
| Shares Basic | 337.1 | 334.3 | 330.2 | - | 324.1 | 322.3 | 318.2 | - | 312.6 | 307.6 | 303.8 | - | 297.2 | 293.7 | 290.9 | - | 285.6 | 281.5 | |||||||||
| Shares Diluted | 348.1 | 349.4 | 348.3 | - | 344.2 | 345.2 | 318.2 | - | 312.6 | 307.6 | 303.8 | - | 297.2 | 293.7 | 290.9 | - | 285.6 | 281.5 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| EBITDA | 163.3 | 193.1 | 129.0 | 122.7 | 51.0 | 50.0 | (85.9) | (24.2) | (117.6) | (135.7) | (169.3) | (169.6) | (286.1) | (343.9) | (266.6) | (249.1) | (219.0) | (189.7) | (155.5) | - | - | - | (29.6) | - | - | - | - |
| EBIT | 88.4 | 117.6 | 63.7 | 58.1 | (8.4) | (4.3) | (132.6) | (73.5) | (160.8) | (172.2) | (209.4) | (243.8) | (310.0) | (359.5) | (287.5) | (277.2) | (226.6) | (196.2) | (166.1) | ||||||||
| - |
| - |
| - |
| Selling & Marketing | 329.7 | 434.8 | 576.4 | 638.3 | 532.3 | 182.2 | 25.0 | 16.9 |
| General & Administrative | 564.3 | 545.1 | 525.3 | 586.4 | 577.5 | 383.7 | 121.2 | 88.9 |
| Depreciation & Amortization | 280.4 | 225.1 | 169.0 | 134.6 | 52.7 | 20.0 | 9.4 | 5.3 |
| Amortization of Intangibles | 0.3 | 1.3 | 20.8 | 52.5 | 23.5 | 4.6 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,643.8 | 3,311.7 | 2,938.8 | 2,788.8 | 2,215.3 | 1,254.1 | 617.3 | 391.8 |
| 52.7 |
| 32.3 |
| 25.9 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 67.4 | 148.7 | 100.3 | 211.6 | 141.2 | (59.7) | (4.4) | 7.0 |
| Pre-Tax Income | 395.2 | 61.5 | (515.5) | (989.2) | (724.8) | (443.4) | (112.2) | (120.4) |
| (441.0) |
| (112.6) |
| (120.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 382.4 | 52.2 | (517.8) | (985.3) | (707.4) | (441.0) | (112.6) | (120.5) |
| Net Income Attributable To Parent | 382.4 | 52.2 | (517.8) | (985.3) | (707.4) | (441.0) | (112.6) | (120.5) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | 0.0 | 0.0 | 13.2 | 14.1 |
| Net Income To Common Shareholders | 382.4 | 52.2 | (517.8) | (985.3) | (707.4) | (441.0) | (125.8) | (134.6) |
| (2.63) |
| (2.84) |
| Shares Basic | 337.1 | 322.9 | 309.9 | 295.3 | 281.7 | 158.4 | 47.9 | 47.3 |
| Shares Diluted | 348.1 | 341.0 | 309.9 | 295.3 | 281.7 | 159.2 | 47.9 | 47.3 |
| (107.8) |
| (127.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 143.5 |
| 64.0 |
| 62.3 |
| 58.2 |
| 39.1 |
| 22.6 |
| - |
| 7.1 |
| 7.7 |
| - |
| 142.5 |
| 141.3 |
| 136.2 |
| 130.6 |
| 180.0 |
| 40.9 |
| 32.3 |
| - |
| 31.4 |
| 30.7 |
| - |
| 7.6 |
| 6.5 |
| 10.5 |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| 5.5 |
| 5.5 |
| (1.4) |
| 1.2 |
| 2.2 |
| 2.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 641.4 |
| 581.3 |
| 557.2 |
| 435.5 |
| 376.0 |
| 440.0 |
| 230.8 |
| 207.3 |
| - |
| 219.8 |
| 162.6 |
| - |
| 17.7 |
| 16.8 |
| 15.6 |
| 14.7 |
| 12.1 |
| 10.4 |
| - |
| 8.2 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.7 |
| (140.4) |
| (11.6) |
| (77.8) |
| 0.2 |
| 29.4 |
| - |
| (4.0) |
| 1.7 |
| - |
| (54.4) |
| (159.5) |
| (306.4) |
| (125.9) |
| (287.1) |
| (26.5) |
| (3.8) |
| - |
| (85.5) |
| (30.9) |
| - |
| (159.7) |
| (306.6) |
| (123.4) |
| (287.1) |
| (26.6) |
| (3.9) |
| 34.8 |
| (85.6) |
| (31.0) |
| (30.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (159.7) |
| (306.6) |
| (123.4) |
| (287.1) |
| (26.6) |
| (3.9) |
| 34.8 |
| (85.6) |
| (31.0) |
| (30.8) |
| (54.7) |
| (159.7) |
| (306.6) |
| (123.4) |
| (287.1) |
| (26.6) |
| (3.9) |
| 34.8 |
| (85.6) |
| (31.0) |
| (30.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| 13.2 |
| - |
| (186.4) |
| (54.7) |
| (159.7) |
| (306.6) |
| (163.3) |
| (247.2) |
| (26.6) |
| (3.9) |
| 34.8 |
| (85.6) |
| (44.2) |
| (30.8) |
| (1.13) |
| - |
| (1.23) |
| (0.38) |
| (0.47) |
| - |
| (1.80) |
| (0.92) |
| - |
| 271.7 |
| - |
| 233.3 |
| 70.8 |
| 64.8 |
| - |
| 47.4 |
| 48.1 |
| - |
| 271.7 |
| - |
| 233.3 |
| 70.8 |
| 68.3 |
| - |
| 47.4 |
| 48.1 |
| - |
| (114.3) |
| (209.3) |
| (26.8) |
| (33.3) |
| - |
| (81.5) |
| (32.6) |
| - |