| (in millions of USD, except per-share data) | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 3,478.0 | 3,237.0 | 3,925.0 | 3,561.0 | 3,491.0 | 3,416.0 | 2,212.0 | 2,142.0 | 2,051.0 | 1,983.0 |
| Cost of Revenue | 3,133.0 | 2,911.0 | 3,508.0 | 3,193.0 | 3,124.0 | 3,055.0 | 2,014.0 | 1,936.0 | 1,851.0 | 1,789.0 |
| Gross Profit | 345.0 | 326.0 | 417.0 | 368.0 | 367.0 | 361.0 | 198.0 | 206.0 | 200.0 | 194.0 |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 124.0 | 115.0 | 176.0 | |||||||
| Operating Income | ||||||||||
| Operating Income | 151.0 | 138.0 | 135.0 | 103.0 | 110.0 | 132.0 | 27.0 | 89.0 | 89.0 | 86.0 |
| Non-Operating | ||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | 24.0 | 20.0 | (3.0) | 13.0 | 22.0 | 24.0 | (76.0) | 2.0 | 20.0 | 14.0 |
| Net Income From Continuing Ops | 54.0 | 44.0 | 37.0 | |||||||
| Per Share | ||||||||||
| EPS Basic | 0.22 | 0.18 | - | 0.04 | 0.02 | 0.05 | - | (0.29) | (0.46) | (0.46) |
| EPS Diluted | 0.22 | 0.18 | - | 0.04 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 157.0 | 150.0 | 146.0 | 114.0 | 119.0 | 141.0 | 33.0 | 94.0 | 94.0 | 93.0 |
| EBIT | 151.0 | 138.0 | 135.0 | 103.0 | ||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 14,201.0 | 14,393.0 | 8,388.0 | 7,865.0 | 7,676.0 |
| Cost of Revenue | 12,745.0 | 12,880.0 | 7,590.0 | 7,083.0 | 6,905.0 |
| Gross Profit | 1,456.0 | 1,513.0 | 798.0 | 782.0 | 771.0 |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | 580.0 | 616.0 | 353.0 | 297.0 | 308.0 |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 527.0 | 480.0 | 291.0 | 57.0 | 121.0 |
| Non-Operating | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | 78.0 | 62.0 | |||
| Tax & Net | |||||
| Income Tax Expense | 54.0 | 56.0 | (40.0) | (19.0) | 14.0 |
| Net Income From Continuing Ops | 134.0 | 59.0 | (83.0) | (321.0) | (78.0) |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 0.61 | 0.27 | (0.90) | (3.49) | (0.93) |
| EPS Diluted | 0.60 | 0.27 | (0.90) | (3.49) | (0.93) |
| Shares Basic | 244.0 | 243.0 | |||
| Supplementary Data | |||||
| EBITDA | 567.0 | 520.0 | 314.0 | 84.0 | 141.0 |
| EBIT | 527.0 | 480.0 | 291.0 | 57.0 | 121.0 |
| 165.0 |
| 145.0 |
| 130.0 |
| 137.0 |
| 77.0 |
| 72.0 |
| 67.0 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 6.0 | 12.0 | 11.0 | 11.0 | 9.0 | 9.0 | 6.0 | 5.0 | 5.0 | 7.0 |
| Amortization of Intangibles | 94.0 | 94.0 | 121.0 | 118.0 | 120.0 | 120.0 | 57.0 | 57.0 | 58.0 | 56.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | 24.0 | 21.0 | 15.0 | 18.0 | 8.0 | 21.0 | 23.0 | 17.0 | 19.0 | 15.0 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 78.0 | 64.0 | 34.0 | 12.0 | 24.0 | 45.0 | (54.0) | (22.0) | (22.0) | (25.0) |
| (1.0) |
| 2.0 |
| 21.0 |
| 22.0 |
| (24.0) |
| (42.0) |
| (39.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 54.0 | 44.0 | 37.0 | (1.0) | 2.0 | 21.0 | 22.0 | (24.0) | (42.0) | (39.0) |
| Net Income Attributable To Parent | 54.0 | 44.0 | 40.0 | 10.0 | 4.0 | 12.0 | 26.0 | (26.0) | (41.0) | (41.0) |
| Less: Minority Interest | 0.0 | 0.0 | (3.0) | (11.0) | (2.0) | 9.0 | (4.0) | 2.0 | (1.0) | 2.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 54.0 | 44.0 | 40.0 | 10.0 | 4.0 | 12.0 | 26.0 | (26.0) | (41.0) | (41.0) |
| 0.02 |
| 0.05 |
| - |
| (0.29) |
| (0.46) |
| (0.46) |
| Shares Basic | 244.0 | 244.0 | - | 243.0 | 243.0 | 243.0 | - | 90.0 | 90.0 | 90.0 |
| Shares Diluted | 245.0 | 244.0 | - | 243.0 | 243.0 | 243.0 | - | 90.0 | 90.0 | 90.0 |
| 110.0 |
| 132.0 |
| 27.0 |
| 89.0 |
| 89.0 |
| 86.0 |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - |
| Depreciation & Amortization | 40.0 | 40.0 | 23.0 | 27.0 | 20.0 |
| Amortization of Intangibles | 427.0 | 479.0 | 228.0 | 298.0 | 272.0 |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - |
| 74.0 |
| 56.0 |
| 38.0 |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 188.0 | 115.0 | (123.0) | (340.0) | (64.0) |
| - |
| - |
| - |
| - |
| Net Income | 134.0 | 59.0 | (83.0) | (321.0) | (78.0) |
| Net Income Attributable To Parent | 148.0 | 66.0 | (82.0) | (314.0) | (84.0) |
| Less: Minority Interest | (14.0) | (7.0) | (1.0) | (7.0) | 6.0 |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 148.0 | 66.0 | (82.0) | (314.0) | (84.0) |
| 91.0 |
| 90.0 |
| 90.0 |
| Shares Diluted | 245.0 | 244.0 | 91.0 | 90.0 | 90.0 |