| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 273.3 | 248.4 | 267.4 | 219.1 | 178.0 | 153.7 | 130.1 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | - | - | - | - | - | - | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 2.5 | 3.2 | 2.6 | 2.5 | 2.6 | 3.1 | 3.0 |
| Tax & Net | |||||||
| Income Tax Expense | 6.1 | (3.1) | 9.5 | 9.2 | 7.7 | (8.1) | 4.9 |
| Net Income From Continuing Ops | (4.1) | 0.9 | (1,367.0) | 13.1 | 7.8 | 9.4 | |
| Per Share | |||||||
| EPS Basic | (0.02) | - | (6.99) | 0.05 | 0.04 | 0.05 | (0.05) |
| EPS Diluted | (0.02) | - | (6.99) | 0.04 | 0.03 | 0.04 | (0.05) |
| Supplementary Data | |||||||
| EBITDA | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 1,008.2 | 912.9 | 602.6 | 344.0 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | - | - | - |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | 10.8 | 10.9 | 12.1 | 10.9 |
| Income From Equity Investments | 1.5 | 1.8 | 2.3 | |
| Tax & Net | ||||
| Income Tax Expense | 21.7 | 23.3 | 9.1 | 20.2 |
| Net Income From Continuing Ops | (1,357.1) | (1,345.2) | 22.9 | (64.1) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (6.47) | (7.49) | 0.16 | (0.29) |
| EPS Diluted | (6.47) | (7.49) | 0.14 | (0.29) |
| Shares Basic | 222.0 | 190.3 | 166.0 | 165.6 |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 123.8 | 123.2 | 115.8 | 86.1 | 75.3 | 67.3 | 57.8 |
| Depreciation & Amortization | 10.0 | 9.5 | 10.0 | 8.3 | 7.4 | 5.8 | 5.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | 0.2 | 0.3 | 0.3 | 0.7 | 0.5 | 0.8 | 0.6 |
| Other Non-Operating Income | - | - | - | - | - | - | - |
| Pre-Tax Income | 2.0 | (2.2) | (1,357.5) | 22.3 | 15.5 | 1.3 | (4.3) |
| (9.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (4.1) | 0.9 | (1,367.0) | 13.1 | 7.8 | 9.4 | (9.2) |
| Net Income Attributable To Parent | (5.2) | (0.6) | (1,368.8) | 8.8 | 6.5 | 8.1 | (9.0) |
| Less: Minority Interest | 1.1 | 1.5 | 1.8 | 4.3 | 1.3 | 1.3 | (0.2) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (5.2) | (0.6) | (1,439.7) | 8.8 | 6.5 | 8.1 | (9.0) |
| Shares Basic | 222.0 | - | 206.1 | 166.2 | 166.2 | 166.2 | 165.9 |
| Shares Diluted | 222.0 | - | 206.1 | 205.9 | 205.3 | 199.7 | 165.9 |
| - |
| General & Administrative | 448.9 | 400.4 | 249.3 | 182.5 |
| Depreciation & Amortization | 37.8 | 35.2 | 26.6 | 14.5 |
| Amortization of Intangibles | - | 5.4 | 2.7 | 2.6 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | - | - | - |
| 2.9 |
| Other Non-Operating Income | - | - | - | - |
| Pre-Tax Income | (1,335.4) | (1,321.9) | 32.0 | (43.9) |
| - |
| Net Income | (1,357.1) | (1,345.2) | 22.9 | (64.1) |
| Net Income Attributable To Parent | (1,365.8) | (1,354.1) | 27.2 | (48.8) |
| Less: Minority Interest | 8.7 | 8.9 | (4.3) | (15.3) |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1,436.7) | (1,425.0) | 27.2 | (48.8) |
| Shares Diluted | 222.0 | 190.3 | 199.7 | 165.6 |