| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 376.5 | 214.4 | 199.8 | 207.1 | 272.5 | 181.5 | 133.5 | 134.0 | 155.6 | - | 182.1 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 86.0 | 107.0 | 82.3 | 128.4 | (100.1) | (56.3) | (21.0) | (43.2) | (34.4) | - | (5.3) | - | - |
| Non-Operating | |||||||||||||
| Interest Income | 1.5 | 0.4 | 0.3 | 0.2 | 0.7 | 0.3 | 0.2 | 1.8 | 1.6 | - | 0.4 | - | - |
| Interest Expense | - | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | 11.5 | 18.2 | 20.0 | 27.9 | (30.7) | (13.5) | 11.3 | (28.4) | (13.0) | - | 5.2 | - | - |
| Net Income From Continuing Ops | |||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.42 | - | 0.90 | 1.23 | (0.97) | - | 0.19 | (0.90) | (0.58) | - | 0.31 | - | - |
| EPS Diluted | 0.42 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 140.2 | - | - | - | (50.4) | - | - | - | 17.9 | - | - | - | - |
| EBIT | 86.0 | 107.0 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 997.8 | 893.8 | 604.5 | 739.3 | 1,660.2 |
| Cost of Revenue | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | - | ||||
| Operating Income | |||||
| Operating Income | 403.7 | 217.6 | (154.8) | 157.6 | 304.6 |
| Non-Operating | |||||
| Interest Income | 2.3 | 1.6 | 3.9 | 3.1 | 1.1 |
| Interest Expense | - | - | - | - | - |
| Income From Equity Investments | - | 14.9 | |||
| Tax & Net | |||||
| Income Tax Expense | 77.6 | 35.4 | (43.6) | 28.2 | 62.7 |
| Net Income From Continuing Ops | 313.5 | 174.8 | (142.9) | 116.9 | 410.1 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | 2.91 | 1.98 | (2.00) | 1.93 | 6.99 |
| EPS Diluted | 2.90 | 1.98 | (2.00) | 1.82 | 6.62 |
| Shares Basic | 102.0 | 86.6 | |||
| Supplementary Data | |||||
| EBITDA | - | 376.6 | 63.1 | 382.0 | 434.6 |
| EBIT | 403.7 | 217.6 | (154.8) | 157.6 | 304.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 42.1 | 34.0 | 30.7 | 30.5 | 29.1 | 30.9 | 33.6 | 19.3 | 20.6 | - | 28.5 | - | - |
| Depreciation & Amortization | 54.2 | - | - | - | 49.7 | - | - | - | 52.3 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 346.8 | 229.5 | 195.6 | 193.6 | 172.5 | 176.1 | 194.1 | 179.4 | 186.3 | - | 196.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | (5.7) | 21.1 | 9.1 | (9.6) | (17.2) | 50.6 | (15.3) | (7.7) | - | 49.1 | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 63.3 | 97.4 | 97.7 | 132.6 | (117.4) | (71.0) | 24.2 | (88.1) | (51.6) | - | 23.7 | - | - |
| 51.8 |
| 79.2 |
| 77.7 |
| 104.7 |
| (86.8) |
| (57.5) |
| 12.9 |
| (59.7) |
| (38.6) |
| 37.5 |
| 18.6 |
| (35.3) |
| 96.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 51.8 | 79.2 | 77.7 | 104.7 | (86.8) | (57.5) | 12.9 | (59.7) | (38.6) | 37.5 | 18.6 | (35.3) | 96.2 |
| Net Income Attributable To Parent | 44.1 | 73.7 | 76.9 | 104.6 | (82.0) | (57.5) | 12.9 | (59.7) | (38.6) | 37.5 | 18.6 | (35.3) | 96.2 |
| Less: Minority Interest | 7.8 | 5.5 | 0.9 | 0.2 | (4.8) | - | 0.0 | 0.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 43.3 | 73.1 | 76.3 | 104.3 | (82.0) | (57.5) | 12.9 | (59.7) | (38.6) | 37.5 | 18.6 | (35.3) | 96.2 |
| - |
| 0.90 |
| 1.23 |
| (0.97) |
| - |
| 0.18 |
| (0.90) |
| (0.58) |
| - |
| 0.30 |
| - |
| - |
| Shares Basic | 102.0 | - | 84.8 | 84.7 | 84.7 | - | 68.0 | 66.3 | 66.3 | - | 59.0 | - | - |
| Shares Diluted | 102.3 | - | 85.0 | 84.8 | 84.7 | - | 70.6 | 66.3 | 66.3 | - | 62.2 | - | - |
| 82.3 |
| 128.4 |
| (100.1) |
| (56.3) |
| (21.0) |
| (43.2) |
| (34.4) |
| - |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | 137.4 | 124.4 | 104.5 | 114.7 | 148.6 |
| Depreciation & Amortization | - | 159.0 | 217.9 | 224.4 | 130.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 965.5 | 791.2 | 735.8 | 822.6 | 726.0 |
| 10.4 |
| 16.9 |
| 8.5 |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-Tax Income | 391.0 | 210.3 | (186.5) | 145.1 | 472.8 |
| - |
| - |
| - |
| - |
| Net Income | 313.5 | 174.8 | (142.9) | 116.9 | 410.1 |
| Net Income Attributable To Parent | 299.2 | 173.1 | (142.9) | 116.9 | 410.1 |
| Less: Minority Interest | 14.3 | 1.7 | 0.0 | 0.0 | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | 297.0 | 171.7 | (142.9) | 116.9 | 410.1 |
| 71.3 |
| 60.7 |
| 58.7 |
| Shares Diluted | 102.3 | 86.8 | 71.3 | 64.4 | 62.0 |