| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | (1,720.4) | 33.4 | 69.8 | 191.3 | 118.9 | 93.0 | 249.1 | 159.7 | 44.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | (1,570.3) | (12.7) | 24.8 | 142.2 | 77.8 | 52.7 | 202.2 | 121.5 | 14.2 |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | 49.6 | 41.6 | 41.5 | 34.0 | 33.9 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (2.4) | (4.1) | 3.8 | 4.6 | 7.6 | 2.2 | 11.5 | 11.7 | (1.4) |
| Net Income From Continuing Ops | (1,633.1) | (49.6) | (20.3) | 105.2 | |||||
| Per Share | |||||||||
| EPS Basic | (7.46) | - | (0.09) | 0.40 | 0.14 | - | 0.62 | 0.25 | (0.14) |
| EPS Diluted | (7.46) | - | (0.09) | 0.39 | 0.14 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | (1,570.3) | (12.7) | 24.8 | 142.2 | 77.8 | 52.7 | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | (1,425.9) | 413.4 | 546.1 | 1,086.9 | 319.2 | 217.3 | 327.9 | 534.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (1,415.9) | 232.1 | 390.6 | 815.7 | 195.0 | 68.6 | 208.8 | 396.4 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 166.8 | 151.0 | 135.6 | 99.1 | 77.4 | 58.6 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 1.9 | 11.8 | 24.0 | 20.1 | 11.6 | 9.7 | 23.5 | 31.9 |
| Net Income From Continuing Ops | (1,597.9) | 72.2 | 229.6 | 718.2 | 97.5 | |||
| Per Share | ||||||||
| EPS Basic | (7.31) | 0.29 | 0.67 | 2.79 | 0.14 | (0.13) | 0.65 | 1.37 |
| EPS Diluted | (7.31) | 0.28 | 0.66 | 2.74 | 0.14 | (0.13) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | 821.2 | 199.3 | 71.8 | 219.5 | 409.0 |
| EBIT | (1,415.9) | 232.1 | 390.6 | 815.7 | 195.0 | 68.6 | ||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 8.6 | 9.8 | 10.5 | 7.8 | 10.2 | 6.5 | 9.3 | 7.7 | 7.5 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | (150.1) | 46.1 | 45.0 | 49.1 | 41.1 | 40.3 | 46.9 | 38.2 | 30.1 |
| 34.2 |
| 34.4 |
| 34.5 |
| 32.6 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (65.3) | (41.0) | (41.3) | (32.5) | (33.3) | (36.5) | (32.9) | (34.5) | (33.1) |
| Pre-Tax Income | (1,635.6) | (53.7) | (16.5) | 109.7 | 44.5 | 16.2 | 169.3 | 87.0 | (18.9) |
| 36.9 |
| 13.9 |
| 157.9 |
| 75.3 |
| (17.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (1,633.1) | (49.6) | (20.3) | 105.2 | 36.9 | 13.9 | 157.9 | 75.3 | (17.5) |
| Net Income Attributable To Parent | (1,632.1) | (37.5) | (19.2) | 88.3 | 30.9 | (13.0) | 135.6 | 53.7 | (29.9) |
| Less: Minority Interest | (1.1) | (12.1) | (1.1) | 16.9 | 6.0 | 26.9 | 22.2 | 21.5 | 12.4 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,632.1) | (37.5) | (19.2) | 88.3 | 30.9 | (13.0) | 135.6 | 53.7 | (29.9) |
| - |
| 0.61 |
| 0.24 |
| (0.14) |
| Shares Basic | 218.8 | - | 219.3 | 218.7 | 219.3 | - | 219.4 | 219.2 | 218.9 |
| Shares Diluted | 218.8 | - | 219.3 | 224.0 | 223.1 | - | 223.6 | 223.3 | 218.9 |
| 202.2 |
| 121.5 |
| 14.2 |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 36.7 | 38.4 | 31.0 | 33.7 | 29.7 | 30.5 | 21.5 | 22.4 |
| Depreciation & Amortization | - | - | - | 5.5 | 4.4 | 3.2 | 10.7 | 12.6 |
| Amortization of Intangibles | - | - | - | - | - | - | 8.7 | 9.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | (9.9) | 181.2 | 155.5 | 271.2 | 124.3 | 148.7 | 119.1 | 138.1 |
| 39.0 |
| 38.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (180.1) | (148.1) | (137.0) | (77.4) | (85.9) | (65.8) | (28.3) | (36.8) |
| Pre-Tax Income | (1,596.0) | 84.0 | 253.6 | 738.3 | 109.0 | 2.8 | 180.5 | 359.6 |
| (6.9) |
| 157.0 |
| 327.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (1,597.9) | 72.2 | 229.6 | 718.2 | 97.5 | (6.9) | 157.0 | 327.7 |
| Net Income Attributable To Parent | (1,600.4) | 62.6 | 146.5 | 610.5 | 30.5 | (28.8) | 143.3 | 300.5 |
| Less: Minority Interest | 2.6 | 9.6 | 83.1 | 107.7 | 67.0 | 21.8 | 13.7 | 27.2 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (1,600.4) | 62.6 | 146.5 | 610.5 | 30.5 | (28.8) | 143.3 | 300.5 |
| 0.65 |
| 1.37 |
| Shares Basic | 218.8 | 219.1 | 219.2 | 218.9 | 218.8 | 219.0 | 218.9 | 218.6 |
| Shares Diluted | 218.8 | 224.6 | 223.2 | 223.0 | 221.8 | 219.0 | 219.6 | 219.1 |
| 208.8 |
| 396.4 |