| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 665.4 | 1,029.1 | 2,307.7 | 4,608.4 | 1,678.8 | 675.6 | 350.0 | 301.6 | 323.2 | 196.2 | 182.0 | 182.6 | 109.0 | 86.9 | 232.2 | 252.8 | 111.2 |
| Cost of Revenue | 803.3 | 1,242.0 | 1,387.0 | 1,200.4 | 581.6 | 441.6 | 269.9 | 203.5 | 179.2 | 118.4 | 144.5 | 139.3 | 135.1 | 124.3 | 144.9 | 144.7 | 69.3 |
| Gross Profit | (137.9) | (212.9) | 920.7 | 3,407.9 | 1,097.2 | 234.0 | 80.1 | 98.1 | 144.0 | 77.8 | 37.5 | 43.3 | (26.1) | (37.4) | 87.2 | 108.2 | 41.9 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 2.6 | 4.6 | 10.1 | 10.0 | 6.5 | 6.9 | 5.7 | 2.7 | 0.7 | 3.9 | 0.9 | 1.5 | 3.4 | 4.1 | 0.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (270.2) | (564.1) | 783.4 | 3,040.6 | 1,051.4 | 187.9 | 47.5 | 81.2 | 130.8 | 61.1 | 26.2 | 32.0 | (200.6) | (88.5) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | 0.9 | 1.0 | 1.2 | 0.5 | 0.1 | 0.5 | 0.3 | 0.1 | 1.0 | 1.8 | 0.5 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (21.0) | (69.9) | 165.6 | 577.2 | 170.1 | 28.2 | 9.6 | 11.7 | 17.3 | 7.4 | 1.1 | - | 1.3 | 10.3 | 2.7 | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.51) | (1.04) | 1.15 | 4.80 | 2.03 | 0.36 | 0.09 | 0.12 | 0.35 | 0.17 | 0.05 | 0.08 | (0.41) | (0.64) | 0.19 | 0.46 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (33.6) | (357.7) | 932.3 | 3,147.7 | 1,128.8 | 256.5 | 94.9 | 108.9 | 158.6 | 83.8 | 57.6 | 60.0 | (148.4) | (51.1) | 86.2 | 126.4 | |
| 1.4 |
| 2.8 |
| Selling General & Administrative | 118.2 | 143.1 | 213.2 | 354.1 | 39.9 | 39.5 | 32.5 | 27.1 | 16.0 | 15.1 | 12.6 | 10.3 | 18.1 | 12.9 | 13.1 | 15.2 | 9.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 236.7 | 206.4 | 148.9 | 107.1 | 77.4 | 68.7 | 47.4 | 27.7 | 27.8 | 22.6 | 31.4 | 28.0 | 52.3 | 37.4 | 35.5 | 30.8 | 16.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 6.9 | (9.8) | 86.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 132.4 | 351.2 | 137.2 | 367.3 | 45.8 | 46.1 | 32.6 | 16.9 | 13.2 | 16.7 | 11.3 | 11.2 | 174.5 | 51.1 | 36.5 | 12.5 | 5.5 |
| 50.8 |
| 95.6 |
| 36.4 |
| 0.2 |
| Interest Expense | - | - | - | - | 20.5 | 25.7 | 9.4 | 10.8 | 16.3 | 12.7 | 13.2 | 15.7 | 19.3 | 15.4 | 9.3 | 9.8 | 6.5 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | (237.1) | (518.1) | 818.5 | 3,056.9 | 1,034.9 | 162.1 | 37.9 | 73.5 | 115.0 | 48.6 | 14.2 | 16.6 | (219.8) | (103.0) | 43.5 | 85.7 | 30.2 |
| 13.3 |
| 0.2 |
| Net Income From Continuing Ops | (170.5) | (345.2) | 429.5 | 2,479.6 | 864.8 | 133.9 | 28.3 | 61.8 | 97.7 | 41.2 | 13.0 | 16.6 | (221.1) | (113.2) | 40.8 | 72.5 | 29.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | (0.1) | 1.3 | (23.0) | (3.8) | 2.7 | - | - | - | (2.4) | (5.9) | (3.3) | - |
| Net Income | (216.1) | (448.2) | 652.9 | 2,479.6 | 864.8 | 133.8 | 29.5 | 38.8 | 93.9 | 43.9 | 13.0 | 16.6 | (221.1) | (115.6) | 34.9 | 69.1 | 29.9 |
| Net Income Attributable To Parent | (170.5) | (345.2) | 429.5 | 1,819.8 | 748.9 | 129.2 | 29.5 | 38.1 | 92.8 | 43.5 | 13.0 | 16.6 | (70.9) | (111.9) | 33.3 | 68.6 | 30.8 |
| Less: Minority Interest | (45.6) | (102.9) | 223.3 | 659.8 | 115.9 | 4.6 | (0.0) | 0.6 | 1.0 | 0.4 | 0.1 | - | (150.1) | (3.7) | 1.6 | 0.6 | (0.9) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 3.3 | 0.7 |
| Net Income To Common Shareholders | (170.5) | (345.2) | 429.5 | 1,819.8 | 748.9 | 129.2 | 29.5 | 38.1 | 92.8 | 43.5 | 13.0 | 16.6 | (70.9) | (111.9) | 33.3 | 54.7 | 30.1 |
| 0.29 |
| EPS Diluted | (0.51) | (1.04) | 1.15 | 4.67 | 1.95 | 0.34 | 0.08 | 0.12 | 0.34 | 0.16 | 0.05 | 0.08 | (0.41) | (0.64) | 0.19 | 0.46 | 0.29 |
| Shares Basic | 336.8 | 330.8 | 373.6 | 379.4 | 369.3 | 355.1 | 339.6 | 311.7 | 265.1 | 261.7 | 258.0 | 206.3 | 173.1 | 175.1 | 175.7 | 117.8 | 100.0 |
| Shares Diluted | 336.8 | 330.8 | 374.8 | 386.5 | 383.8 | 375.0 | 350.0 | 325.5 | 272.9 | 264.8 | 261.4 | 211.4 | 173.1 | 175.1 | 175.7 | 140.7 | 104.2 |
| 52.5 |
| EBIT | (270.2) | (564.1) | 783.4 | 3,040.6 | 1,051.4 | 187.9 | 47.5 | 81.2 | 130.8 | 61.1 | 26.2 | 32.0 | (200.6) | (88.5) | 50.8 | 95.6 | 36.4 |