| (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 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Expenses | ||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Income | ||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | (136.1) | (127.1) | (110.0) | (133.8) | (229.7) | ||||||
| Non-Operating | ||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Tax & Net | ||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Per Share | ||||||||||||||||||||
| EPS Basic | 126.57 | 111.13 | 69.02 | 17.50 | (8.39) | (15.25) | 36.89 | 27.00 | (9.35) | (6.59) | 18.36 | (11.10) | (0.85) | 11.75 | 5.71 | 17.87 | ||||
| Supplementary Data | ||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | 165.7 | 140.4 | 108.2 | 98.8 | 80.4 | 75.7 | 68.3 | 62.1 | 55.9 | 55.7 | 56.1 | 59.1 | 54.9 | 51.5 | 55.6 | 64.8 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (41.3) | (34.4) |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 10,223.2 | 15,494.1 | 16,830.6 | 5,055.5 | 14,271.8 | (604.3) | 8,151.7 | 3,020.1 | 3,920.4 | 5,270.8 | (1,222.7) | (2,082.8) | 4,822.9 | 4,030.8 | (4,754.8) | (4,459.6) | 3,923.2 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 10,223.2 | 15,494.1 | 16,830.6 | 5,055.5 | 14,271.8 | (604.3) | 8,151.7 | 3,020.1 | 3,920.4 | 5,270.8 | (1,222.7) | (2,082.8) | 4,822.9 | 4,030.8 | (4,754.8) | (4,459.6) | 3,923.2 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 10,223.2 | 15,494.1 | 16,830.6 | 5,055.5 | 14,271.8 | (604.3) | 8,151.7 | 3,020.1 | 3,920.4 | 5,270.8 | (1,222.7) | (2,082.8) | 4,822.9 | 4,030.8 | (4,754.8) | (4,459.6) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 10,223.2 | 15,494.1 | 16,830.6 | 5,055.5 | 14,271.8 | (604.3) | 8,151.7 | 3,020.1 | 3,920.4 | 5,270.8 | (1,222.7) | (2,082.8) | 4,822.9 | 4,030.8 | (4,754.8) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 27.18 | 42.49 | - | 15.43 | 46.18 | (1.98) | - | 10.46 | 13.40 | 17.44 | - | (6.46) | 15.21 | 12.70 | - | (12.01) | 11.09 | 6.95 | - | 6.37 | (18.97) | (0.12) | - | 14.23 | 7.47 | 3.30 | - | 10.68 | 1.28 | 8.87 | - | (7.01) | 2.49 | 1.12 | - | (0.47) | 7.95 | (16.10) | - | 8.06 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | 376.1 | 364.7 | - | 327.7 | 309.1 | 305.4 | - | 288.7 | 292.5 | 302.2 | - | 322.6 | 317.0 | 317.3 | - | 371.2 | 353.9 | 337.5 | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 513.1 | 363.1 | 242.1 | 221.6 | 238.5 | 257.6 | 225.6 | 135.2 | 136.3 | 136.1 | 127.1 | 114.1 | 133.8 | 229.7 | 271.8 | 238.7 | 177.1 | 113.6 | 70.6 | 39.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 47,603.4 | 35,553.5 | 20,363.0 | 5,548.2 | (2,944.5) | (5,746.5) | 13,083.9 | (7,250.2) | (2,619.5) | (1,894.0) | 4,951.4 | (2,685.2) | (230.4) | 4,505.5 | 2,407.2 | 7,340.3 | 1,208.1 | 394.9 | 1,965.6 | 313.4 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 47,603.4 | 35,553.5 | 20,363.0 | 5,548.2 | (2,944.5) | (5,746.5) | 13,083.9 | (7,250.2) | (2,619.5) | (1,894.0) | 4,951.4 | (2,685.2) | (230.4) | 4,505.5 | 2,407.2 | 7,340.3 | 1,208.1 | 394.9 | 1,965.6 | 313.4 |
| Net Income Attributable To Parent | 47,603.4 | 35,553.5 | 20,363.0 | 5,548.2 | (2,944.5) | (5,746.5) | 13,083.9 | 7,250.2 | (2,619.5) | (1,894.0) | 4,951.4 | (2,685.2) | (230.4) | 4,505.5 | 2,407.2 | 7,340.3 | 1,208.1 | 394.9 | 1,965.6 | 313.4 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 47,603.4 | 35,553.5 | 20,363.0 | 5,548.2 | (2,944.5) | (5,746.5) | 13,083.9 | 7,250.2 | (2,619.5) | (1,894.0) | 4,951.4 | (2,685.2) | (230.4) | 4,505.5 | 2,407.2 | 7,340.3 | 1,208.1 | 394.9 | 1,965.6 | 313.4 |
| 3.10 |
| 1.24 |
| 9.60 |
| 2.05 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | 376.1 | 319.9 | 295.0 | 317.0 | 350.9 | 376.9 | 354.7 | 268.5 | 280.2 | 287.3 | 269.7 | 241.9 | 270.2 | 383.4 | 421.6 | 410.7 | 390.0 | 319.3 | 204.8 | 152.9 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| EBIT | - | - | - | - | - | - | - | - | - | (136.1) | (127.1) | (110.0) | (133.8) | (229.7) | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 61.1 |
| 57.1 |
| 59.0 |
| 60.1 |
| 64.0 |
| 74.5 |
| 76.5 |
| 59.4 |
| 46.5 |
| 43.3 |
| 40.6 |
| 31.7 |
| 32.7 |
| 30.2 |
| 30.5 |
| 35.6 |
| 35.2 |
| 35.0 |
| 34.0 |
| 34.3 |
| 31.8 |
| 35.9 |
| 41.3 |
| 34.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,346.6 |
| (664.3) |
| 2,259.4 |
| (7,290.5) |
| (51.1) |
| 4,429.3 |
| 5,291.2 |
| 2,345.9 |
| 1,017.5 |
| (12,622.5) |
| 2,745.3 |
| 344.8 |
| 2,282.3 |
| (1,625.7) |
| (2,020.3) |
| 706.8 |
| 319.8 |
| 948.3 |
| (133.9) |
| 2,212.9 |
| (4,921.3) |
| (24.2) |
| 2,321.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,346.6 |
| (664.3) |
| 2,259.4 |
| (7,290.5) |
| (51.1) |
| 4,429.3 |
| 5,291.2 |
| 2,345.9 |
| 1,017.5 |
| (12,622.5) |
| 2,745.3 |
| 344.8 |
| 2,282.3 |
| (1,625.7) |
| (2,020.3) |
| 706.8 |
| 319.8 |
| 948.3 |
| (133.9) |
| 2,212.9 |
| (4,921.3) |
| (24.2) |
| 2,321.9 |
| 3,923.2 |
| 2,346.6 |
| (664.3) |
| 2,259.4 |
| (7,290.5) |
| (51.1) |
| 4,429.3 |
| 5,291.2 |
| 2,345.9 |
| 1,017.5 |
| 1,877.8 |
| 2,745.3 |
| 344.8 |
| 2,282.3 |
| (1,625.7) |
| (2,020.3) |
| 706.8 |
| 319.8 |
| 948.3 |
| (133.9) |
| 2,212.9 |
| (4,921.3) |
| (24.2) |
| 2,321.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4,459.6) |
| 3,923.2 |
| 2,346.6 |
| (664.3) |
| 2,259.4 |
| (7,290.5) |
| (51.1) |
| 4,429.3 |
| 5,291.2 |
| 2,345.9 |
| 1,017.5 |
| 1,877.8 |
| 2,745.3 |
| 344.8 |
| 2,282.3 |
| (1,625.7) |
| (2,020.3) |
| 706.8 |
| 319.8 |
| 948.3 |
| (133.9) |
| 2,212.9 |
| (4,921.3) |
| (24.2) |
| 2,321.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.8 |
| 384.3 |
| 419.4 |
| - |
| 371.9 |
| 314.0 |
| 308.1 |
| - |
| 257.1 |
| 269.6 |
| 257.4 |
| - |
| 288.2 |
| 283.4 |
| 286.4 |
| - |
| 287.6 |
| 278.5 |
| 305.6 |
| - |
| 288.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.3) |
| (34.4) |