| (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 | 10,041.4 | 10,367.1 | 28,401.9 | 8,661.6 | 12,976.2 | 25,143.1 | 8,570.7 | 8,882.9 | 0.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||
| Interest Income | 26.7 | - | - | - | 27.4 | - | - | - | - |
| Interest Expense | 17.6 | 16.5 | 14.4 | 14.2 | 14.1 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (18.2) | (74.8) | 40.1 | 11.5 | (6.1) | 5.0 | (7.9) | (14.0) | 0.0 |
| Net Income From Continuing Ops | (216.3) | (481.7) | 505.1 | 30.7 | |||||
| Per Share | |||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 57,472.0 | 60,406.7 | 42,596.7 | 51,626.8 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | - | - | - |
| Non-Operating | ||||
| Interest Income | - | 147.9 | 85.5 | 48.1 |
| Interest Expense | 62.8 | 59.2 | 30.8 | 27.3 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (41.5) | (29.3) | (16.9) | 15.9 |
| Net Income From Continuing Ops | (162.2) | (241.3) | 346.7 | 228.5 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.84) | - | - | - |
| EPS Diluted | (0.42) | - | - | - |
| Shares Basic | 192.1 | 159.2 | 120.8 | 105.7 |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 20.4 | 18.4 | 58.7 | 19.2 | 86.6 | - | 23.9 | 22.3 | - |
| Depreciation & Amortization | 5.8 | 6.6 | 7.4 | 7.5 | 12.6 | - | 13.0 | 11.0 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 10,448.5 | 10,780.9 | 28,674.6 | 8,890.3 | 13,247.7 | 25,644.2 | 8,751.4 | 9,003.4 | 0.0 |
| - |
| 7.1 |
| 7.0 |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.7 | 0.2 | 1.0 | (124.2) | 90.3 | - | (2.1) | (1.0) | - |
| Pre-Tax Income | (234.6) | (556.5) | 545.2 | 42.2 | (301.5) | 510.6 | (41.2) | (139.6) | (0.0) |
| (295.4) |
| 505.6 |
| (33.3) |
| (125.6) |
| (0.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | (216.3) | (481.7) | 505.1 | 30.7 | (295.4) | 505.6 | (33.3) | (125.6) | (0.0) |
| Net Income Attributable To Parent | (216.3) | (481.7) | 505.1 | 30.7 | (295.4) | 505.6 | (33.3) | (125.6) | (0.0) |
| Less: Minority Interest | (98.9) | - | - | - | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (216.3) | (465.5) | 505.1 | 14.5 | (295.4) | 425.4 | (33.3) | (45.4) | (0.0) |
| - |
| - |
| - |
| - |
| Shares Basic | 192.1 | - | 174.7 | - | 127.9 | - | 125.4 | - | - |
| Shares Diluted | 390.5 | - | 221.5 | 371.7 | 127.9 | - | 341.2 | 338.2 | - |
| - |
| - |
| - |
| - |
| General & Administrative | 116.7 | 182.9 | 279.3 | 58.4 |
| Depreciation & Amortization | 27.3 | 34.1 | 46.9 | 22.9 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 58,794.3 | 61,593.5 | 43,399.1 | 51,955.5 |
| - |
| Other Non-Operating Income | (122.4) | (32.8) | (29.0) | (9.7) |
| Pre-Tax Income | (203.7) | (270.7) | 329.8 | 244.4 |
| - |
| Net Income | (162.2) | (241.3) | 346.7 | 228.5 |
| Net Income Attributable To Parent | (162.2) | (241.3) | 346.7 | 228.5 |
| Less: Minority Interest | - | (137.0) | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (162.2) | (241.3) | 346.7 | 75.9 |
| Shares Diluted | 390.5 | 366.5 | 356.7 | 326.0 |