| (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 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 1,067.0 | 1,283.0 | 1,274.0 | 989.0 | 927.0 | 1,014.0 | 637.0 | 682.0 | 618.0 | 471.0 | 467.0 | 486.0 | 441.0 | 380.0 | 361.0 | 318.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 4,613.0 | 4,473.0 | 2,951.0 | 1,865.0 | 1,358.0 | 1,815.0 | 958.0 | 277.5 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | 355.0 | 323.0 | 349.0 | 381.0 | 438.0 | 52.0 | 27.7 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | 22.0 | 3.0 | 1.0 | 9.9 |
| Interest Expense | - | - | - | - | - | - | ||
| Tax & Net | ||||||||
| Income Tax Expense | 255.0 | 225.0 | (347.0) | 8.0 | 1.0 | 2.0 | 6.0 | (1.0) |
| Net Income From Continuing Ops | 1,893.0 | 1,883.0 | 1,411.0 | (541.0) | (1,028.0) | |||
| Per Share | ||||||||
| EPS Basic | 2.11 | 2.12 | 1.60 | (0.61) | (1.17) | (7.49) | 0.01 | (0.48) |
| EPS Diluted | 2.07 | 2.05 | 1.56 | (0.61) | (1.17) | (7.49) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| 299.0 |
| 363.0 |
| 365.0 |
| 565.0 |
| 522.0 |
| 269.5 |
| 244.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| General & Administrative | 174.0 | 178.0 | 185.0 | 132.0 | 133.0 | 70.0 | 133.0 | 134.0 | 118.0 | 133.0 | 230.0 | 159.0 | 647.0 | 197.0 | 233.0 | 226.0 | |||||||
| Depreciation & Amortization | 23.0 | - | - | - | 20.0 | - | - | - | 17.0 | - | - | - | 20.0 | - | - | - | |||||||
| Amortization of Intangibles | 7.0 | 8.0 | 6.0 | 5.0 | 4.0 | - | - | - | - | - | 5.0 | - | - | - | - | - | - | ||||||
| Other Operating Expenses | 38.0 | 37.0 | 33.0 | 29.0 | 31.0 | 29.0 | 27.0 | 28.0 | 28.0 | (3.0) | 41.0 | 36.0 | 42.0 | 7.0 | 65.0 | 86.0 | 91.0 | ||||||
| Total Operating Expenses | 656.0 | 633.0 | 639.0 | 550.0 | 557.0 | 458.0 | 486.0 | 493.0 | 460.0 | 445.0 | 540.0 | 466.0 | 950.0 | 534.0 | 535.0 | 610.0 | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | 74.0 | 68.0 | (10.0) | 29.0 | 2.0 | 1.0 | 1.1 | 0.9 | 0.0 | 1.0 | 0.7 | 0.5 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | 0.0 | 11.0 | (1.0) | 3.0 | 1.0 | 2.0 | 2.0 | 2.0 | 4.0 | 3.0 | (2.0) | 2.0 | 0.0 | (14.0) | 0.0 | (2.0) | 0.0 | ||||||
| Pre-Tax Income | 411.0 | 661.0 | 634.0 | 442.0 | 371.0 | 558.0 | 153.0 | 191.0 | 162.0 | 29.0 | (75.0) | 22.0 | (509.0) | (168.0) | (174.0) | (294.0) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 65.0 | 56.0 | 78.0 | 56.0 | 35.0 | (358.0) | 3.0 | 3.0 | 5.0 | (1.0) | 10.0 | (3.0) | 2.0 | (2.0) | 1.0 | 1.0 | 1.0 | 2.0 | (50.0) | 38.0 | 12.0 | (0.3) | 0.5 |
| Net Income From Continuing Ops | 346.0 | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | (85.0) | 25.0 | (511.0) | (166.0) | (175.0) | (295.0) | (392.0) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | 350.0 | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | (85.0) | 25.0 | (511.0) | (166.0) | (175.0) | (295.0) | (392.0) | ||||||
| Net Income Attributable To Parent | 350.0 | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | (85.0) | 25.0 | (511.0) | (166.0) | (175.0) | (295.0) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income To Common Shareholders | 350.0 | 605.0 | 556.0 | 386.0 | 336.0 | 916.0 | 150.0 | 188.0 | 157.0 | 30.0 | (85.0) | 25.0 | (511.0) | (166.0) | (175.0) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | 0.39 | - | 0.63 | 0.44 | 0.38 | - | 0.17 | 0.21 | 0.18 | - | (0.09) | 0.03 | (0.57) | - | (0.20) | (0.34) | (0.45) | - | (2.06) | (2.16) | (6.26) | (0.05) | 0.10 |
| EPS Diluted | 0.38 | - | 0.61 | 0.42 | 0.37 | - | 0.17 | 0.21 | 0.18 | - | (0.09) | 0.03 | (0.57) | - | (0.20) | (0.34) | (0.45) | - | |||||
| Shares Basic | 899.2 | - | 889.3 | 882.1 | 884.6 | - | 884.1 | 881.1 | 875.3 | - | 895.1 | 905.0 | 896.9 | - | 882.4 | 874.9 | 867.8 | - | |||||
| Shares Diluted | 915.0 | - | 917.9 | 909.1 | 909.2 | - | 905.5 | 904.5 | 895.8 | - | 895.1 | 921.3 | 896.9 | - | 882.4 | 874.9 | 867.8 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 669.0 | 628.0 | 455.0 | 1,169.0 | 924.0 | 1,371.0 | 295.0 | 85.5 |
| Depreciation & Amortization | - | 86.0 | 77.0 | 71.0 | 61.0 | 26.0 | 10.0 | 5.4 |
| Amortization of Intangibles | 26.0 | 23.0 | 20.0 | 14.0 | 9.0 | 3.0 | 0.0 | - |
| Other Operating Expenses | 137.0 | 130.0 | 112.0 | 116.0 | 249.0 | 368.0 | 135.0 | 33.9 |
| Total Operating Expenses | 2,478.0 | 2,379.0 | 1,897.0 | 2,401.0 | 2,369.0 | 3,456.0 | 945.0 | 384.5 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 13.0 | 14.0 | 10.0 | 3.0 | (16.0) | 1.0 | 0.0 | (0.7) |
| Pre-Tax Income | 2,148.0 | 2,108.0 | 1,064.0 | (533.0) | (1,027.0) | (3,685.0) | 13.0 | (107.6) |
| (3,687.0) |
| 7.0 |
| (106.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 1,897.0 | 1,883.0 | 1,411.0 | (541.0) | (1,028.0) | (3,687.0) | 7.0 | (106.6) |
| Net Income Attributable To Parent | 1,897.0 | 1,883.0 | 1,411.0 | (541.0) | (1,028.0) | (3,687.0) | 7.0 | (106.6) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 1,897.0 | 1,883.0 | 1,411.0 | (541.0) | (1,028.0) | (3,687.0) | 3.0 | (106.6) |
| 0.01 |
| (0.48) |
| Shares Basic | 899.2 | 888.5 | 881.1 | 890.9 | 878.6 | 492.4 | 225.7 | 221.7 |
| Shares Diluted | 915.0 | 918.8 | 906.2 | 890.9 | 878.6 | 492.4 | 245.0 | 221.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.0 |
| 332.0 |
| 790.0 |
| 112.0 |
| 137.0 |
| 113.5 |
| 38.6 |
| 12.0 |
| 14.5 |
| 4.1 |
| 3.4 |
| 4.0 |
| 1.6 |
| 1.3 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 92.0 |
| 108.0 |
| 101.0 |
| 67.0 |
| 41.0 |
| 30.5 |
| 690.0 |
| 783.0 |
| 1,708.0 |
| 501.0 |
| 464.0 |
| 280.5 |
| 186.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| 1.0 |
| 0.0 |
| 1.0 |
| (0.0) |
| 0.1 |
| (391.0) |
| (421.0) |
| (1,367.0) |
| (464.0) |
| (1,433.0) |
| (11.0) |
| 58.1 |
| (423.0) |
| (1,317.0) |
| (502.0) |
| (1,445.0) |
| (10.7) |
| 57.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| (423.0) |
| (1,317.0) |
| (502.0) |
| (1,445.0) |
| (10.7) |
| 57.6 |
| (392.0) |
| (423.0) |
| (1,317.0) |
| (502.0) |
| (1,445.0) |
| (10.7) |
| 57.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (295.0) |
| (392.0) |
| (423.0) |
| (1,317.0) |
| (502.0) |
| (1,445.0) |
| (10.7) |
| 22.8 |
| (2.06) |
| (2.16) |
| (6.26) |
| (0.05) |
| 0.09 |
| 638.2 |
| 232.2 |
| 230.7 |
| 226.0 |
| 225.1 |
| 638.2 |
| 232.2 |
| 230.7 |
| 226.0 |
| 244.3 |
| - |
| - |
| - |
| - |