| (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 | 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 | Q2 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||
| Revenues | - | - | - | - | - | - | - | - | - | - | - | - | - | (606.3) | 161.7 | 277.5 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Expenses | |||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Income | |||||||||||||||||||
| Operating Income | (148.6) | (124.0) | (73.4) | (67.8) | (71.5) | (72.8) | (65.4) | (35.3) | (27.5) | (21.6) | (20.3) | (15.2) | (16.6) | - | |||||
| Non-Operating | |||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Tax & Net | |||||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Per Share | |||||||||||||||||||
| EPS Basic | - | 31.96 | 10.06 | 4.42 | (0.65) | (1.65) | 6.24 | 4.30 | (0.22) | 1.23 | 0.46 | (1.40) | (0.08) | (1.00) | 0.22 | 0.54 | |||
| 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 | 47.4 | 40.8 | 31.8 | 28.6 | 22.8 | 20.7 | 18.6 | 17.8 | 16.2 | 16.1 | 17.1 | 17.9 | 16.7 | 16.0 | 17.5 | 19.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | (47.4) | (40.8) | (31.8) | (28.6) | (22.8) | (20.7) | (18.6) | (17.8) | (16.2) | (16.1) | (17.1) | (17.9) | (16.7) | (16.0) | (17.5) | (19.4) | (18.5) | (18.0) | (18.1) | (18.2) | (18.5) | (19.9) | (19.1) | (14.6) | (11.8) | (10.7) | (9.4) | (7.6) | (7.6) | (6.8) | (6.5) | (7.4) | (6.9) | (6.1) | (5.6) | (5.1) | (4.8) | (5.3) | (6.0) | (4.9) |
| 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 | 4,911.6 | 7,456.5 | 7,943.2 | 2,312.4 | 6,550.6 | (285.0) | 3,540.8 | 1,425.6 | 1,870.9 | 2,464.1 | (555.9) | (1,010.6) | 2,354.3 | 2,014.3 | (2,371.3) | (2,107.4) | 1,925.4 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 4,911.6 | 7,456.5 | 7,943.2 | 2,312.4 | 6,550.6 | (285.0) | 3,540.8 | 1,425.6 | 1,870.9 | 2,464.1 | (555.9) | (1,010.6) | 2,354.3 | 2,014.3 | (2,371.3) | (2,107.4) | 1,925.4 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 4,911.6 | 7,456.5 | 7,943.2 | 2,312.4 | 6,550.6 | (285.0) | 3,540.8 | 1,425.6 | 1,870.9 | 2,464.1 | (555.9) | (1,010.6) | 2,354.3 | 2,014.3 | (2,371.3) | (2,107.4) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 4,911.6 | 7,456.5 | 7,943.2 | 2,312.4 | 6,550.6 | (285.0) | 3,540.8 | 1,425.6 | 1,870.9 | 2,464.1 | (555.9) | (1,010.6) | 2,354.3 | 2,014.3 | (2,371.3) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 5.84 | - | 10.23 | 3.12 | 9.53 | - | 5.58 | 2.20 | 2.81 | - | (0.75) | (1.32) | 3.11 | - | (2.82) | (2.41) | 2.28 | - | (0.41) | 1.33 | (3.86) | - | 2.00 | 2.94 | 0.77 | - | 0.68 | 1.05 | 0.11 | - | (0.61) | (0.71) | 0.23 | - | 0.37 | (0.04) | 0.82 | - | (0.01) | 0.78 |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | (47.4) | (40.8) | (31.8) | (28.6) | (22.8) | (20.7) | (18.6) | (17.8) | (16.2) | (16.1) | (17.1) | (17.9) | (16.7) | (16.0) | (17.5) | (19.4) | (18.5) | (18.0) | (18.1) | |||||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 148.6 | 124.0 | 73.4 | 67.8 | 71.5 | 72.8 | 65.4 | 35.3 | 27.5 | 21.6 | 20.3 | 15.2 | 16.6 | 21.7 | 25.4 | 18.6 | 11.1 | 9.1 | 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 22,623.7 | 24,262.8 | 6,552.4 | 3,251.9 | (539.0) | (1,399.1) | 4,804.0 | 2,276.0 | (198.1) | 881.9 | 308.7 | (762.1) | (42.4) | (628.1) | 136.3 | 258.8 | 32.3 | 61.0 | 75.3 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 22,623.7 | 24,262.8 | 6,552.4 | 3,251.9 | (539.0) | (1,399.1) | 4,804.0 | 2,276.0 | (198.1) | 881.9 | 308.7 | (762.1) | (42.4) | (628.1) | 136.3 | 258.8 | 32.3 | 61.0 | 75.3 |
| Net Income Attributable To Parent | 22,623.7 | 24,262.8 | 6,552.4 | 3,251.9 | (539.0) | (1,399.1) | 4,804.0 | 2,276.0 | (198.1) | 881.9 | 308.7 | (762.1) | (42.4) | (628.1) | 136.3 | 258.8 | 32.3 | 61.0 | 75.3 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 22,623.7 | 24,262.8 | 6,552.4 | 3,251.9 | (539.0) | (1,399.1) | 4,804.0 | 2,276.0 | (198.1) | 881.9 | 308.7 | (762.1) | (42.4) | (628.1) | 136.3 | 258.8 | 32.3 | 61.0 | 75.3 |
| 0.11 |
| - |
| - |
| EPS Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Basic | - | - | - | - | - | - | - | - | - | - | - | 543.4 | 542.3 | 627.1 | 624.9 | 481.4 | 295.6 | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| EBIT | (148.6) | (124.0) | (73.4) | (67.8) | (71.5) | (72.8) | (65.4) | (35.3) | (27.5) | (21.6) | (20.3) | (15.2) | (16.6) | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 18.0 |
| 18.1 |
| 18.2 |
| 18.5 |
| 19.9 |
| 19.1 |
| 14.6 |
| 11.8 |
| 10.7 |
| 9.4 |
| 7.6 |
| 7.6 |
| 6.8 |
| 6.5 |
| 7.4 |
| 6.9 |
| 6.1 |
| 5.6 |
| 5.1 |
| 4.8 |
| 5.3 |
| 6.0 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,204.5 |
| (343.2) |
| 1,118.7 |
| (3,379.1) |
| 31.0 |
| 1,679.5 |
| 2,122.7 |
| 970.8 |
| 420.4 |
| 715.9 |
| 1,027.3 |
| 112.4 |
| 818.8 |
| (542.7) |
| (675.4) |
| 201.2 |
| 101.2 |
| 267.2 |
| (30.4) |
| 543.8 |
| (1,132.9) |
| (6.5) |
| 510.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,204.5 |
| (343.2) |
| 1,118.7 |
| (3,379.1) |
| 31.0 |
| 1,679.5 |
| 2,122.7 |
| 970.8 |
| 420.4 |
| 715.9 |
| 1,027.3 |
| 112.4 |
| 818.8 |
| (542.7) |
| (675.4) |
| 201.2 |
| 101.2 |
| 267.2 |
| (30.4) |
| 543.8 |
| (1,132.9) |
| (6.5) |
| 510.2 |
| 1,925.4 |
| 1,204.5 |
| (343.2) |
| 1,118.7 |
| (3,379.1) |
| 31.0 |
| 1,679.5 |
| 2,122.7 |
| 970.8 |
| 420.4 |
| 715.9 |
| 1,027.3 |
| 112.4 |
| 818.8 |
| (542.7) |
| (675.4) |
| 201.2 |
| 101.2 |
| 267.2 |
| (30.4) |
| 543.8 |
| (1,132.9) |
| (6.5) |
| 510.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2,107.4) |
| 1,925.4 |
| 1,204.5 |
| (343.2) |
| 1,118.7 |
| (3,379.1) |
| 31.0 |
| 1,679.5 |
| 2,122.7 |
| 970.8 |
| 420.4 |
| 715.9 |
| 1,027.3 |
| 112.4 |
| 818.8 |
| (542.7) |
| (675.4) |
| 201.2 |
| 101.2 |
| 267.2 |
| (30.4) |
| 543.8 |
| (1,132.9) |
| (6.5) |
| 510.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 738.6 |
| 650.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.2) |
| (18.5) |
| (19.9) |
| (19.1) |
| (14.6) |
| (11.8) |
| (10.7) |
| (9.4) |
| (7.6) |
| (7.6) |
| (6.8) |
| (6.5) |
| (7.4) |
| (6.9) |
| (6.1) |
| (5.6) |
| (5.1) |
| (4.8) |
| (5.3) |
| (6.0) |
| (4.9) |