| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 144.8 | 184.7 | 240.3 | 187.3 | 144.8 | 116.1 | 52.8 |
| Cost of Revenue | 39.9 | 65.8 | 80.7 | 52.9 | 42.0 | 32.3 | 31.9 |
| Gross Profit | 104.9 | 118.9 | 159.6 | 134.4 | 102.9 | 83.9 | 20.9 |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | 81.8 | 100.8 | 138.4 | 53.3 | 29.1 | 28.9 | |
| Operating Income | |||||||
| Operating Income | (233.5) | (116.4) | (76.4) | 17.9 | 29.2 | 17.3 | (47.1) |
| Non-Operating | |||||||
| Interest Income | 21.8 | 15.8 | 7.1 | 1.7 | 1.9 | 1.6 | 2.3 |
| Interest Expense | 14.8 | 10.7 | 9.3 | 5.2 | 4.1 | 1.7 | 0.0 |
| Tax & Net | |||||||
| Income Tax Expense | (6.3) | (182.5) | 190.7 | (2.8) | 5.0 | 3.0 | 1.3 |
| Net Income From Continuing Ops | (247.8) | (155.4) | 384.6 | 176.7 | (16.1) | (21.9) | |
| Per Share | |||||||
| EPS Basic | (0.74) | (0.52) | 1.42 | - | (0.07) | (0.10) | (0.27) |
| EPS Diluted | (0.74) | (0.52) | 1.08 | - | (0.07) | (0.10) | (0.27) |
| Supplementary Data | |||||||
| EBITDA | (112.3) | (17.2) | 8.8 | 81.7 | 76.5 | 53.4 | (13.2) |
| EBIT | (233.5) | (116.4) | (76.4) | 17.9 | 29.2 | 17.3 | (47.1) |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 757.1 | 501.0 | 187.2 | 75.5 |
| Cost of Revenue | 239.3 | 159.0 | 87.1 | 39.4 |
| Gross Profit | 517.8 | 342.0 | 100.1 | 36.1 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | 374.2 | 136.5 | 70.4 | 49.0 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | (408.4) | 17.3 | (27.2) | (157.2) |
| Non-Operating | ||||
| Interest Income | 46.4 | 7.5 | 5.8 | 0.9 |
| Interest Expense | 40.0 | 11.0 | 0.1 | 16.2 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | (0.9) | 6.6 | 3.5 | 2.4 |
| Net Income From Continuing Ops | 158.1 | 86.9 | (28.9) | (171.8) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 0.47 | 0.41 | (0.29) | (3.14) |
| EPS Diluted | 0.47 | 0.39 | (0.29) | (3.14) |
| Shares Basic | 333.7 | 214.6 | 99.6 | 54.8 |
| Supplementary Data | ||||
| EBITDA | (39.0) | 198.5 | 23.2 | (126.6) |
| EBIT | (408.4) | 17.3 | (27.2) | (157.2) |
| 25.2 |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 121.2 | 99.2 | 85.2 | 63.8 | 47.3 | 36.1 | 33.9 |
| Amortization of Intangibles | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - |
| Other Operating Expenses | 0.0 | 5.5 | 0.0 | 3.0 | 1.9 | 4.0 | 4.4 |
| Total Operating Expenses | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | (20.6) | (221.5) | 651.7 | 156.0 | (40.3) | (36.2) | (3.3) |
| Pre-Tax Income | (254.1) | (337.9) | 575.3 | 173.9 | (11.1) | (18.9) | (50.4) |
| (51.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (247.8) | (155.4) | 384.6 | 176.7 | (16.1) | (21.9) | (51.7) |
| Net Income Attributable To Parent | (247.8) | (155.4) | 384.6 | 176.7 | (16.1) | (21.9) | (51.7) |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (247.8) | (155.4) | 384.6 | 176.7 | (16.1) | (21.9) | (51.7) |
| Shares Basic | 333.7 | 298.0 | 270.7 | - | 218.7 | 210.5 | 189.3 |
| Shares Diluted | 333.7 | 298.0 | 361.7 | - | 218.7 | 210.5 | 189.3 |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | 369.5 | 181.1 | 50.5 | 30.7 |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | 8.5 | 13.3 | 8.1 | 5.0 |
| Total Operating Expenses | - | - | - | - |
| - |
| Other Non-Operating Income | 565.6 | 76.2 | 1.8 | (12.2) |
| Pre-Tax Income | 157.2 | 93.5 | (25.5) | (169.4) |
| - |
| Net Income | 158.1 | 86.9 | (28.9) | (171.8) |
| Net Income Attributable To Parent | 158.1 | 86.9 | (28.9) | (171.8) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 158.1 | 86.9 | (28.9) | (171.8) |
| Shares Diluted | 333.7 | 223.2 | 99.6 | 54.8 |