| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 16,060.5 | 19,790.9 | 17,444.1 | 6,566.0 | 4,238.4 | 1,449.3 | - |
| Cost of Revenue | 13,059.7 | 15,728.1 | 13,571.3 | 5,291.5 | 3,334.3 | 1,211.8 | - |
| Gross Profit | 3,000.8 | 4,062.9 | 3,872.8 | 1,274.5 | 904.1 | 237.4 | - |
| Operating Expenses | |||||||
| Research & Development | 1,618.0 | 1,516.8 | 1,491.0 | 983.0 | 515.7 | 168.6 | - |
| Selling General & Administrative | 1,525.1 | 1,675.4 | 1,375.8 | 821.4 | 548.0 | ||
| Operating Income | |||||||
| Operating Income | (74.5) | 961.6 | 1,043.2 | (529.9) | (159.6) | (102.6) | - |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 24.0 | 25.7 | 12.1 | 15.4 | 9.9 | 10.3 | - |
| Tax & Net | |||||||
| Income Tax Expense | 22.6 | 174.0 | (191.2) | (18.4) | 26.5 | (3.5) | - |
| Net Income From Continuing Ops | 162.9 | 1,102.2 | 1,663.3 | (294.7) | (50.4) | (25.4) | |
| Per Share | |||||||
| EPS Basic | 0.08 | 0.55 | 0.84 | (0.15) | (0.03) | - | - |
| EPS Diluted | 0.08 | 0.52 | 0.78 | (0.15) | (0.03) | - | - |
| Supplementary Data | |||||||
| EBITDA | 588.3 | 1,380.5 | 1,297.5 | (353.9) | (67.0) | (53.4) | - |
| EBIT | (74.5) | 961.6 | 1,043.2 | (529.9) | (159.6) | (102.6) | - |
| 171.5 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - |
| Depreciation & Amortization | 662.8 | 418.9 | 254.2 | 176.0 | 92.6 | 49.2 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | 67.7 | 90.9 | 37.2 | - | - | - | - |
| Total Operating Expenses | 3,075.3 | 3,101.3 | 2,829.6 | 1,804.4 | 1,063.7 | 340.0 | - |
| Income From Equity Investments | (0.2) | (0.6) | (1.3) | (1.5) | (0.0) | (0.4) | - |
| Other Non-Operating Income | 9.6 | 91.0 | 147.6 | 90.7 | 29.4 | 4.5 | - |
| Pre-Tax Income | 185.5 | 1,276.2 | 1,472.1 | (313.1) | (24.0) | (28.9) | - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | 2.2 | - |
| Net Income | 162.9 | 1,102.2 | 1,663.3 | (294.7) | (50.4) | (23.2) | - |
| Net Income Attributable To Parent | 160.8 | 1,100.4 | 1,648.5 | (291.7) | (50.4) | (23.2) | - |
| Less: Minority Interest | 2.1 | 1.8 | 14.8 | (2.9) | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 160.8 | 1,100.4 | 1,648.5 | (291.7) | (50.4) | (121.4) | - |
| Shares Basic | 2,015.1 | 1,993.2 | 1,967.9 | 1,941.2 | 1,853.3 | 870.0 | 255.0 |
| Shares Diluted | 2,142.7 | 2,129.3 | 2,115.4 | 1,941.2 | 1,853.3 | 870.0 | 255.0 |