| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 7,034.8 | 4,723.9 | 3,507.5 | 1,927.3 | 1,249.9 | 618.1 | 434.5 |
| Cost of Revenue | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - |
| Operating Expenses | |||||||
| Research & Development | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | |
| Operating Income | |||||||
| Operating Income | 724.1 | 484.8 | 426.1 | 167.6 | (84.6) | (396.5) | (461.4) |
| Non-Operating | |||||||
| Interest Income | - | - | - | 12.3 | 16.0 | 20.8 | 11.4 |
| Interest Expense | 0.0 | 0.5 | - | 3.4 | 5.6 | 17.9 | - |
| Tax & Net | |||||||
| Income Tax Expense | 239.8 | 104.5 | 36.5 | 92.6 | (10.0) | (97.7) | 0.2 |
| Net Income From Continuing Ops | 513.9 | 401.7 | 401.1 | 70.8 | 107.7 | (858.7) | |
| Per Share | |||||||
| EPS Basic | 0.20 | 0.16 | 0.16 | 0.03 | 0.05 | - | - |
| EPS Diluted | 0.20 | 0.16 | 0.16 | 0.03 | 0.05 | - | - |
| Supplementary Data | |||||||
| EBITDA | 946.3 | 647.9 | 511.3 | 224.5 | (11.6) | (322.4) | (402.2) |
| EBIT | 724.1 | 484.8 | 426.1 | 167.6 | (84.6) | (396.5) | (461.4) |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 436.3 | 331.7 | 257.7 | 211.6 | 199.3 | 150.4 | 154.0 |
| Depreciation & Amortization | 222.3 | 163.1 | 85.2 | 56.8 | 73.0 | 74.1 | 59.2 |
| Amortization of Intangibles | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - |
| Total Operating Expenses | 6,310.8 | 4,239.1 | 3,081.4 | 1,759.7 | 1,334.5 | 1,014.7 | 895.9 |
| Income From Equity Investments | - | - | - | - | - | - | - |
| Other Non-Operating Income | 11.5 | 11.5 | 8.8 | 8.8 | (2.6) | (9.0) | (0.9) |
| Pre-Tax Income | 753.6 | 506.2 | 437.7 | 163.4 | 97.7 | (956.4) | (453.8) |
| (454.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | 513.9 | 401.7 | 401.1 | 70.8 | 107.7 | (858.7) | (454.0) |
| Net Income Attributable To Parent | 513.9 | 401.7 | 401.1 | 70.8 | 107.7 | (856.6) | (453.7) |
| Less: Minority Interest | - | - | - | - | 0.0 | (2.1) | (0.3) |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 513.9 | 401.7 | 401.1 | 70.8 | 107.7 | (856.6) | (533.3) |
| Shares Basic | 2,565.1 | 2,546.0 | 2,532.1 | 2,473.1 | 2,051.3 | 2,021.9 | 1,609.2 |
| Shares Diluted | 2,568.2 | 2,548.0 | 2,532.6 | 2,516.3 | 2,135.8 | 2,021.9 | 1,609.2 |