| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||||||
| Revenues | 1,650.5 | 1,592.7 | 1,685.2 | 1,588.2 | 1,450.2 | 1,550.3 | 1,522.7 | 1,435.8 | 1,277.2 | 1,224.6 | 1,157.6 | 1,020.9 | 1,000.5 | 1,175.0 | 1,053.8 | 990.7 | |||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | 6,516.6 | 6,316.3 | 5,786.0 | 4,403.6 | 4,095.1 | 3,208.3 | 2,364.7 | 3,616.0 | 2,156.6 | 1,059.9 |
| Cost of Revenue | 3,698.9 | 3,697.7 | 3,337.7 | 2,544.0 | 2,435.7 | 1,702.3 | 1,447.5 | 2,176.5 | 1,243.4 | 659.5 |
| Gross Profit | 2,817.7 | 2,618.6 | 2,448.3 | 1,859.6 | 1,659.4 | 1,506.0 | 917.2 | 1,439.5 | 913.2 | 400.3 |
| Operating Expenses | ||||||||||
| Research & Development | 463.1 | 451.4 | 397.1 | 555.9 | 856.8 | 911.9 | 909.1 | 1,505.6 | 300.8 | 136.6 |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | (164.9) | (188.4) | (118.9) | (475.6) | (1,458.9) | (1,135.2) | (1,808.4) | (2,702.5) | (977.7) | (708.3) |
| Non-Operating | ||||||||||
| Interest Income | - | - | 166.3 | 145.7 | 47.1 | 9.1 | 43.7 | 102.5 | 66.5 | - |
| Interest Expense | 19.8 | 20.8 | 28.9 | 26.2 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | (2,895.1) | (2,897.3) | 2.6 | 8.6 | 5.9 | 11.2 | (44.5) | 2.4 | 0.7 | 0.6 |
| Net Income From Continuing Ops | 2,855.7 | 2,844.0 | 22.8 | |||||||
| Per Share | ||||||||||
| EPS Basic | 7.23 | 6.92 | 0.06 | (0.88) | (4.47) | (3.17) | (5.61) | (11.44) | - | - |
| EPS Diluted | 7.10 | 6.81 | 0.06 | (0.88) | ||||||
| Supplementary Data | ||||||||||
| EBITDA | - | (53.1) | 30.0 | (359.1) | (1,304.1) | (995.9) | (1,651.0) | (2,594.1) | (959.0) | (705.7) |
| EBIT | (164.9) | (188.4) | (118.9) | (475.6) | ||||||
| 875.6 |
| 969.9 |
| 864.4 |
| 765.0 |
| 609.0 |
| 569.9 |
| 499.7 |
| 339.3 |
| 955.7 |
| 1,017.1 |
| 955.6 |
| 867.3 |
| 776.0 |
| 669.6 |
| 585.0 |
| 504.9 |
| 397.2 |
| Cost of Revenue | 864.1 | 971.8 | 927.2 | 935.7 | 862.9 | 874.6 | 888.3 | 819.5 | 755.4 | 743.9 | 644.5 | 606.6 | 549.0 | 774.4 | 570.7 | 650.4 | 440.3 | 551.2 | 392.2 | 346.9 | 412.0 | 392.1 | 261.6 | 251.4 | 542.4 | 502.8 | 580.7 | 630.1 | 462.9 | 367.0 | 322.6 | 293.2 | 260.6 |
| Gross Profit | 786.3 | 620.9 | 758.0 | 652.4 | 587.3 | 675.7 | 634.4 | 616.3 | 521.8 | 480.7 | 513.1 | 414.3 | 451.6 | 400.6 | 483.1 | 340.4 | 435.3 | 418.8 | 472.2 | 418.1 | 196.9 | 177.8 | 238.1 | 88.0 | 413.3 | 514.3 | 374.9 | 237.1 | 313.2 | 302.6 | 262.3 | 211.7 | 136.6 |
| Operating Expenses | |||||||||||||||||||||||||||||||||
| Research & Development | 124.2 | 120.0 | 109.6 | 109.3 | 112.5 | 93.8 | 104.4 | 98.8 | 100.0 | 95.2 | 109.2 | 154.6 | 196.9 | 234.6 | 227.7 | 201.8 | 192.8 | 195.0 | 226.7 | 252.0 | 238.2 | 215.2 | 232.1 | 203.1 | 258.7 | 276.6 | 288.3 | 309.8 | 631.0 | 96.1 | 77.2 | 64.4 | 63.2 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Selling & Marketing | 272.9 | 258.8 | 243.3 | 190.9 | 182.0 | 251.4 | 215.8 | 176.4 | 145.5 | 125.9 | 129.9 | 109.2 | 115.9 | 130.7 | 133.7 | 140.8 | 126.3 | ||||||||||||||||
| General & Administrative | 270.2 | 303.9 | 250.6 | 232.3 | 215.3 | 195.0 | 253.4 | 252.6 | 236.3 | 217.9 | 195.3 | 201.4 | 256.5 | 510.6 | 292.9 | 265.7 | |||||||||||||||||
| Depreciation & Amortization | 36.6 | - | - | - | 33.6 | - | - | - | 32.4 | - | - | - | 27.2 | - | - | - | |||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Total Operating Expenses | 1,655.8 | 1,777.7 | 1,662.1 | 1,585.8 | 1,479.0 | 1,522.3 | 1,579.4 | 1,463.1 | 1,340.2 | 1,284.7 | 1,197.7 | 1,179.4 | 1,217.3 | 1,771.0 | 1,344.2 | ||||||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Income | (5.3) | (185.0) | 23.1 | 2.4 | (28.8) | 28.0 | (56.7) | (27.2) | (63.0) | (60.2) | (40.2) | (158.5) | (216.8) | (596.0) | (290.4) | (373.2) | (199.3) | (273.6) | (205.0) | (240.1) | (416.4) | (453.4) | (453.4) | (487.5) | (414.1) | (381.8) | (490.9) | (672.9) | (1,156.9) | (270.0) | (268.7) | (193.6) | (245.4) |
| Non-Operating | |||||||||||||||||||||||||||||||||
| Interest Income | 32.2 | - | 33.3 | 39.0 | 39.5 | 43.4 | 44.2 | 40.1 | 38.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | 7.6 | 10.8 | - | - | 28.7 | 30.0 | - | - | - | - | - |
| Interest Expense | 5.2 | 4.8 | 4.7 | 5.0 | 6.2 | 6.7 | 7.4 | 7.9 | 7.0 | 8.4 | 6.2 | 6.2 | 5.4 | 5.2 | 5.0 | 5.0 | 4.5 | 13.1 | |||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | 0.0 | 0.0 | - | - | 0.0 | 12.9 | - | - | 0.0 | 0.0 | |||||||||||||||||
| Other Non-Operating Income | 30.3 | 42.2 | 25.8 | 47.0 | 40.9 | 39.2 | 50.9 | 41.9 | 41.1 | 45.4 | 34.4 | 53.1 | 37.2 | 15.5 | (126.2) | 1.0 | 9.8 | ||||||||||||||||
| Pre-Tax Income | 19.8 | (147.7) | 44.1 | 44.4 | 5.9 | 60.5 | (13.1) | 6.9 | (28.9) | (23.1) | (12.0) | (111.6) | (185.0) | (585.8) | (421.6) | (377.2) | |||||||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||||||
| Income Tax Expense | 5.5 | (2,902.7) | (2.0) | 4.1 | 3.4 | (1.2) | (0.7) | 1.9 | 2.6 | 3.2 | 0.1 | 2.7 | 2.7 | 2.4 | 0.6 | 0.1 | 2.8 | 2.0 | 6.6 | 0.7 | 1.9 | (2.5) | 1.1 | (44.8) | 1.6 | (1.9) | 1.9 | 1.0 | 1.4 | (0.4) | 0.5 | 0.2 | 0.4 |
| Net Income From Continuing Ops | 14.3 | 2,755.1 | 46.1 | 40.3 | 2.6 | 61.7 | (12.4) | 5.0 | (31.5) | (26.3) | (12.1) | (114.3) | (187.6) | (588.1) | (422.2) | (377.2) | (196.9) | ||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income | 14.3 | 2,755.1 | 46.1 | 40.3 | 2.6 | 61.7 | (12.4) | 5.0 | (31.5) | (26.3) | (12.1) | (114.3) | (187.6) | (588.1) | (422.2) | (377.2) | (196.9) | ||||||||||||||||
| Net Income Attributable To Parent | 14.3 | 2,755.1 | 46.1 | 40.3 | 2.6 | 61.7 | (12.4) | 5.0 | (31.5) | (26.3) | (12.1) | (114.3) | (187.6) | (588.1) | (422.2) | (377.2) | |||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Net Income To Common Shareholders | 14.3 | 2,755.1 | 46.1 | 40.3 | 2.6 | 61.7 | (12.4) | 5.0 | (31.5) | (26.3) | (12.1) | (114.3) | (187.6) | (588.1) | (422.2) | ||||||||||||||||||
| Per Share | |||||||||||||||||||||||||||||||||
| EPS Basic | 0.04 | - | 0.11 | 0.10 | 0.01 | - | (0.03) | 0.01 | (0.08) | - | (0.03) | (0.30) | (0.50) | - | (1.18) | (1.08) | (0.57) | - | (0.30) | (0.76) | (1.31) | - | (1.46) | (1.41) | (1.31) | - | - | - | - | - | - | - | - |
| EPS Diluted | 0.04 | - | 0.11 | 0.10 | 0.01 | - | (0.03) | 0.01 | (0.08) | - | (0.03) | (0.30) | (0.50) | - | (1.18) | (1.08) | (0.57) | - | |||||||||||||||
| Shares Basic | 395.1 | - | 405.7 | 417.2 | 419.0 | - | 412.2 | 406.5 | 401.6 | - | 389.3 | 381.9 | 373.7 | - | 356.5 | 350.5 | 346.6 | - | |||||||||||||||
| Shares Diluted | 402.5 | - | 412.7 | 423.0 | 424.0 | - | 412.2 | 412.0 | 401.6 | - | 389.3 | 381.9 | 373.7 | - | 356.5 | 350.5 | 346.6 | - | |||||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||||
| EBITDA | 31.3 | - | - | - | 4.7 | - | - | - | (30.5) | - | - | - | (189.5) | - | - | - | (167.6) | - | - | - | (382.0) | - | - | - | (378.6) | - | - | - | (1,133.8) | - | - | - | (244.2) |
| EBIT | (5.3) | (185.0) | 23.1 | 2.4 | (28.8) | 28.0 | (56.7) | (27.2) | (63.0) | (60.2) | (40.2) | (158.5) | (216.8) | (596.0) | (290.4) | (373.2) | (199.3) | (273.6) | (205.0) | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 966.0 | 875.1 | 789.0 | 481.0 | 531.5 | 411.4 | 416.3 | 814.1 | 803.8 | 567.0 |
| General & Administrative | 1,057.1 | 1,002.1 | 937.3 | 871.1 | 1,286.2 | 915.6 | 946.1 | 1,186.1 | 447.9 | 221.4 |
| Depreciation & Amortization | - | 135.2 | 148.9 | 116.5 | 154.8 | 139.3 | 157.4 | 108.4 | 18.8 | 2.6 |
| Amortization of Intangibles | - | 20.6 | 15.0 | 16.8 | 18.4 | 18.1 | 29.2 | 35.1 | 4.8 | - |
| Other Operating Expenses | - | 147.2 | 166.3 | 145.7 | - | - | - | - | - | - |
| Total Operating Expenses | 6,681.4 | 6,504.6 | 5,904.9 | 4,879.2 | 5,554.1 | 4,343.5 | 4,173.1 | 6,318.4 | 3,134.3 | 1,768.2 |
| 19.7 |
| 51.6 |
| 32.7 |
| 0.0 |
| 0.0 |
| - |
| Income From Equity Investments | - | - | 0.0 | 12.9 | 0.0 | 0.0 | - | - | - | - |
| Other Non-Operating Income | 145.3 | 155.9 | 173.2 | 170.1 | (100.0) | 135.9 | 43.7 | 102.6 | 67.1 | 0.3 |
| Pre-Tax Income | (39.4) | (53.2) | 25.4 | (331.7) | (1,578.6) | (1,050.9) | (1,797.4) | (2,599.9) | (910.6) | (687.7) |
| (340.3) |
| (1,584.5) |
| (1,062.1) |
| (1,752.9) |
| (2,602.2) |
| (911.3) |
| (688.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | 2,855.7 | 2,844.0 | 22.8 | (340.3) | (1,584.5) | (1,062.1) | (1,752.9) | (2,602.2) | (911.3) | (688.3) |
| Net Income Attributable To Parent | 2,855.7 | 2,844.0 | 22.8 | (340.3) | (1,584.5) | (1,062.1) | (1,752.9) | (2,602.2) | (911.3) | (688.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2,855.7 | 2,844.0 | 22.8 | (340.3) | (1,584.5) | (1,062.1) | (1,752.9) | (2,602.2) | (911.3) | (688.3) |
| (4.47) |
| (3.17) |
| (5.61) |
| (11.44) |
| - |
| - |
| Shares Basic | 395.1 | 410.8 | 409.2 | 385.3 | 354.7 | 334.7 | 312.2 | 227.5 | - | - |
| Shares Diluted | 402.5 | 417.7 | 413.7 | 385.3 | 354.7 | 334.7 | 312.2 | 227.5 | - | - |
| (1,458.9) |
| (1,135.2) |
| (1,808.4) |
| (2,702.5) |
| (977.7) |
| (708.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.9 |
| 109.0 |
| 99.9 |
| 78.6 |
| 89.5 |
| 78.5 |
| 51.8 |
| 196.4 |
| 194.2 |
| 163.9 |
| 181.0 |
| 275.1 |
| 218.9 |
| 241.0 |
| 175.1 |
| 168.7 |
| 216.9 |
| 263.6 |
| 231.9 |
| 212.5 |
| 207.6 |
| 228.0 |
| 257.7 |
| 222.0 |
| 238.4 |
| 278.3 |
| 263.8 |
| 267.3 |
| 376.7 |
| 139.0 |
| 120.3 |
| 98.5 |
| 90.2 |
| 31.8 |
| - |
| - |
| - |
| 34.4 |
| - |
| - |
| - |
| 35.5 |
| - |
| - |
| - |
| 23.1 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,363.9 |
| 1,074.9 |
| 1,243.6 |
| 1,069.4 |
| 1,005.1 |
| 1,025.4 |
| 1,023.3 |
| 953.1 |
| 826.8 |
| 1,369.8 |
| 1,398.9 |
| 1,446.5 |
| 1,540.2 |
| 1,932.9 |
| 939.6 |
| 853.6 |
| 698.5 |
| 642.6 |
| 13.1 |
| 12.8 |
| 12.6 |
| 12.1 |
| 12.5 |
| 6.5 |
| 1.5 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| 125.0 |
| 1.7 |
| 3.6 |
| 4.9 |
| 7.5 |
| 12.1 |
| 19.2 |
| 43.5 |
| 29.3 |
| 29.7 |
| 0.1 |
| 67.0 |
| 0.4 |
| (0.3) |
| (0.1) |
| (194.1) |
| (281.2) |
| (93.1) |
| (251.2) |
| (425.4) |
| (460.6) |
| (458.4) |
| (481.9) |
| (396.4) |
| (358.0) |
| (461.6) |
| (643.2) |
| (1,137.1) |
| (249.3) |
| (248.7) |
| (178.7) |
| (233.9) |
| (283.2) |
| (99.7) |
| (251.9) |
| (427.3) |
| (458.2) |
| (459.5) |
| (437.1) |
| (398.1) |
| (356.1) |
| (463.5) |
| (644.2) |
| (1,138.5) |
| (248.9) |
| (249.2) |
| (178.9) |
| (234.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (283.2) |
| (99.7) |
| (251.9) |
| (427.3) |
| (458.2) |
| (459.5) |
| (437.1) |
| (398.1) |
| (356.1) |
| (463.5) |
| (644.2) |
| (1,138.5) |
| (248.9) |
| (249.2) |
| (178.9) |
| (234.3) |
| (196.9) |
| (283.2) |
| (99.7) |
| (251.9) |
| (427.3) |
| (458.2) |
| (459.5) |
| (437.1) |
| (398.1) |
| (356.1) |
| (463.5) |
| (644.2) |
| (1,138.5) |
| (248.9) |
| (249.2) |
| (178.9) |
| (234.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (377.2) |
| (196.9) |
| (283.2) |
| (99.7) |
| (251.9) |
| (427.3) |
| (458.2) |
| (459.5) |
| (437.1) |
| (398.1) |
| (356.1) |
| (463.5) |
| (644.2) |
| (1,138.5) |
| (248.9) |
| (249.2) |
| (178.9) |
| (234.3) |
| (0.30) |
| (0.76) |
| (1.31) |
| - |
| (1.46) |
| (1.41) |
| (1.31) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.8 |
| 332.1 |
| 326.2 |
| - |
| 314.5 |
| 309.2 |
| 304.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 337.8 |
| 332.1 |
| 326.2 |
| - |
| 314.5 |
| 309.2 |
| 304.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (240.1) |
| (416.4) |
| (453.4) |
| (453.4) |
| (487.5) |
| (414.1) |
| (381.8) |
| (490.9) |
| (672.9) |
| (1,156.9) |
| (270.0) |
| (268.7) |
| (193.6) |
| (245.4) |