| (in millions of USD, except per-share data) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 790.0 | - | - | 687.0 | - | - |
| Cost of Revenue | 428.0 | - | - | 292.0 | - | - |
| Gross Profit | 362.0 | - | - | 395.0 | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 309.0 | - | - | 268.0 | - | - |
| Operating Income | ||||||
| Operating Income | (100.0) | - | - | 21.0 | - | - |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 12.0 | - | - | 28.0 | - | - |
| Net Income From Continuing Ops | (111.0) | (5.0) | (16.0) | (7.0) | (5.0) | (19.0) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.47) | - | - | (0.04) | - | - |
| EPS Diluted | (0.47) | - | - | (0.04) | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | - | - | - | - | - | - |
| EBIT | (100.0) | - | - | 21.0 | - | - |
| (in millions of USD, except per-share data) | TTM | FY2026 | FY2025 | FY2024 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 3,102.0 | 2,715.0 | 2,469.0 |
| Cost of Revenue | - | 1,422.0 | 1,187.0 | 1,032.0 |
| Gross Profit | - | 1,680.0 | 1,528.0 | 1,437.0 |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | 1,183.0 | 1,080.0 | 1,057.0 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | (190.0) | (146.0) | (69.0) |
| Non-Operating | ||||
| Interest Income | - | - | - | - |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | - |
| Tax & Net | ||||
| Income Tax Expense | - | 128.0 | 52.0 | 38.0 |
| Net Income From Continuing Ops | (139.0) | (317.0) | (198.0) | (107.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.59) | (1.30) | (0.84) | (0.44) |
| EPS Diluted | (0.59) | (1.30) | (0.84) | (0.44) |
| Shares Basic | 252.8 | 256.6 | 252.8 | 252.8 |
| Supplementary Data | ||||
| EBITDA | - | (34.0) | (3.0) | 60.0 |
| EBIT | - | (190.0) | (146.0) | (69.0) |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - |
| Amortization of Intangibles | 7.0 | - | - | 7.0 | - | - |
| Other Operating Expenses | (45.0) | - | - | 7.0 | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.0 | - | - | 0.0 | - | - |
| Pre-Tax Income | (99.0) | - | - | 21.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (111.0) | (5.0) | (16.0) | (7.0) | (5.0) | (19.0) |
| Net Income Attributable To Parent | (119.0) | (5.0) | (16.0) | (10.0) | (5.0) | (19.0) |
| Less: Minority Interest | 8.0 | - | - | 3.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (119.0) | (5.0) | (16.0) | (10.0) | (5.0) | (19.0) |
| 252.8 |
| - |
| - |
| 252.8 |
| - |
| - |
| Shares Diluted | 252.8 | - | - | 252.8 | - | - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | 156.0 | 143.0 | 129.0 |
| Amortization of Intangibles | - | 26.0 | 29.0 | 33.0 |
| Other Operating Expenses | - | (221.0) | 8.0 | (11.0) |
| Total Operating Expenses | - | - | - | - |
| Other Non-Operating Income | - | 1.0 | (1.0) | (1.0) |
| Pre-Tax Income | - | (189.0) | (147.0) | (70.0) |
| - |
| Net Income | (139.0) | (317.0) | (198.0) | (107.0) |
| Net Income Attributable To Parent | (150.0) | (333.0) | (213.0) | (112.0) |
| Less: Minority Interest | - | 16.0 | 15.0 | 5.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (150.0) | (333.0) | (213.0) | (112.0) |
| Shares Diluted | 252.8 | 256.6 | 252.8 | 252.8 |