| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 285.9 | 387.5 | 272.6 | 288.5 | 226.8 | 234.9 | 255.5 | 240.0 | 239.2 | 227.8 | 175.4 | 166.9 | 192.2 | - | 295.7 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | (9.7) | 101.2 | (19.2) | 111.3 | 51.7 | 58.5 | 94.7 | 70.5 | 67.2 | 101.9 | 83.7 | 80.1 | 93.4 | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | (0.21) | - | (0.28) | 0.76 | 0.14 | - | 0.70 | 0.42 | 0.44 | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 88.5 | 324.9 | (16.5) | 114.1 | 115.3 | 257.5 | 97.0 | 72.7 | 134.7 | 205.4 | 85.5 | 81.5 | 124.3 | - | 176.0 | - | |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 1,234.5 | 1,175.4 | 969.6 | 762.3 | 937.4 | 392.5 |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 183.6 | 245.0 | 291.0 | 359.1 | 522.4 | 155.4 |
| Non-Operating | ||||||
| Interest Income | - | - | - | - | - | - |
| Interest Expense | 78.7 | 72.2 | 104.6 | 11.2 | 4.9 | 1.7 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | - | - | - | - | - | - |
| Net Income From Continuing Ops | 92.1 | 143.0 | 185.2 | 68.5 | 516.8 | 138.4 |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | 0.55 | 1.09 | 1.90 | 0.72 | - | - |
| EPS Diluted | 0.55 | 1.09 | 1.90 | 0.72 | - | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 510.9 | 537.7 | 562.0 | 496.8 | 611.0 | 196.1 |
| EBIT | 183.6 | 245.0 | 291.0 | 359.1 | 522.4 | 155.4 |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | 5.4 | - | - | - | 5.8 | - | - |
| Depreciation & Amortization | 98.2 | 223.7 | 2.7 | 2.8 | 63.6 | 199.0 | 2.3 | 2.2 | 67.5 | 103.5 | 1.8 | 1.4 | 30.9 | - | 1.2 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 295.6 | 286.4 | 291.8 | 177.2 | 175.1 | 176.4 | 160.8 | 169.5 | 171.9 | 126.0 | 91.6 | 86.8 | 98.8 | - | 120.9 | - | - |
| 174.8 |
| - |
| - |
| - |
| Interest Expense | 24.4 | 25.3 | 16.9 | 12.1 | 17.9 | 24.5 | 26.8 | 27.0 | 26.3 | 5.4 | 2.1 | 2.0 | 1.8 | - | 1.3 | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (25.3) | (28.1) | (16.5) | (21.6) | (35.8) | (22.0) | (27.3) | (31.0) | (25.5) | (8.3) | (0.3) | (2.3) | (1.7) | - | (2.6) | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | (35.0) | 73.1 | (35.7) | 89.7 | 15.9 | 36.5 | 67.4 | 39.5 | 41.7 | (184.5) | 83.5 | 77.8 | 91.7 | 122.0 | 172.2 | 154.0 | 68.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (35.0) | 73.1 | (35.7) | 89.7 | 15.9 | 36.5 | 67.4 | 39.5 | 41.7 | (184.5) | 83.5 | 77.8 | 91.7 | 122.0 | 172.2 | 154.0 | 68.6 |
| Net Income Attributable To Parent | (35.0) | 73.1 | (35.7) | 89.7 | 15.9 | 36.5 | 67.4 | 39.5 | 41.7 | (184.5) | 83.5 | 77.8 | 91.7 | 122.0 | 172.2 | 154.0 | 68.6 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (35.0) | 73.1 | (35.7) | 89.7 | 15.9 | 36.5 | 67.4 | 39.5 | 41.7 | (184.5) | 83.5 | 77.8 | 91.7 | 122.0 | 172.2 | 154.0 | 68.6 |
| - |
| EPS Diluted | (0.21) | - | (0.28) | 0.76 | 0.14 | - | 0.70 | 0.42 | 0.44 | - | - | - | - | - | - | - | - |
| Shares Basic | 168.3 | - | 126.5 | 118.3 | 112.1 | - | 96.9 | 95.0 | 95.0 | - | - | - | - | - | - | - | - |
| Shares Diluted | 168.3 | - | 126.5 | 118.4 | 112.2 | - | 97.0 | 95.2 | 95.0 | - | - | - | - | - | - | - | - |
| - |
| EBIT | (9.7) | 101.2 | (19.2) | 111.3 | 51.7 | 58.5 | 94.7 | 70.5 | 67.2 | 101.9 | 83.7 | 80.1 | 93.4 | - | 174.8 | - | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 327.4 | 292.8 | 271.0 | 137.6 | 88.6 | 40.7 |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 1,051.0 | 930.4 | 678.6 | 403.2 | 415.0 | 237.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (91.5) | (102.0) | (105.8) | (12.6) | (5.5) | (17.0) |
| Pre-Tax Income | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 92.1 | 143.0 | 185.2 | 68.5 | 516.8 | 138.4 |
| Net Income Attributable To Parent | 92.1 | 143.0 | 185.2 | 68.5 | 516.8 | 138.4 |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 92.1 | 143.0 | 185.2 | 68.5 | 516.8 | 138.4 |
| 168.3 |
| 131.5 |
| 97.6 |
| 94.9 |
| - |
| - |
| Shares Diluted | 168.3 | 131.5 | 97.7 | 94.9 | - | - |