| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 12,510.5 | 9,005.2 | 7,833.6 | 7,143.3 | 5,670.6 | 2,491.6 | 1,124.0 | 720.1 |
| Cost of Revenue | 10,806.6 | 8,115.7 | 7,403.8 | 6,397.5 | 4,600.2 | 2,204.5 | 1,296.2 | 757.3 |
| Gross Profit | 1,703.9 | 889.5 | 429.8 | 745.8 | 1,070.4 | 287.1 | (172.2) | (37.2) |
| Operating Expenses | ||||||||
| Research & Development | 1,516.5 | 1,786.1 | 1,891.8 | 1,571.1 | 720.6 | 381.3 | 636.1 | 581.5 |
| Selling General & Administrative | 2,300.5 | 2,156.5 | 1,814.8 | 1,527.7 | ||||
| Operating Income | ||||||||
| Operating Income | (2,007.9) | (2,996.7) | (3,190.9) | (2,267.7) | (705.6) | (706.2) | (1,591.4) | (1,395.6) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | 19.4 |
| Interest Expense | 126.6 | 109.4 | 56.8 | 48.3 | 100.0 | 65.3 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 17.4 | (3.1) | 36.7 | 8.0 | 6.6 | 1.0 | 1.1 | 3.2 |
| Net Income From Continuing Ops | (2,136.8) | (3,069.0) | (2,918.3) | (2,093.2) | (630.3) | |||
| Per Share | ||||||||
| EPS Basic | (0.98) | (1.51) | (1.75) | (1.29) | (1.05) | - | - | - |
| EPS Diluted | (0.98) | (1.51) | (1.75) | (1.29) | (1.05) | - | ||
| Supplementary Data | ||||||||
| EBITDA | (985.9) | (2,191.8) | (2,715.1) | (1,854.1) | (437.5) | (545.8) | (1,447.9) | (1,326.7) |
| EBIT | (2,007.9) | (2,996.7) | (3,190.9) | (2,267.7) | (705.6) | (706.2) | ||
| 1,079.3 |
| 602.6 |
| 783.1 |
| 776.9 |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 1,022.0 | 804.9 | 475.8 | 413.5 | 268.0 | 160.4 | 143.5 | 69.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 105.2 | 56.4 | 85.8 | 85.4 | 23.9 | 9.4 | - | - |
| Total Operating Expenses | 3,711.8 | 3,886.2 | 3,620.8 | 3,013.5 | 1,776.0 | 993.3 | 1,419.2 | 1,358.4 |
| 53.2 |
| 18.0 |
| Income From Equity Investments | (156.2) | (68.9) | 9.1 | 54.8 | 9.8 | (10.1) | (9.3) | - |
| Other Non-Operating Income | 64.5 | (13.4) | 21.9 | (41.0) | 29.0 | (55.9) | 9.5 | (3.1) |
| Pre-Tax Income | (2,119.3) | (3,072.1) | (2,881.6) | (2,085.2) | (623.7) | (811.9) | (1,621.4) | (1,398.7) |
| (812.9) |
| (1,622.5) |
| (1,401.9) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (2,136.8) | (3,069.0) | (2,918.3) | (2,093.2) | (630.3) | (812.9) | (1,622.5) | (1,401.9) |
| Net Income Attributable To Parent | (2,139.4) | (3,056.5) | (2,935.8) | (2,070.4) | (625.5) | (812.1) | (1,621.2) | (1,395.9) |
| Less: Minority Interest | 2.6 | (12.5) | 17.5 | (22.8) | (4.9) | (0.8) | (1.3) | (6.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2,226.6) | (3,104.1) | (2,978.5) | (2,110.9) | (1,659.0) | (859.9) | (1,639.4) | (3,392.9) |
| - |
| - |
| Shares Basic | 2,272.6 | 2,054.6 | 1,700.2 | 1,637.0 | 1,572.7 | 1,182.7 | 1,029.9 | - |
| Shares Diluted | 2,272.6 | 2,054.6 | 1,700.2 | 1,637.0 | 1,572.7 | 1,182.7 | 1,029.9 | - |
| (1,591.4) |
| (1,395.6) |