| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||
| Revenues | 4,647.2 | 2,805.2 | 2,986.0 | 2,863.9 | 3,046.3 | 2,392.4 | 2,423.5 | 2,219.3 | 2,142.3 | 1,431.7 | 1,440.0 | 1,521.5 | 1,469.7 | 995.1 | 978.4 | 1,017.3 | |||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 13,302.4 | 11,701.4 | 9,177.6 | 5,862.9 | 3,963.6 | 1,838.7 | 462.8 | 488.2 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 2,273.3 | 2,049.9 | 1,755.6 | 1,425.8 | 1,257.4 | |||
| Operating Income | ||||||||
| Operating Income | 10.6 | (396.4) | 57.3 | (235.6) | (589.9) | (544.5) | (402.3) | (259.4) |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | - | - |
| Interest Expense | 17.0 | 17.6 | 23.7 | 24.6 | 22.6 | 4.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 12.7 | 5.6 | 7.3 | 3.3 | (0.5) | 0.8 | 1.0 | 1.8 |
| Net Income From Continuing Ops | (39.4) | (442.9) | 26.1 | (270.6) | (609.6) | |||
| Per Share | ||||||||
| EPS Basic | (0.13) | (1.69) | 0.11 | (1.22) | (2.85) | (3.20) | (14.16) | (9.06) |
| EPS Diluted | (0.12) | (1.69) | 0.10 | (1.22) | (2.85) | (3.20) | ||
| Supplementary Data | ||||||||
| EBITDA | - | (367.5) | 89.4 | (204.9) | (574.6) | (529.9) | (391.0) | (252.5) |
| EBIT | 10.6 | (396.4) | 57.3 | (235.6) | (589.9) | (544.5) | ||
| 972.8 |
| 496.1 |
| 444.0 |
| 529.3 |
| 369.4 |
| 157.7 |
| 101.7 |
| 115.3 |
| 88.1 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 706.2 | 511.0 | 521.6 | 534.5 | 482.8 | 465.8 | 460.4 | 435.2 | 394.2 | 364.2 | 325.9 | 337.2 | 398.5 | - | - | - | |||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| General & Administrative | 7.0 | 7.9 | 7.3 | 7.0 | 6.7 | 9.2 | 7.5 | 7.6 | 7.8 | 7.7 | 9.2 | 8.8 | 4.9 | (218.7) | 78.6 | 80.8 | 74.7 | ||||||||
| Depreciation & Amortization | 7.0 | - | - | - | 6.7 | - | - | - | 7.8 | - | - | - | 4.9 | - | - | - | |||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Income | |||||||||||||||||||||||||
| Operating Income | 704.1 | (333.7) | (129.3) | (230.5) | 297.1 | (147.7) | (48.4) | 67.8 | 185.6 | (145.5) | (58.2) | (6.5) | (25.4) | (222.5) | (192.4) | (106.5) | (68.5) | (196.3) | (211.7) | (72.5) | (64.0) | (186.8) | (80.1) | (39.4) | (95.9) |
| Non-Operating | |||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.4 | (1.1) | 6.9 | 5.8 | 6.0 | 6.0 | 5.8 | 6.0 | 5.9 | 6.2 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 4.2 | 0.4 | |||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Operating Income | 0.1 | (20.0) | (3.2) | 2.8 | (2.9) | 0.1 | 1.9 | (0.9) | (1.2) | 1.1 | (0.4) | (1.6) | (6.1) | 1.3 | 3.3 | 0.8 | (3.1) | ||||||||
| Pre-Tax Income | 698.8 | (352.7) | (139.3) | (233.5) | 288.2 | (153.7) | (52.3) | 60.9 | 178.5 | (150.6) | (64.8) | (14.3) | (37.6) | (227.3) | (195.2) | (111.8) | |||||||||
| Tax & Net | |||||||||||||||||||||||||
| Income Tax Expense | 19.8 | (0.2) | (1.8) | (5.0) | 12.7 | (0.4) | 2.1 | 4.6 | 1.0 | (0.8) | 0.9 | 1.2 | 2.0 | (0.7) | (1.6) | 0.3 | 1.5 | (0.1) | (0.6) | 0.6 | 1.0 | (0.5) | (1.0) | 1.6 | 0.9 |
| Net Income From Continuing Ops | 679.0 | (352.4) | (137.5) | (228.5) | 275.5 | (153.3) | (54.4) | 56.3 | 177.5 | (149.8) | (65.7) | (15.4) | (39.6) | (226.6) | (193.5) | (112.1) | (77.3) | ||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income | 679.0 | (352.4) | (137.5) | (228.5) | 275.5 | (153.3) | (54.4) | 56.3 | 177.5 | (149.8) | (65.7) | (15.4) | (39.6) | (226.6) | (193.5) | (112.1) | (77.3) | ||||||||
| Net Income Attributable To Parent | 679.0 | (352.6) | (137.5) | (228.4) | 275.3 | (153.5) | (54.6) | 56.2 | 177.4 | (150.0) | (65.4) | (15.5) | (39.8) | (226.0) | (192.9) | (112.2) | |||||||||
| Less: Minority Interest | 0.0 | 0.2 | (0.0) | (0.1) | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | (0.3) | 0.1 | 0.1 | (0.5) | (0.6) | 0.0 | (2.2) | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Net Income To Common Shareholders | 679.0 | (352.6) | (137.5) | (228.4) | 275.3 | (153.5) | (54.6) | 56.2 | 177.4 | (150.0) | (65.4) | (15.5) | (39.8) | (226.0) | (192.9) | ||||||||||
| Per Share | |||||||||||||||||||||||||
| EPS Basic | 2.28 | - | (0.53) | (0.89) | 1.10 | - | (0.22) | 0.24 | 0.77 | - | (0.29) | (0.07) | (0.18) | - | (0.91) | (0.53) | (0.36) | - | (1.02) | (0.35) | (1.00) | - | (2.72) | (1.42) | (3.36) |
| EPS Diluted | 2.07 | - | (0.53) | (0.89) | 0.92 | - | (0.22) | 0.20 | 0.62 | - | (0.29) | (0.07) | (0.18) | - | (0.91) | (0.53) | (0.36) | - | |||||||
| Shares Basic | 298.2 | - | 259.3 | 255.5 | 251.3 | - | 243.1 | 238.7 | 231.4 | - | 223.1 | 219.4 | 216.9 | - | 212.8 | 211.3 | 210.5 | - | |||||||
| Shares Diluted | 329.8 | - | 259.3 | 255.5 | 305.9 | - | 243.1 | 304.0 | 293.8 | - | 223.1 | 219.4 | 216.9 | - | 212.8 | 211.3 | 210.5 | - | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| EBITDA | 711.1 | - | - | - | 303.9 | - | - | - | 193.4 | - | - | - | (20.4) | - | - | - | (64.7) | - | - | - | (60.6) | - | - | - | (93.4) |
| EBIT | 704.1 | (333.7) | (129.3) | (230.5) | 297.1 | (147.7) | (48.4) | 67.8 | 185.6 | (145.5) | (58.2) | (6.5) | (25.4) | (222.5) | (192.4) | (106.5) | (68.5) | (196.3) | (211.7) | ||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 29.2 | 28.9 | 32.1 | 30.7 | 15.3 | 265.1 | 166.7 | 110.7 |
| Depreciation & Amortization | - | 28.9 | 32.1 | 30.7 | 15.3 | 14.6 | 11.3 | 6.9 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | 2.4 | (1.2) | 0.0 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 3.5 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (20.4) | (23.3) | (0.1) | (7.1) | 2.4 | (1.2) | - | - |
| Pre-Tax Income | (26.7) | (437.3) | 33.4 | (267.3) | (610.1) | (570.6) | (405.8) | (259.4) |
| (571.4) |
| (406.8) |
| (261.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (39.4) | (442.9) | 26.1 | (270.6) | (609.6) | (571.4) | (406.8) | (261.2) |
| Net Income Attributable To Parent | (39.4) | (443.2) | 25.4 | (270.7) | (606.3) | (572.6) | (406.8) | (261.2) |
| Less: Minority Interest | 0.0 | 0.2 | 0.7 | 0.1 | (3.3) | 1.2 | 0.0 | 0.0 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (39.4) | (443.2) | 25.4 | (270.7) | (606.3) | (572.6) | (414.2) | (261.2) |
| (14.16) |
| (9.06) |
| Shares Basic | 298.2 | 262.4 | 240.4 | 221.7 | 212.5 | 179.0 | 29.3 | 28.8 |
| Shares Diluted | 329.8 | 262.4 | 265.9 | 221.7 | 212.5 | 179.0 | 29.3 | 28.8 |
| (402.3) |
| (259.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 89.3 |
| 60.0 |
| 51.2 |
| 64.6 |
| 62.3 |
| 36.5 |
| 36.0 |
| 31.8 |
| 3.8 |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| 3.7 |
| 3.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (75.8) |
| (197.9) |
| (212.1) |
| (72.7) |
| (87.9) |
| (190.4) |
| (80.1) |
| (39.4) |
| (95.9) |
| (197.7) |
| (211.5) |
| (73.3) |
| (88.9) |
| (189.9) |
| (79.1) |
| (40.9) |
| (96.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (197.7) |
| (211.5) |
| (73.3) |
| (88.9) |
| (189.9) |
| (79.1) |
| (40.9) |
| (96.9) |
| (75.2) |
| (198.9) |
| (211.5) |
| (73.3) |
| (88.9) |
| (189.9) |
| (79.1) |
| (40.9) |
| (96.9) |
| 1.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (112.2) |
| (75.2) |
| (198.9) |
| (211.5) |
| (73.3) |
| (88.9) |
| (197.3) |
| (79.1) |
| (40.9) |
| (96.9) |
| (1.02) |
| (0.35) |
| (1.00) |
| - |
| (2.72) |
| (1.42) |
| (3.36) |
| 208.2 |
| 207.5 |
| 88.9 |
| - |
| 29.0 |
| 28.9 |
| 28.9 |
| 208.2 |
| 207.5 |
| 88.9 |
| - |
| 29.0 |
| 28.9 |
| 28.9 |
| (72.5) |
| (64.0) |
| (186.8) |
| (80.1) |
| (39.4) |
| (95.9) |