| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 82.1 | 93.6 | 99.2 | 70.2 | 44.5 | 107.9 | 80.9 | 71.2 | 74.2 | 84.8 | 163.4 | 90.5 | 90.4 | 49.4 | 151.1 | 21.5 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 345.1 | 307.5 | 334.2 | 429.0 | 303.8 | 420.3 | 469.4 | 488.8 | 351.1 | 317.9 | 272.1 | 248.8 | 356.7 | 405.5 | 303.5 | 111.7 | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 950.9 | 850.9 | 635.3 | 639.9 | 383.8 | 195.2 | 222.1 | 317.9 | 222.8 | 195.2 | 222.1 | 201.3 | 0.0 | 0.2 | 0.1 | ||
| Tax & Net | |||||||||||||||||
| Income Tax Expense | (15.8) | (34.1) | (18.3) | 44.7 | 136.4 | (12.2) | 27.4 | (35.7) | 5.2 | 6.8 | (14.0) | (16.8) | (15.1) | 14.4 | 48.6 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 1.16 | 0.99 | 1.37 | 1.80 | (1.26) | 0.26 | 0.27 | 2.54 | 2.09 | 1.53 | 1.09 | 1.19 | 2.62 | 3.13 | 3.14 | 2.41 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 81.8 |
| 49.5 |
| 47.9 |
| 121.6 |
| 201.4 |
| 196.5 |
| 221.0 |
| 558.3 |
| (506.5) |
| 155.0 |
| 130.8 |
| 96.4 |
| 106.6 |
| 83.9 |
| 108.5 |
| 83.0 |
| 75.7 |
| 93.7 |
| 75.8 |
| 84.0 |
| 64.5 |
| 68.9 |
| 103.3 |
| 47.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | (3.3) | (0.3) | (4.4) | (5.1) | (3.0) | (10.6) | (4.0) | (2.8) | (3.0) | (4.5) | (4.9) | (4.7) | (5.0) | (5.6) | (4.4) | (4.6) | (3.9) | |||||||||||||||||||||||
| Total Operating Expenses | 55.2 | 57.5 | 52.2 | 53.2 | 50.8 | 52.8 | 54.3 | 42.6 | 41.8 | 44.5 | 45.0 | 43.6 | 51.6 | 54.8 | 60.7 | 61.4 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | 276.1 | 248.3 | 230.1 | 196.5 | 176.1 | 163.1 | 176.7 | 151.8 | 143.6 | 165.3 | 158.9 | 162.7 | 153.0 | 132.4 | 109.7 | 90.7 | 51.1 | 55.7 | 58.3 | 43.7 | 37.6 | 48.6 | 60.6 | 40.8 | 72.1 | 95.2 | 87.8 | 71.8 | 63.1 | 67.1 | 62.3 | 52.3 | 41.0 | 43.1 | 51.6 | 52.4 | 48.1 | 57.9 | 58.1 | 51.8 |
| Interest Expense | - | - | - | - | - | - | - | 171.8 | 171.5 | 185.5 | 183.9 | 187.4 | 179.1 | 154.7 | 114.1 | 78.2 | 63.5 | 73.7 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pre-Tax Income | 26.9 | 36.1 | 47.0 | 17.0 | (6.3) | 55.1 | 26.5 | 28.6 | 32.4 | 40.3 | 118.4 | 46.9 | 38.8 | (5.5) | 90.4 | (39.9) | 18.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 2.3 | (16.2) | (11.3) | 9.5 | (16.0) | 8.6 | (14.9) | 3.2 | (15.2) | (12.6) | 57.0 | 22.2 | (21.9) | (10.1) | 78.5 | 30.9 | 37.2 | (2.6) | (4.7) | (24.3) | 19.4 | (9.0) | 22.7 | 3.4 | 10.2 | 0.7 | (21.9) | (10.9) | (3.7) | (15.4) | 5.1 | 5.9 | 9.7 | 5.1 | 4.8 | 3.0 | (6.1) | (17.3) | 9.6 | (2.9) |
| Net Income From Continuing Ops | 24.6 | 52.4 | 58.3 | 7.5 | 9.7 | 46.5 | 41.4 | 25.4 | 47.6 | 52.9 | 61.4 | 24.6 | 60.7 | 4.7 | 11.9 | (70.7) | (19.1) | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 24.6 | 52.4 | 58.3 | 7.5 | 9.7 | 46.5 | 41.4 | 25.4 | 47.6 | 52.9 | 61.4 | 24.6 | 60.7 | 4.7 | 11.9 | (70.7) | (19.1) | |||||||||||||||||||||||
| Net Income Attributable To Parent | 24.6 | 52.4 | 58.3 | 7.5 | 9.7 | 46.5 | 41.4 | 25.4 | 47.6 | 52.9 | 61.4 | 24.6 | 60.7 | 4.7 | 11.9 | (70.7) | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | 10.5 | |||||||||||||||||||||||
| Net Income To Common Shareholders | 14.1 | 42.2 | 47.6 | (3.1) | (0.8) | 36.0 | 30.8 | 14.9 | 37.0 | 42.4 | 50.8 | 14.1 | 50.1 | (5.9) | 1.3 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.16 | - | 0.55 | (0.04) | (0.01) | - | 0.36 | 0.17 | 0.43 | - | 0.59 | 0.16 | 0.56 | - | 0.01 | (0.88) | (0.32) | - | (0.45) | 0.32 | 0.67 | - | 0.94 | 4.59 | (5.99) | - | 0.75 | 0.52 | 0.73 | - | 0.66 | 0.49 | 0.36 | - | 0.20 | 0.39 | 0.42 | - | 0.52 | (0.08) |
| EPS Diluted | 0.16 | - | 0.55 | (0.04) | (0.01) | - | 0.36 | 0.17 | 0.39 | - | 0.51 | 0.16 | 0.50 | - | 0.01 | (0.88) | (0.32) | - | ||||||||||||||||||||||
| Shares Basic | 87.1 | - | 87.0 | 87.0 | 86.9 | - | 86.9 | 86.8 | 86.7 | - | 86.8 | 87.3 | 88.8 | - | 90.6 | 92.0 | 94.1 | - | ||||||||||||||||||||||
| Shares Diluted | 87.1 | - | 87.0 | 87.0 | 86.9 | - | 86.9 | 86.8 | 111.0 | - | 111.1 | 87.3 | 113.4 | - | 90.6 | 92.0 | 94.1 | - | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (13.2) | (12.9) | (20.4) | (19.0) | (18.6) | (13.9) | (11.5) | (15.0) | (15.8) | (17.7) | 52.6 | 46.2 | 41.0 | 39.3 | 22.8 | 17.5 | - |
| Total Operating Expenses | 218.1 | 213.6 | 191.5 | 184.6 | 240.7 | 375.6 | 389.6 | 298.2 | 193.1 | 193.4 | 210.3 | 175.5 | 177.3 | 190.9 | 116.7 | 39.2 | 17.0 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| Interest Expense | - | - | - | 736.0 | 410.4 | 304.7 | 270.8 | 297.4 | 175.2 | 151.4 | 149.8 | 124.7 | 85.6 | 65.2 | 31.6 | 16.9 | 0.8 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 127.0 | 93.8 | 142.6 | 244.4 | 63.1 | 44.7 | 79.7 | 190.6 | 158.0 | 124.5 | 61.8 | 73.3 | 179.5 | 214.6 | 186.8 | 72.5 | 27.0 |
| 8.1 |
| 2.5 |
| Net Income From Continuing Ops | 142.8 | 127.9 | 161.0 | 199.7 | (73.3) | 56.9 | 52.4 | 226.4 | 152.8 | 117.7 | 75.8 | 90.1 | 194.5 | 200.2 | 138.2 | 64.4 | 24.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 142.8 | 127.9 | 161.0 | 199.7 | (73.3) | 56.9 | 52.4 | 226.4 | 152.8 | 117.7 | 75.8 | 90.1 | 194.5 | 200.2 | 138.2 | 64.4 | 24.5 |
| Net Income Attributable To Parent | 142.8 | 127.9 | 161.0 | 199.7 | (73.3) | 56.9 | 52.4 | 226.4 | 152.8 | 117.7 | 75.8 | 90.1 | 194.5 | 200.2 | 138.2 | 64.4 | 24.5 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 41.8 | 41.8 | 41.8 | 41.8 | 41.8 | 30.9 | 24.9 | 24.9 | 24.9 | 15.3 | 0.0 | 0.0 | - | - | - | - | - |
| Net Income To Common Shareholders | 100.9 | 85.9 | 118.7 | 157.4 | (115.5) | 25.6 | 27.1 | 200.9 | 127.1 | 101.5 | 74.5 | 88.4 | 192.7 | 198.4 | 136.8 | 63.7 | 24.5 |
| 1.46 |
| EPS Diluted | 1.16 | 0.99 | 1.37 | 1.63 | (1.26) | 0.26 | 0.27 | 2.42 | 1.99 | 1.48 | 1.08 | 1.16 | 2.47 | 2.96 | 3.14 | 2.41 | 1.44 |
| Shares Basic | 87.1 | 87.0 | 86.8 | 87.4 | 91.4 | 97.4 | 99.4 | 79.0 | 60.9 | 66.1 | 68.6 | 74.4 | 73.5 | 63.4 | 43.6 | 26.4 | 16.8 |
| Shares Diluted | 87.1 | 87.0 | 86.8 | 111.7 | 91.4 | 97.4 | 99.4 | 87.7 | 69.4 | 74.6 | 77.1 | 83.3 | 82.2 | 69.4 | 43.9 | 26.7 | 17.0 |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.7) |
| (3.8) |
| (4.0) |
| (2.5) |
| 0.6 |
| (4.7) |
| (3.7) |
| (3.7) |
| (3.6) |
| (3.8) |
| (4.2) |
| (3.5) |
| (6.4) |
| (4.6) |
| (2.2) |
| (2.7) |
| (53.4) |
| 10.7 |
| 15.3 |
| 9.8 |
| 11.1 |
| 15.0 |
| 15.0 |
| 63.8 |
| 69.0 |
| 88.5 |
| 107.8 |
| 110.4 |
| 122.6 |
| 98.8 |
| 90.3 |
| 77.9 |
| 95.8 |
| 82.6 |
| 63.0 |
| 56.8 |
| 57.7 |
| 56.8 |
| 40.7 |
| 37.8 |
| 47.8 |
| 51.6 |
| 52.1 |
| 41.9 |
| 55.1 |
| 58.3 |
| 55.8 |
| 75.5 |
| 79.2 |
| 76.3 |
| 69.6 |
| 59.0 |
| 61.0 |
| 81.1 |
| 92.6 |
| 84.2 |
| 65.9 |
| 54.7 |
| 53.7 |
| 46.6 |
| 40.1 |
| 34.8 |
| 35.5 |
| 40.3 |
| 38.4 |
| 37.2 |
| 40.8 |
| 40.3 |
| 36.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.5) |
| (40.7) |
| 13.8 |
| 91.0 |
| 73.9 |
| 122.2 |
| 468.1 |
| (584.4) |
| 59.3 |
| 48.1 |
| 33.4 |
| 49.9 |
| 26.2 |
| 51.7 |
| 42.3 |
| 37.8 |
| 45.9 |
| 24.2 |
| 31.8 |
| 22.6 |
| 13.9 |
| 45.0 |
| (8.2) |
| (16.9) |
| (36.0) |
| 38.1 |
| 71.6 |
| 82.9 |
| 99.5 |
| 464.6 |
| (594.7) |
| 58.6 |
| 70.0 |
| 44.2 |
| 53.5 |
| 41.6 |
| 46.6 |
| 36.4 |
| 28.2 |
| 40.8 |
| 19.4 |
| 28.8 |
| 28.7 |
| 31.2 |
| 35.4 |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| (36.0) |
| 38.1 |
| 71.6 |
| 82.9 |
| 99.5 |
| 464.6 |
| (594.7) |
| 58.6 |
| 70.0 |
| 44.2 |
| 53.5 |
| 41.6 |
| 46.6 |
| 36.4 |
| 28.2 |
| 40.8 |
| 19.4 |
| 28.8 |
| 28.7 |
| 31.2 |
| 35.4 |
| (5.3) |
| (19.1) |
| (16.9) |
| (36.0) |
| 38.1 |
| 71.6 |
| 82.9 |
| 99.5 |
| 464.6 |
| (594.7) |
| 58.6 |
| 70.0 |
| 44.2 |
| 53.5 |
| 41.6 |
| 46.6 |
| 36.4 |
| 28.2 |
| 40.8 |
| 19.4 |
| 28.8 |
| 28.7 |
| 31.2 |
| 35.4 |
| (5.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.5 |
| 8.0 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.2 |
| 6.1 |
| 2.3 |
| 0.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| (81.3) |
| (29.7) |
| (27.4) |
| (44.0) |
| 31.8 |
| 65.2 |
| 77.5 |
| 93.1 |
| 457.5 |
| (601.0) |
| 52.3 |
| 63.6 |
| 37.9 |
| 47.1 |
| 35.2 |
| 40.1 |
| 30.0 |
| 21.8 |
| 34.4 |
| 13.0 |
| 26.2 |
| 27.9 |
| 30.9 |
| 35.1 |
| (5.6) |
| (0.45) |
| 0.32 |
| 0.67 |
| - |
| 0.94 |
| 4.51 |
| (5.99) |
| - |
| 0.71 |
| 0.50 |
| 0.68 |
| - |
| 0.62 |
| 0.47 |
| 0.35 |
| - |
| 0.20 |
| 0.38 |
| 0.40 |
| - |
| 0.49 |
| (0.08) |
| 97.5 |
| 97.9 |
| 97.9 |
| - |
| 99.2 |
| 99.7 |
| 100.2 |
| - |
| 84.4 |
| 73.4 |
| 64.6 |
| - |
| 61.0 |
| 60.9 |
| 60.8 |
| - |
| 66.6 |
| 66.8 |
| 66.7 |
| - |
| 67.6 |
| 68.4 |
| 97.5 |
| 98.0 |
| 98.1 |
| - |
| 99.4 |
| 101.6 |
| 100.2 |
| - |
| 92.8 |
| 81.9 |
| 73.4 |
| - |
| 69.4 |
| 69.4 |
| 69.9 |
| - |
| 66.6 |
| 75.2 |
| 75.2 |
| - |
| 76.3 |
| 68.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |