| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||||
| Revenues | 2,941.0 | 2,628.5 | 1,605.3 | 1,360.3 | 1,101.0 | 1,769.6 | 646.9 | 1,300.7 | 1,383.7 | 693.5 | 1,203.2 | 1,236.2 | 666.1 | 480.8 | 1,294.7 | 1,392.4 | |||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 8,535.0 | 6,695.0 | 5,101.0 | 3,799.0 | 5,838.5 | 12,914.5 | 15,650.1 | 5,069.1 | 4,209.6 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 134.0 | 20.0 | 32.0 | (13.0) | 42.0 | 112.7 | 132.4 | 7.3 | 3.2 |
| Net Income From Continuing Ops | 275.0 | (234.0) | 636.0 | (390.0) | |||||
| Per Share | |||||||||
| EPS Basic | 0.08 | (0.05) | 0.21 | (0.12) | 0.39 | 2.36 | 1.77 | - | - |
| EPS Diluted | 0.08 | (0.05) | 0.21 | (0.15) | 0.28 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | |||
| 2,670.6 |
| 2,592.8 |
| 3,114.7 |
| 2,668.1 |
| 4,538.9 |
| 4,631.8 |
| 4,616.2 |
| 5,035.8 |
| 1,366.3 |
| - |
| 1,620.4 |
| 937.5 |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| General & Administrative | 535.0 | 536.0 | 354.6 | 287.4 | 261.0 | 202.3 | 221.1 | 233.0 | 236.7 | 207.8 | 199.4 | 200.4 | 195.4 | 196.3 | 204.3 | 229.7 | |||||||||||||
| Depreciation & Amortization | 146.0 | (28.9) | 78.3 | 27.5 | 27.0 | 5.4 | 28.6 | 28.0 | 27.0 | 4.3 | 27.6 | 25.4 | 30.7 | 24.0 | 24.2 | 24.8 | |||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Operating Expenses | 2,541.0 | 2,459.5 | 1,789.5 | 1,336.0 | 1,324.0 | 1,094.7 | 1,144.3 | 1,108.7 | 1,085.3 | 936.5 | 1,085.5 | 1,097.9 | 1,082.1 | 986.2 | 1,188.3 | ||||||||||||||
| Operating Income | |||||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | |||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 349.0 | - | - | - | 109.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pre-Tax Income | 400.0 | 168.9 | (184.2) | 24.3 | (223.0) | 674.9 | (497.3) | 192.0 | 298.4 | (243.0) | 117.6 | 138.4 | (416.0) | (505.4) | 106.4 | 78.5 | |||||||||||||
| Tax & Net | |||||||||||||||||||||||||||||
| Income Tax Expense | 103.0 | 101.2 | (60.3) | (9.8) | (11.0) | 26.1 | (15.9) | 14.1 | 7.7 | (10.4) | 2.7 | (0.8) | (4.5) | (12.8) | 10.1 | 18.8 | 25.8 | (10.0) | 32.8 | 24.0 | 65.8 | 48.0 | 61.7 | 21.4 | 1.2 | - | 5.1 | (0.3) | - |
| Net Income From Continuing Ops | 297.0 | 67.8 | (123.9) | 34.1 | (212.0) | 648.8 | (481.4) | 177.9 | 290.7 | (232.6) | 114.9 | 139.2 | (411.5) | (492.7) | 96.2 | 59.8 | 1,036.6 | ||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income | 297.0 | 67.8 | (123.9) | 34.1 | (212.0) | 648.8 | (481.4) | 177.9 | 290.7 | (232.6) | 114.9 | 139.2 | (411.5) | (492.7) | 96.2 | 59.8 | 1,036.6 | ||||||||||||
| Net Income Attributable To Parent | 297.0 | 67.6 | (123.9) | (1.8) | (10.0) | 33.5 | (22.0) | 1.3 | 16.2 | (11.1) | 6.2 | 7.4 | (18.5) | (17.6) | 6.9 | 3.4 | |||||||||||||
| Less: Minority Interest | 0.0 | 0.1 | 0.0 | 35.9 | (202.0) | 615.3 | (459.4) | 176.6 | 274.5 | (221.5) | 108.7 | 131.7 | (393.0) | (475.0) | 89.3 | 56.3 | 982.9 | ||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Net Income To Common Shareholders | 297.0 | 67.6 | (123.9) | (1.8) | (10.0) | 33.5 | (22.0) | 1.3 | 16.2 | (11.1) | 6.2 | 7.4 | (18.5) | (17.6) | 6.9 | ||||||||||||||
| Per Share | |||||||||||||||||||||||||||||
| EPS Basic | 0.11 | - | (0.06) | (0.01) | (0.07) | - | (0.16) | 0.01 | 0.12 | - | 0.05 | 0.06 | (0.15) | - | 0.06 | 0.03 | 0.44 | - | 0.55 | 0.45 | 1.07 | - | 0.54 | - | - | - | - | - | - |
| EPS Diluted | 0.10 | - | (0.06) | (0.01) | (0.08) | - | (0.19) | 0.01 | 0.11 | - | 0.04 | 0.05 | (0.16) | - | 0.04 | 0.02 | 0.40 | - | |||||||||||
| Shares Basic | 2,828.5 | - | 2,106.2 | 171.4 | 147.7 | - | 141.8 | 139.6 | 137.0 | - | 129.4 | 126.7 | 124.7 | - | 119.0 | 118.8 | 122.7 | - | |||||||||||
| Shares Diluted | 2,847.0 | - | 2,106.2 | 171.4 | 2,001.9 | - | 2,003.3 | 139.6 | 1,992.0 | - | 1,984.0 | 1,979.5 | 1,974.6 | - | 1,970.7 | 1,971.7 | 1,975.4 | - | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | 1,713.0 | 1,439.0 | 893.0 | 803.0 | 906.2 | 1,183.4 | 1,053.1 | 685.0 | 592.5 |
| Depreciation & Amortization | 223.0 | 104.0 | 89.0 | 88.0 | 94.0 | 74.7 | 74.3 | 75.0 | 76.9 |
| Amortization of Intangibles | - | 186.0 | 24.0 | 22.0 | 24.7 | 4.0 | 4.6 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 8,126.0 | 6,909.0 | 4,433.0 | 4,202.0 | 5,096.6 | 6,729.6 | 6,118.4 | 4,164.7 | 3,591.5 |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 409.0 | (214.0) | 668.0 | (403.0) | 741.9 | 6,184.9 | 9,531.7 | 904.4 | 618.1 |
| 699.9 |
| 6,072.2 |
| 9,399.3 |
| 897.1 |
| 614.9 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 275.0 | (234.0) | 636.0 | (390.0) | 699.9 | 6,072.2 | 9,399.3 | 897.1 | 614.9 |
| Net Income Attributable To Parent | 239.0 | (68.0) | 29.0 | (16.0) | 46.4 | 308.2 | 198.0 | 0.0 | 0.0 |
| Less: Minority Interest | 36.0 | (166.0) | 607.0 | (374.0) | 653.5 | 5,764.0 | 9,201.3 | 897.1 | 614.9 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 239.0 | (68.0) | 29.0 | (16.0) | 46.4 | 308.4 | 198.0 | 0.0 | 0.0 |
| 2.32 |
| 1.76 |
| - |
| - |
| Shares Basic | 2,828.5 | 1,322.4 | 141.0 | 128.6 | 120.6 | 130.6 | 111.9 | - | - |
| Shares Diluted | 2,847.0 | 1,322.4 | 141.0 | 1,980.5 | 1,971.6 | 1,989.4 | 116.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 275.9 |
| 315.8 |
| 313.4 |
| 262.8 |
| 291.4 |
| 289.1 |
| 280.7 |
| 289.2 |
| 194.1 |
| - |
| 159.1 |
| 165.3 |
| - |
| 21.0 |
| 19.2 |
| 19.6 |
| 20.6 |
| 15.3 |
| 26.7 |
| 15.3 |
| 16.2 |
| 16.1 |
| - |
| 21.4 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,313.9 |
| 1,608.1 |
| 1,737.4 |
| 1,689.0 |
| 1,607.4 |
| 1,695.7 |
| 1,743.0 |
| 1,559.1 |
| 1,550.3 |
| 1,266.0 |
| - |
| 1,120.7 |
| 991.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,062.5 |
| 855.3 |
| 1,425.7 |
| 1,060.7 |
| 2,843.2 |
| 2,892.4 |
| 3,057.1 |
| 3,481.9 |
| 100.3 |
| - |
| 499.7 |
| (54.3) |
| - |
| 865.3 |
| 1,392.9 |
| 1,036.7 |
| 2,777.3 |
| 2,840.8 |
| 2,995.4 |
| 3,464.1 |
| 99.0 |
| 754.2 |
| 494.6 |
| (52.9) |
| (298.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 865.3 |
| 1,392.9 |
| 1,036.7 |
| 2,777.3 |
| 2,840.8 |
| 2,995.4 |
| 3,464.1 |
| 99.0 |
| 754.2 |
| 494.6 |
| (52.9) |
| (298.8) |
| 53.7 |
| 48.1 |
| 75.3 |
| 61.1 |
| 123.7 |
| 140.0 |
| 57.9 |
| 0.0 |
| 0.0 |
| 352.4 |
| 0.0 |
| (53.7) |
| (298.8) |
| 817.3 |
| 1,317.5 |
| 975.5 |
| 2,653.6 |
| 2,700.7 |
| 2,937.5 |
| 3,464.1 |
| 99.0 |
| - |
| 494.6 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 53.7 |
| 48.1 |
| 75.4 |
| 61.2 |
| 123.8 |
| 140.0 |
| 57.9 |
| 0.0 |
| 0.0 |
| 352.4 |
| 0.0 |
| (53.7) |
| (298.8) |
| 0.54 |
| 0.40 |
| 1.07 |
| - |
| 0.54 |
| - |
| - |
| - |
| - |
| - |
| - |
| 137.7 |
| 136.1 |
| 115.7 |
| - |
| 106.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,990.8 |
| 1,991.3 |
| 122.0 |
| - |
| 106.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |