| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 5,950.0 | 3,025.0 | 2,308.0 | 1,901.0 | 1,695.0 | 1,876.0 | 1,883.0 | - | 1,705.0 | 1,665.0 | - |
| Cost of Revenue | 1,288.0 | 1,484.0 | 1,621.0 | 1,403.0 | 1,313.0 | 1,270.0 | 1,157.0 | - | 1,242.0 | 1,504.0 | - |
| Gross Profit | 4,662.0 | 1,541.0 | 687.0 | 498.0 | 382.0 | 606.0 | 726.0 | - | 463.0 | 161.0 | - |
| Operating Expenses | |||||||||||
| Research & Development | 337.0 | 327.0 | 316.0 | 285.0 | 285.0 | 279.0 | 283.0 | - | 277.0 | 246.0 | - |
| Selling General & Administrative | 161.0 | 139.0 | |||||||||
| Operating Income | |||||||||||
| Operating Income | 4,111.0 | 1,065.0 | 176.0 | 18.0 | (1,881.0) | 195.0 | 291.0 | - | 65.0 | (245.0) | - |
| Non-Operating | |||||||||||
| Interest Income | 12.0 | 12.0 | 16.0 | 11.0 | 6.0 | 2.0 | 3.0 | - | 3.0 | 3.0 | - |
| Interest Expense | 6.0 | 25.0 | 40.0 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 492.0 | 134.0 | 12.0 | 5.0 | 32.0 | 69.0 | 56.0 | - | 27.0 | 41.0 | - |
| Net Income From Continuing Ops | 3,615.0 | 803.0 | |||||||||
| Per Share | |||||||||||
| EPS Basic | 24.43 | 5.46 | 0.77 | - | (13.33) | 0.72 | 1.46 | - | 0.19 | - | - |
| EPS Diluted | 23.03 | 5.15 | 0.75 | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | - | - | 212.0 | - | - | - | 345.0 | - | - | - | - |
| EBIT | 4,111.0 | 1,065.0 | 176.0 | 18.0 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | 13,184.0 | 7,355.0 | 6,663.0 | 6,086.0 |
| Cost of Revenue | 5,796.0 | 5,143.0 | 5,591.0 | 5,656.0 |
| Gross Profit | 7,388.0 | 2,212.0 | 1,072.0 | 430.0 |
| Operating Expenses | ||||
| Research & Development | 1,265.0 | 1,132.0 | 1,061.0 | 1,167.0 |
| Selling General & Administrative | 641.0 | 573.0 | 455.0 | 558.0 |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | 5,370.0 | (1,377.0) | (468.0) | (2,035.0) |
| Non-Operating | ||||
| Interest Income | 51.0 | 22.0 | 12.0 | 21.0 |
| Interest Expense | 112.0 | 63.0 | 40.0 | 31.0 |
| Income From Equity Investments | - | (74.0) | (49.0) | |
| Tax & Net | ||||
| Income Tax Expense | 643.0 | 162.0 | 169.0 | 141.0 |
| Net Income From Continuing Ops | 4,507.0 | (1,641.0) | (672.0) | (2,143.0) |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | 30.45 | (11.32) | (4.63) | (14.78) |
| EPS Diluted | 28.71 | (11.32) | (4.63) | (14.78) |
| Shares Basic | 148.0 | 145.0 | 145.0 | 145.0 |
| Supplementary Data | ||||
| EBITDA | - | (1,214.0) | (244.0) | (1,587.0) |
| EBIT | 5,370.0 | (1,377.0) | (468.0) | (2,035.0) |
| 179.0 |
| 162.0 |
| 139.0 |
| 142.0 |
| 130.0 |
| - |
| 107.0 |
| 113.0 |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | 36.0 | - | - | - | 54.0 | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 551.0 | 476.0 | 511.0 | 480.0 | 2,263.0 | 411.0 | 435.0 | - | 398.0 | 406.0 | - |
| 41.0 |
| 16.0 |
| 4.0 |
| 2.0 |
| - |
| 9.0 |
| 11.0 |
| - |
| Income From Equity Investments | - | - | (27.0) | - | - | - | (10.0) | - | - | - | - |
| Other Non-Operating Income | (4.0) | (128.0) | (52.0) | (36.0) | (20.0) | (22.0) | (24.0) | - | (11.0) | (15.0) | - |
| Pre-Tax Income | 4,107.0 | 937.0 | 124.0 | (18.0) | (1,901.0) | 173.0 | 267.0 | - | 54.0 | (260.0) | - |
| 112.0 |
| (23.0) |
| (1,933.0) |
| 104.0 |
| 211.0 |
| 120.0 |
| 27.0 |
| (301.0) |
| (518.0) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 3,615.0 | 803.0 | 112.0 | (23.0) | (1,933.0) | 104.0 | 211.0 | 120.0 | 27.0 | (301.0) | (518.0) |
| Net Income Attributable To Parent | 3,615.0 | 803.0 | 112.0 | (23.0) | (1,933.0) | 104.0 | 211.0 | 120.0 | 27.0 | (301.0) | (518.0) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 3,615.0 | 803.0 | 112.0 | (23.0) | (1,933.0) | 104.0 | 211.0 | 120.0 | 27.0 | (301.0) | (518.0) |
| - |
| (13.33) |
| 0.72 |
| 1.46 |
| - |
| 0.19 |
| - |
| - |
| Shares Basic | 148.0 | 147.0 | 146.0 | - | 145.0 | 145.0 | 145.0 | - | 145.0 | - | - |
| Shares Diluted | 157.0 | 156.0 | 149.0 | - | 145.0 | 145.0 | 145.0 | - | 145.0 | - | - |
| (1,881.0) |
| 195.0 |
| 291.0 |
| - |
| 65.0 |
| (245.0) |
| - |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | 163.0 | 224.0 | 448.0 |
| Amortization of Intangibles | - | - | - | 133.0 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | 2,018.0 | 3,589.0 | 1,540.0 | 2,465.0 |
| 45.0 |
| Other Non-Operating Income | (220.0) | (102.0) | (35.0) | 33.0 |
| Pre-Tax Income | 5,150.0 | (1,479.0) | (503.0) | (2,002.0) |
| - |
| Net Income | 4,507.0 | (1,641.0) | (672.0) | (2,143.0) |
| Net Income Attributable To Parent | 4,507.0 | (1,641.0) | (672.0) | (2,143.0) |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | 4,507.0 | (1,641.0) | (672.0) | (2,143.0) |
| Shares Diluted | 157.0 | 145.0 | 145.0 | 145.0 |