| (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 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||
| Revenues | 129.5 | 170.3 | 156.8 | 151.9 | 140.4 | 135.5 | 131.2 | 120.8 | 115.6 | 116.3 | 104.9 | 104.7 | 95.5 | 99.7 | 102.0 | 98.4 | |||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 608.5 | 619.4 | 503.1 | 421.5 | 377.1 | 247.7 | 103.3 | 4.5 |
| Cost of Revenue | 644.6 | 609.0 | 461.6 | 380.0 | 313.2 | 257.0 | 178.9 | 116.3 |
| Gross Profit | (36.1) | 10.4 | 41.5 | 41.5 | 63.9 | (9.3) | (75.6) | (111.8) |
| Operating Expenses | ||||||||
| Research & Development | 679.8 | 648.3 | 551.8 | 511.4 | 405.3 | 276.1 | 201.2 | 147.5 |
| Selling General & Administrative | - | - | - | - | ||||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | 246.8 | 228.9 | 205.8 | 106.9 | 13.9 | 3.0 | 9.2 | 11.2 |
| Interest Expense | - | - | - | 789.3 | 189.3 | 102.8 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 68.7 | 44.5 | (265.3) | (0.4) | 1.7 | 2.8 | (104.5) | 0.1 |
| Net Income From Continuing Ops | 576.9 | 481.3 | 498.7 | (300.7) | (320.4) | |||
| Per Share | ||||||||
| EPS Basic | 0.45 | 0.42 | 0.46 | (0.36) | (0.40) | (1.00) | (4.30) | (4.02) |
| EPS Diluted | 0.42 | 0.39 | 0.39 | (0.36) | (0.40) | (1.00) | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| 77.0 |
| 70.9 |
| 61.2 |
| 61.5 |
| 54.2 |
| 39.0 |
| 19.1 |
| Cost of Revenue | 171.1 | 161.6 | 161.4 | 150.4 | 135.5 | 128.2 | 123.7 | 109.7 | 100.1 | 103.9 | 98.3 | 93.9 | 83.9 | 80.6 | 83.1 | 79.1 | 70.4 | 69.2 | 69.6 | 60.6 | 57.6 | 51.8 | 41.4 |
| Gross Profit | (41.6) | 8.7 | (4.6) | 1.5 | 4.9 | 7.4 | 7.5 | 11.1 | 15.5 | 12.4 | 6.7 | 10.8 | 11.6 | 19.0 | 18.9 | 19.3 | 6.6 | 1.7 | (8.4) | 0.8 | (3.3) | (12.8) | (22.4) |
| Operating Expenses | |||||||||||||||||||||||
| Research & Development | 187.7 | 172.8 | 167.1 | 152.1 | 156.2 | 149.0 | 139.7 | 132.2 | 130.9 | 141.8 | 125.7 | 126.8 | 117.1 | 113.3 | 110.7 | 99.4 | 81.9 | 66.3 | 74.4 | 69.4 | 65.9 | 55.4 | 47.8 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Selling & Marketing | 335.5 | 305.6 | 286.9 | 264.7 | 238.2 | 229.3 | 214.9 | 184.8 | 167.4 | 174.7 | 186.7 | 182.8 | 175.2 | 173.7 | 162.1 | 143.9 | 138.1 | ||||||
| General & Administrative | 197.6 | 194.2 | 188.4 | 165.4 | 156.4 | 160.9 | 148.9 | 145.0 | 145.2 | 131.7 | 124.5 | 131.2 | 123.7 | 113.1 | 126.2 | 125.8 | |||||||
| Depreciation & Amortization | 67.6 | - | - | - | 55.3 | - | - | - | 48.5 | - | - | - | 45.3 | - | - | - | |||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Income | |||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.3) | - | - |
| Non-Operating | |||||||||||||||||||||||
| Interest Income | 68.8 | 63.0 | 61.4 | 53.5 | 50.9 | 55.2 | 51.4 | 53.5 | 45.7 | 46.3 | 24.3 | 25.2 | 11.2 | 7.1 | 3.9 | 1.6 | 1.3 | 1.0 | 0.8 | 0.6 | 0.6 | 0.9 | 1.2 |
| Interest Expense | - | - | - | - | - | - | - | - | 263.2 | 255.6 | 219.3 | 178.9 | 135.6 | 98.8 | 40.2 | 26.8 | 23.5 | 18.2 | |||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pre-Tax Income | 199.6 | 185.3 | 148.6 | 112.2 | 79.8 | 59.9 | 63.9 | 15.3 | 94.2 | 51.2 | (266.9) | (49.3) | (36.1) | (38.9) | (74.5) | (95.7) | |||||||
| Tax & Net | |||||||||||||||||||||||
| Income Tax Expense | 32.8 | 11.8 | 9.2 | 14.9 | 8.7 | (272.5) | 3.1 | (2.1) | 6.2 | 3.2 | (0.2) | (1.8) | (1.6) | 1.1 | (0.2) | 0.1 | 0.8 | 1.6 | 0.2 | (0.1) | 1.1 | 0.2 | (99.8) |
| Net Income From Continuing Ops | 166.7 | 173.5 | 139.4 | 97.3 | 71.1 | 332.5 | 60.7 | 17.4 | 88.0 | 47.9 | (266.7) | (47.5) | (34.4) | (40.0) | (74.2) | (95.8) | (110.4) | ||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Net Income | 166.7 | 173.5 | 139.4 | 97.3 | 71.1 | 332.5 | 60.7 | 17.4 | 88.0 | 47.9 | (266.7) | (47.5) | (34.4) | (40.0) | (74.2) | (95.8) | (110.4) | ||||||
| Net Income Attributable To Parent | 166.7 | 173.5 | 139.4 | 97.3 | 71.1 | 332.5 | 60.7 | 17.4 | 88.0 | 47.9 | (266.7) | (47.5) | (34.4) | (40.0) | (74.2) | (95.8) | |||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | 10.1 | 10.2 | 10.2 | 10.1 | 10.0 | 10.2 | 10.2 | 10.1 | 10.0 | ||||||
| Net Income To Common Shareholders | 166.7 | 173.5 | 139.4 | 97.3 | 71.1 | 332.5 | 60.7 | 8.0 | 78.0 | 37.7 | (276.9) | (57.6) | (44.4) | (50.2) | (84.4) | ||||||||
| Per Share | |||||||||||||||||||||||
| EPS Basic | 0.13 | - | 0.12 | 0.09 | 0.06 | - | 0.06 | 0.01 | 0.08 | - | (0.29) | (0.06) | (0.05) | - | (0.09) | (0.12) | (0.14) | - | (0.05) | (0.48) | (1.61) | (0.70) | (0.03) |
| EPS Diluted | 0.12 | - | 0.11 | 0.08 | 0.06 | - | 0.05 | 0.01 | 0.02 | - | (0.29) | (0.06) | (0.05) | - | (0.09) | (0.12) | (0.14) | - | |||||
| Shares Basic | 1,276.3 | - | 1,171.2 | 1,107.0 | 1,098.0 | - | 1,071.2 | 1,058.6 | 982.6 | - | 951.2 | 936.6 | 929.3 | - | 916.8 | 910.0 | 852.9 | - | |||||
| Shares Diluted | 1,378.0 | - | 1,291.0 | 1,182.9 | 1,185.5 | - | 1,104.5 | 1,065.2 | 1,042.5 | - | 951.2 | 936.6 | 929.3 | - | 916.8 | 910.0 | 852.9 | - | |||||
| Supplementary Data | |||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.7 | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| Selling & Marketing | 1,192.8 | 1,095.4 | 796.3 | 719.4 | 617.8 | 426.9 | 276.6 | 266.2 |
| General & Administrative | 745.6 | 704.4 | 600.1 | 511.0 | 501.6 | 498.5 | 237.4 | 152.3 |
| Depreciation & Amortization | - | 234.2 | 203.5 | 201.4 | 151.4 | 101.6 | 69.8 | 16.0 |
| Amortization of Intangibles | - | 74.6 | 75.5 | 104.9 | 93.0 | 70.5 | 49.7 | 3.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 185.6 |
| 278.4 |
| Income From Equity Investments | - | - | - | 0.0 | 0.0 | (0.3) | 4.3 | 0.9 |
| Other Non-Operating Income | - | - | - | - | - | - | - | - |
| Pre-Tax Income | 645.6 | 525.9 | 233.3 | (301.2) | (318.7) | (481.2) | (328.5) | (239.6) |
| (483.9) |
| (224.1) |
| (239.7) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 576.9 | 481.3 | 498.7 | (300.7) | (320.4) | (483.9) | (224.1) | (239.7) |
| Net Income Attributable To Parent | 576.9 | 481.3 | 498.7 | (300.7) | (320.4) | (483.9) | (224.1) | (239.7) |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | 40.4 | 40.4 | 40.4 | 40.5 | 23.9 |
| Net Income To Common Shareholders | 576.9 | 481.3 | 479.1 | (341.2) | (360.8) | (524.4) | (317.2) | (263.6) |
| (4.30) |
| (4.02) |
| Shares Basic | 1,276.3 | 1,150.1 | 1,050.2 | 945.0 | 900.9 | 526.7 | 73.9 | 65.6 |
| Shares Diluted | 1,378.0 | 1,251.8 | 1,101.4 | 945.0 | 900.9 | 526.7 | 73.9 | 65.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 129.7 |
| 115.0 |
| 95.0 |
| 87.2 |
| 77.5 |
| 64.3 |
| 136.5 |
| 125.2 |
| 40.5 |
| 171.2 |
| 161.7 |
| 58.8 |
| 53.4 |
| 30.7 |
| - |
| - |
| - |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 28.1 |
| 35.2 |
| 38.9 |
| 43.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (55.1) |
| - |
| - |
| (109.6) |
| (109.5) |
| (29.9) |
| (165.4) |
| (176.5) |
| (42.7) |
| (92.0) |
| (111.0) |
| (30.0) |
| (165.3) |
| (177.6) |
| (42.9) |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (111.0) |
| (30.0) |
| (165.3) |
| (177.6) |
| (42.9) |
| 7.8 |
| (110.4) |
| (111.0) |
| (30.0) |
| (165.3) |
| (177.6) |
| (42.9) |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 10.2 |
| 10.1 |
| 10.0 |
| 10.2 |
| 10.1 |
| (105.9) |
| (120.3) |
| (121.2) |
| (40.2) |
| (175.4) |
| (187.5) |
| (53.1) |
| (2.2) |
| (0.05) |
| (0.48) |
| (1.61) |
| (0.70) |
| (0.03) |
| 800.6 |
| 365.0 |
| 116.2 |
| 75.3 |
| 72.1 |
| 800.6 |
| 365.0 |
| 116.2 |
| 75.3 |
| 72.1 |
| - |
| (5.3) |
| - |
| - |