| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | 588.6 | 586.5 | 454.2 | 364.3 | 377.7 | 339.0 | 271.7 | 186.4 | 356.8 | (14.6) | 191.4 | 178.0 | 172.4 | (4.2) | (158.5) | (77.2) | ||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 1,993.6 | 1,174.8 | 711.6 | (67.6) | 1,365.5 | 787.7 | 446.6 | 256.3 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||
| Interest Income | 11.8 | 10.9 | 3.7 | 1.9 | 0.3 | 0.4 | 1.4 | 1.5 |
| Interest Expense | 18.5 | 12.7 | 9.3 | 4.2 | 1.1 | 7.4 | ||
| Tax & Net | ||||||||
| Income Tax Expense | (147.9) | (49.2) | 27.6 | 3.8 | 28.3 | 23.3 | 4.0 | 1.6 |
| Net Income From Continuing Ops | (743.3) | (172.8) | 167.8 | (45.3) | 484.3 | |||
| Per Share | ||||||||
| EPS Basic | (6.78) | (2.52) | 0.91 | (0.30) | 3.89 | 2.11 | - | - |
| EPS Diluted | (6.78) | (2.52) | 0.91 | (0.30) | 3.84 | 2.06 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | |
| 364.7 |
| 410.5 |
| 281.8 |
| 308.6 |
| - |
| 247.2 |
| 242.9 |
| (61.4) |
| 71.2 |
| 131.9 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| General & Administrative | 48.4 | 50.6 | 45.3 | 42.9 | 43.2 | 43.1 | 50.1 | 41.0 | 54.3 | 48.0 | 31.7 | 33.3 | 35.6 | 43.6 | 33.7 | 34.2 | 38.4 | |||||||||
| Depreciation & Amortization | - | - | - | 11.4 | - | - | - | 11.3 | - | - | - | 12.0 | - | - | - | 11.5 | ||||||||||
| Amortization of Intangibles | 10.2 | 10.2 | 10.2 | 10.2 | 10.1 | 10.3 | 10.3 | 10.3 | 10.3 | 10.7 | 10.7 | 10.7 | 10.8 | 10.9 | 10.9 | 10.9 | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Operating Expenses | 608.9 | 807.8 | 1,177.0 | 423.3 | 383.6 | 698.1 | 220.7 | 139.3 | 269.2 | 19.2 | 130.3 | 121.2 | 100.2 | 5.2 | (104.2) | |||||||||||
| Operating Income | ||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Operating | ||||||||||||||||||||||||||
| Interest Income | 3.7 | 2.5 | 3.2 | 2.5 | 3.2 | 2.6 | 3.0 | 2.1 | 1.4 | 0.8 | 1.0 | 0.4 | 0.9 | 0.7 | 0.4 | 0.0 | 0.0 | 0.0 | 0.2 | 0.1 | - | 0.1 | 0.2 | 0.1 | 0.4 | 0.4 |
| Interest Expense | 4.4 | 5.1 | 4.4 | 4.5 | 3.2 | 3.0 | 3.5 | 3.0 | 2.6 | 2.6 | 2.1 | 2.0 | 1.7 | 1.1 | 0.8 | 0.6 | 0.5 | 0.5 | ||||||||
| Income From Equity Investments | 21.7 | 9.8 | (1.2) | 10.5 | 9.4 | 1.1 | 2.1 | 2.6 | 3.3 | (2.1) | 3.1 | 3.1 | 3.0 | (0.7) | (3.7) | (1.1) | ||||||||||
| Other Non-Operating Income | 20.0 | 26.6 | 46.9 | 38.7 | 15.8 | 14.4 | 6.9 | 7.7 | 6.9 | 9.6 | 5.9 | 1.2 | (4.6) | (4.8) | (20.1) | (11.4) | 24.5 | |||||||||
| Pre-Tax Income | (0.3) | (194.6) | (675.8) | (20.4) | 10.0 | (344.7) | 57.9 | 54.8 | 94.5 | (24.1) | 67.0 | 58.0 | 67.5 | (14.3) | (74.5) | (20.2) | ||||||||||
| Tax & Net | ||||||||||||||||||||||||||
| Income Tax Expense | (7.0) | (32.2) | (100.3) | (8.3) | (3.2) | (57.6) | 4.8 | 6.8 | 12.0 | (0.7) | 7.7 | 8.6 | 10.7 | (0.7) | (7.4) | 1.3 | 12.2 | 15.8 | (14.1) | 14.4 | - | 9.5 | 0.9 | 1.2 | 1.0 | 1.1 |
| Net Income From Continuing Ops | 6.7 | (162.4) | (575.5) | (12.0) | 13.2 | (287.2) | 53.1 | 48.0 | 82.5 | (23.4) | 59.3 | 49.4 | 56.8 | (13.6) | (67.1) | (21.5) | 103.6 | |||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income | 6.7 | (162.4) | (575.5) | (12.0) | 13.2 | (287.2) | 53.1 | 48.0 | 82.5 | (23.4) | 59.3 | 49.4 | 56.8 | (13.6) | (67.1) | (21.5) | 103.6 | |||||||||
| Net Income Attributable To Parent | (7.8) | (123.5) | (366.1) | (38.4) | (18.5) | (192.0) | 17.6 | 13.3 | 30.8 | (20.2) | 26.2 | 21.3 | 28.8 | (6.9) | (29.2) | (11.0) | ||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Net Income To Common Shareholders | (7.8) | (123.5) | (366.1) | (38.4) | (18.5) | (192.0) | 17.6 | 13.3 | 30.8 | (20.2) | 26.2 | 21.3 | 28.8 | (6.9) | (29.2) | |||||||||||
| Per Share | ||||||||||||||||||||||||||
| EPS Basic | - | (1.55) | (4.66) | (0.49) | - | (2.61) | 0.26 | 0.20 | - | (0.32) | 0.42 | 0.34 | - | (0.11) | (0.48) | (0.18) | - | 0.84 | 1.49 | 1.07 | - | 0.87 | (0.03) | - | - | - |
| EPS Diluted | - | (1.55) | (4.66) | (0.49) | - | (2.61) | 0.26 | 0.20 | - | (0.32) | 0.42 | 0.34 | - | (0.11) | (0.48) | (0.18) | - | 0.83 | ||||||||
| Shares Basic | - | 79.5 | 78.6 | 77.8 | - | 73.7 | 68.8 | 66.2 | - | 64.1 | 62.9 | 62.8 | - | 62.2 | 61.4 | 61.1 | - | 57.9 | ||||||||
| Shares Diluted | - | 79.5 | 78.6 | 77.8 | - | 73.7 | 69.7 | 68.6 | - | 64.1 | 66.2 | 65.7 | - | 62.2 | 61.4 | 61.1 | - | 61.5 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 187.3 | 177.4 | 167.3 | 147.2 | 110.5 | 48.5 | 52.4 | 48.3 |
| Depreciation & Amortization | 45.7 | 45.5 | 47.6 | 47.4 | 27.0 | 5.5 | 7.1 | 7.9 |
| Amortization of Intangibles | 40.8 | 41.0 | 42.4 | 43.5 | 24.5 | 3.3 | 5.0 | 6.5 |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3,017.0 | 1,441.6 | 539.9 | (67.1) | 913.2 | 459.5 | 294.7 | 189.8 |
| 10.2 |
| 10.3 |
| Income From Equity Investments | 40.8 | 15.1 | 7.5 | (2.5) | 26.2 | 16.4 | 6.9 | 4.1 |
| Other Non-Operating Income | 132.2 | 44.8 | 23.6 | (41.0) | 60.2 | 9.7 | (3.2) | (4.8) |
| Pre-Tax Income | (891.2) | (222.0) | 195.4 | (41.5) | 512.6 | 337.8 | 148.7 | 61.6 |
| 314.6 |
| 144.8 |
| 60.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (743.3) | (172.8) | 167.8 | (45.3) | 484.3 | 314.6 | 144.8 | 60.0 |
| Net Income Attributable To Parent | (535.8) | (179.6) | 58.1 | (18.4) | 193.9 | 62.6 | 0.0 | 0.0 |
| Less: Minority Interest | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (535.8) | (179.6) | 58.1 | (18.4) | 193.9 | 62.6 | 0.0 | 0.0 |
| - |
| - |
| Shares Basic | 79.0 | 71.1 | 63.5 | 61.9 | 49.8 | 29.7 | - | - |
| Shares Diluted | 79.0 | 71.1 | 66.5 | 61.9 | 53.6 | 33.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.3 |
| 25.3 |
| 16.4 |
| - |
| 12.6 |
| 11.4 |
| 10.5 |
| 13.3 |
| 12.8 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| 11.0 |
| 11.0 |
| 1.9 |
| 0.6 |
| - |
| 0.8 |
| 0.8 |
| 0.8 |
| 1.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (68.4) |
| 273.3 |
| 292.7 |
| 173.4 |
| 173.7 |
| - |
| 136.4 |
| 133.1 |
| (15.1) |
| 51.4 |
| 84.3 |
| 0.1 |
| 0.0 |
| - |
| 0.0 |
| 5.3 |
| 2.1 |
| 2.4 |
| 2.6 |
| 5.3 |
| 7.2 |
| 7.2 |
| 6.4 |
| - |
| 5.4 |
| 4.3 |
| (3.2) |
| 0.7 |
| 1.9 |
| 24.3 |
| 5.4 |
| 6.1 |
| - |
| 6.2 |
| (0.5) |
| (4.9) |
| (1.6) |
| (0.1) |
| 115.8 |
| 142.1 |
| 113.7 |
| 140.9 |
| - |
| 116.9 |
| 109.3 |
| (51.2) |
| 18.2 |
| 47.4 |
| 126.3 |
| 127.9 |
| 126.5 |
| 151.2 |
| 105.7 |
| 108.4 |
| (52.4) |
| 17.2 |
| 46.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 126.3 |
| 127.9 |
| 126.5 |
| 151.2 |
| 105.7 |
| 108.4 |
| (52.4) |
| 17.2 |
| 46.4 |
| 41.8 |
| 48.3 |
| 62.1 |
| 41.7 |
| (73.0) |
| 25.6 |
| (0.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.0) |
| 41.8 |
| 48.3 |
| 62.1 |
| 41.7 |
| (73.0) |
| 25.6 |
| (0.8) |
| 0.0 |
| 0.0 |
| 0.0 |
| 1.45 |
| 1.06 |
| - |
| 0.87 |
| (0.03) |
| - |
| - |
| - |
| 41.7 |
| 39.0 |
| - |
| 29.2 |
| 29.2 |
| - |
| - |
| - |
| 45.9 |
| 42.9 |
| - |
| 32.7 |
| 29.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |