| (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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||
| Revenues | 446.0 | - | 468.1 | - | 397.6 | - | 433.8 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 25.8 | - | (1,368.2) | - | 26.8 | - | 12.1 | - | - |
| Non-Operating | |||||||||
| Interest Income | 10.5 | - | 12.9 | - | 8.3 | - | 11.0 | - | - |
| Interest Expense | 17.3 | - | 35.4 | - | 42.4 | ||||
| Tax & Net | |||||||||
| Income Tax Expense | (2.8) | - | (106.2) | - | (8.5) | - | (16.8) | - | - |
| Net Income From Continuing Ops | 48.0 | (535.3) | (1,294.6) | (53.8) | |||||
| Per Share | |||||||||
| EPS Basic | 0.09 | - | (4.27) | - | (0.12) | - | (0.15) | - | - |
| EPS Diluted | 0.06 | - | (4.27) | - | (0.12) | ||||
| Supplementary Data | |||||||||
| EBITDA | 33.7 | - | (1,361.8) | - | 33.2 | - | 18.3 | - | - |
| EBIT | 25.8 | - | (1,368.2) | - | 26.8 | - | |||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 1,745.2 | 1,770.6 | 1,367.7 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | 971.7 | 828.0 | |
| Operating Income | ||||
| Operating Income | - | (1,344.0) | 138.1 | 253.2 |
| Non-Operating | ||||
| Interest Income | - | 42.4 | 41.1 | 22.5 |
| Interest Expense | - | 140.0 | 179.8 | 155.9 |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | 360.6 | 40.1 | (319.6) |
| Net Income From Continuing Ops | (1,835.7) | (1,905.9) | (2.8) | 405.2 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (5.35) | (6.25) | (0.18) | 1.16 |
| EPS Diluted | (5.09) | (6.27) | (0.18) | 1.14 |
| Shares Basic | 359.4 | 318.6 | 304.4 | 302.1 |
| Supplementary Data | ||||
| EBITDA | - | (1,318.4) | 162.6 | 276.0 |
| EBIT | - | (1,344.0) | 138.1 | 253.2 |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 225.9 | - | 281.1 | - | 218.9 | - | 221.0 | - | - |
| General & Administrative | 105.6 | - | 1,425.7 | - | 70.9 | - | 99.4 | - | - |
| Depreciation & Amortization | 7.9 | - | 6.4 | - | 6.3 | - | 6.2 | - | - |
| Amortization of Intangibles | 5.7 | - | 5.8 | - | 5.7 | - | 5.6 | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 420.2 | - | 1,836.3 | - | 370.8 | - | 421.6 | - | - |
| - |
| 47.5 |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 19.4 | - | (32.7) | - | (57.5) | - | (62.0) | - | - |
| Pre-Tax Income | 45.2 | - | (1,400.8) | - | (30.7) | - | (49.8) | - | - |
| (22.2) |
| 54.2 |
| (33.0) |
| (7.9) |
| (16.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 48.0 | (535.3) | (1,294.6) | (53.8) | (22.2) | 54.2 | (33.0) | (7.9) | (16.1) |
| Net Income Attributable To Parent | 48.0 | (535.3) | (1,294.6) | (53.8) | (22.2) | 54.2 | (33.0) | (7.9) | (16.1) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 32.5 | (571.4) | (1,331.3) | (53.8) | (35.9) | 14.7 | (45.9) | (7.9) | (16.1) |
| - |
| (0.15) |
| - |
| - |
| Shares Basic | 359.4 | - | 311.6 | - | 304.6 | - | 304.4 | - | - |
| Shares Diluted | 378.3 | - | 313.0 | - | 304.6 | - | 304.4 | - | - |
| 12.1 |
| - |
| - |
| 517.8 |
| General & Administrative | - | 1,714.6 | 386.5 | 275.5 |
| Depreciation & Amortization | - | 25.6 | 24.5 | 22.8 |
| Amortization of Intangibles | - | 23.1 | 22.3 | 21.1 |
| Other Operating Expenses | - | - | - | - |
| Total Operating Expenses | - | 3,089.2 | 1,632.6 | 1,114.5 |
| - |
| Other Non-Operating Income | - | (201.4) | (100.8) | (167.6) |
| Pre-Tax Income | - | (1,545.3) | 37.3 | 85.6 |
| - |
| Net Income | (1,835.7) | (1,905.9) | (2.8) | 405.2 |
| Net Income Attributable To Parent | (1,835.7) | (1,905.9) | (2.8) | 405.2 |
| Less: Minority Interest | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (1,924.0) | (1,992.4) | (55.1) | 351.5 |
| Shares Diluted | 378.3 | 319.2 | 304.4 | 307.8 |