| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenues | |||||||
| Revenues | 17,858.7 | 23,024.5 | 32,308.7 | 40.1 | 48.0 | 30.7 | 33.2 |
| Cost of Revenue | 11,557.6 | 16,952.6 | 21,993.6 | 18.3 | 22.7 | 16.6 | 19.8 |
| Gross Profit | 6,301.2 | 6,071.9 | 10,315.1 | 21.9 | 25.3 | 14.1 | 13.4 |
| Operating Expenses | |||||||
| Research & Development | 671.8 | 3,031.1 | 4,858.5 | 7.6 | 5.5 | 0.6 | 0.6 |
| Selling General & Administrative | - | - | - | - | - | ||
| Operating Income | |||||||
| Operating Income | (2,915.9) | (8,019.8) | (3,966.1) | (7.0) | 13.6 | 10.3 | 9.8 |
| Non-Operating | |||||||
| Interest Income | - | - | - | - | - | - | - |
| Interest Expense | 289.4 | 304.5 | 190.2 | 0.2 | 0.1 | 0.1 | 0.1 |
| Tax & Net | |||||||
| Income Tax Expense | - | 606.7 | 2,253.6 | 0.8 | 2.4 | 2.5 | 2.1 |
| Net Income From Continuing Ops | (3,672.1) | (8,727.3) | (6,581.0) | (8.7) | 11.3 | 7.6 | |
| Per Share | |||||||
| EPS Basic | (8.06) | (626.96) | (1,089.21) | (1,309.11) | 3.58 | 0.47 | - |
| EPS Diluted | (8.06) | (626.96) | (1,089.21) | (1,309.11) | 3.58 | 0.47 | - |
| Supplementary Data | |||||||
| EBITDA | (2,398.5) | (7,534.1) | (3,457.3) | (6.5) | 14.0 | 10.7 | 10.2 |
| EBIT | (2,915.9) | (8,019.8) | (3,966.1) | (7.0) | 13.6 | 10.3 | 9.8 |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - |
| General & Administrative | 3,747.7 | 2,889.7 | 2,639.0 | 2.2 | 3.3 | 1.7 | 1.5 |
| Depreciation & Amortization | 517.4 | 485.7 | 508.8 | 0.5 | 0.4 | 0.4 | 0.4 |
| Amortization of Intangibles | 43.3 | 11.7 | 5.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Operating Expenses | - | - | (0.2) | 0.0 | (0.1) | (0.0) | 0.0 |
| Total Operating Expenses | 9,217.1 | 14,091.7 | 14,281.2 | 28.9 | 11.7 | 3.8 | 3.7 |
| Income From Equity Investments | 65.1 | 31.9 | 31.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Other Non-Operating Income | (756.1) | (100.8) | (361.3) | (0.1) | 0.1 | (0.2) | (0.1) |
| Pre-Tax Income | (3,672.1) | (8,120.6) | (4,327.4) | (7.1) | 13.7 | 10.1 | 9.7 |
| 7.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - |
| Net Income | (3,672.1) | (8,727.3) | (6,581.0) | (8.7) | 11.3 | 7.6 | 7.6 |
| Net Income Attributable To Parent | (3,672.1) | (8,727.3) | (6,581.0) | (7.9) | 11.3 | 7.6 | 7.6 |
| Less: Minority Interest | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (3,672.1) | (8,727.3) | (6,581.0) | (7.9) | 11.3 | 7.6 | 7.6 |
| Shares Basic | 0.5 | 0.0 | 0.0 | 0.0 | 3.2 | 16.0 | - |
| Shares Diluted | 0.5 | 0.0 | 0.0 | 0.0 | 3.2 | 16.0 | - |