| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q3 FY 19 | Q1 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||||||||||||
| Revenues | 901.4 | 945.2 | 843.3 | 758.7 | 613.4 | 720.6 | 745.6 | 622.4 | 585.5 | 739.6 | 677.1 | 587.5 | 161.3 | 302.4 | 684.2 | 564.2 | |||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 3,448.6 | 3,160.6 | 2,674.1 | 2,165.5 | 2,372.6 | 2,970.3 | 4,938.6 | 1,278.4 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | - | - | - | - | - | - | (6.8) | - |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | - | 1.1 | - |
| Interest Expense | - | - | - | 320.3 | 306.0 | 304.7 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 27.8 | 6.9 | 6.6 | (6.5) | 2.8 | 9.8 | 2.5 | 0.0 |
| Net Income From Continuing Ops | 661.4 | 244.0 | 329.4 | (69.8) | 931.9 | |||
| Per Share | ||||||||
| EPS Basic | 0.23 | 0.13 | 0.13 | (0.14) | 0.45 | 0.98 | - | - |
| EPS Diluted | 0.04 | 0.12 | 0.13 | (0.14) | 0.45 | 0.66 | ||
| Supplementary Data | ||||||||
| EBITDA | - | - | - | - | - | - | 10.0 | - |
| EBIT | - | - | - | - | - | - | (6.8) | |
| 821.8 |
| 605.5 |
| 690.3 |
| 484.7 |
| 1,189.9 |
| 1,818.3 |
| 1,834.2 |
| 830.6 |
| 455.5 |
| - |
| - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Depreciation & Amortization | 15.6 | 17.9 | 12.7 | 12.2 | 12.6 | 13.4 | 11.6 | 11.4 | 12.3 | 14.4 | 11.6 | 11.4 | 12.7 | 15.9 | 11.4 | 11.2 | |||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Operating Expenses | 575.4 | 589.4 | 550.6 | 526.8 | 485.6 | 517.9 | 494.1 | 430.0 | 385.7 | 353.8 | 375.4 | 357.5 | 300.9 | 371.7 | 353.8 | 348.0 | |||||||||||
| Operating Income | |||||||||||||||||||||||||||
| Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (5.4) | (0.2) | - | (0.0) | (0.2) |
| Non-Operating | |||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | - | - | 108.7 | 98.7 | 80.8 | 93.7 | 82.4 | 63.3 | 114.9 | 73.1 | 57.6 | 60.4 | 88.8 | |||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Operating Income | (2.2) | 2.6 | 0.8 | (1.8) | 2.8 | 4.6 | (0.4) | 1.1 | 0.2 | 2.4 | 0.1 | (2.7) | 0.2 | 0.1 | (6.7) | (9.6) | (7.5) | ||||||||||
| Pre-Tax Income | 177.5 | 169.6 | 12.7 | 329.4 | (260.8) | 42.3 | 32.3 | 77.1 | 184.3 | (468.4) | 301.7 | 230.0 | (139.6) | (69.3) | 330.4 | 216.2 | |||||||||||
| Tax & Net | |||||||||||||||||||||||||||
| Income Tax Expense | 7.1 | 5.1 | 0.6 | 14.9 | (13.8) | 1.7 | 0.3 | 0.8 | 3.7 | (7.5) | 0.7 | 1.2 | (1.0) | (6.8) | 4.8 | 0.8 | 4.0 | (8.0) | 3.5 | 1.5 | 12.9 | 1.0 | 0.8 | 0.8 | 0.0 | - | 0.1 |
| Net Income From Continuing Ops | 170.4 | 164.5 | 12.1 | 314.5 | (247.0) | 40.6 | 31.9 | 76.3 | 180.5 | (461.0) | 301.0 | 228.8 | (138.6) | (62.5) | 325.6 | 215.4 | 453.3 | ||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income | 170.4 | 164.5 | 12.1 | 314.5 | (247.0) | 40.6 | 31.9 | 76.3 | 180.5 | (461.0) | 301.0 | 228.8 | (138.6) | (62.5) | 325.6 | 215.4 | 453.3 | ||||||||||
| Net Income Attributable To Parent | 25.3 | 19.4 | (1.3) | 22.9 | (13.7) | 8.9 | (6.3) | 3.1 | 8.7 | (27.1) | 18.2 | 7.6 | (11.9) | (0.3) | 11.7 | 8.4 | |||||||||||
| Less: Minority Interest | 145.1 | 145.1 | 13.4 | 291.6 | (233.3) | 31.7 | 38.2 | 73.2 | 171.8 | (433.9) | 282.8 | 221.2 | (126.7) | (62.2) | 313.9 | 207.1 | 431.4 | ||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Net Income To Common Shareholders | 25.3 | 19.4 | (1.3) | 22.9 | (13.7) | 8.9 | (6.3) | 3.1 | 8.7 | (27.1) | 18.2 | 7.6 | (11.9) | (0.3) | 11.7 | ||||||||||||
| Per Share | |||||||||||||||||||||||||||
| EPS Basic | 0.09 | - | (0.01) | 0.11 | (0.08) | - | (0.06) | 0.03 | 0.09 | - | 0.20 | 0.08 | (0.13) | - | 0.13 | 0.09 | 0.24 | - | 0.25 | 0.08 | 0.47 | - | - | - | - | - | - |
| EPS Diluted | 0.09 | - | (0.01) | 0.11 | (0.12) | - | (0.06) | 0.03 | 0.09 | - | 0.15 | 0.08 | (0.13) | - | 0.13 | 0.09 | 0.22 | - | |||||||||
| Shares Basic | 292.1 | - | 221.4 | 202.1 | 164.1 | - | 99.8 | 95.4 | 94.4 | - | 93.3 | 93.1 | 92.9 | - | 92.6 | 92.5 | 92.2 | - | |||||||||
| Shares Diluted | 1,600.1 | - | 221.4 | 202.1 | 1,598.4 | - | 99.8 | 95.4 | 1,598.6 | - | 1,596.6 | 93.1 | 92.9 | - | 92.6 | 92.5 | 1,594.3 | - | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.6) | 2.4 | - | - | - |
| EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 58.5 | 55.5 | 48.8 | 50.1 | 49.4 | 38.0 | 16.8 | 9.4 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 2,242.1 | 2,152.4 | 1,827.7 | 1,387.6 | 1,438.0 | 1,392.1 | 1,553.6 | 863.4 |
| 167.0 |
| 164.1 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (0.7) | 4.4 | 5.5 | 0.0 | (23.7) | 23.1 | 0.0 | 0.0 |
| Pre-Tax Income | 689.2 | 250.9 | 336.0 | (76.3) | 934.7 | 1,578.2 | 3,385.0 | 415.1 |
| 1,568.4 |
| 3,382.5 |
| 415.1 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 661.4 | 244.0 | 329.4 | (69.8) | 931.9 | 1,568.4 | 3,382.5 | 415.1 |
| Net Income Attributable To Parent | 66.4 | 27.4 | 14.4 | (13.2) | 41.7 | 98.4 | (5.8) | 415.1 |
| Less: Minority Interest | 595.1 | 216.6 | 315.0 | (56.6) | 890.1 | 1,470.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 66.4 | 27.4 | 14.4 | (13.2) | 41.7 | 98.4 | (5.8) | 415.1 |
| - |
| - |
| Shares Basic | 292.1 | 211.4 | 111.4 | 93.2 | 92.5 | 100.9 | - | - |
| Shares Diluted | 1,600.1 | 1,599.2 | 111.4 | 93.2 | 92.5 | 1,603.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.9 |
| 13.3 |
| 9.0 |
| 8.4 |
| 7.3 |
| 8.8 |
| 2.7 |
| 2.7 |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 364.5 |
| 373.6 |
| 357.0 |
| 344.5 |
| 317.0 |
| 445.5 |
| 382.6 |
| 290.4 |
| 435.1 |
| - |
| - |
| 90.2 |
| 72.7 |
| 53.0 |
| 53.4 |
| 40.6 |
| 30.0 |
| 43.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| 8.7 |
| 1.5 |
| 17.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 457.3 |
| 231.8 |
| 333.3 |
| 140.2 |
| 872.9 |
| 1,372.7 |
| 1,451.6 |
| 540.2 |
| 20.3 |
| (0.0) |
| 0.6 |
| 239.8 |
| 329.9 |
| 138.7 |
| 860.0 |
| 1,371.8 |
| 1,450.9 |
| 539.5 |
| 20.3 |
| (0.0) |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.8 |
| 329.9 |
| 138.7 |
| 860.0 |
| 1,371.8 |
| 1,450.9 |
| 539.5 |
| 20.3 |
| (0.0) |
| 0.5 |
| 21.9 |
| 17.0 |
| 25.2 |
| 8.3 |
| 48.0 |
| (0.9) |
| (5.3) |
| (0.0) |
| 0.5 |
| (0.0) |
| 0.5 |
| 222.9 |
| 304.6 |
| 130.4 |
| 812.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.4 |
| 21.9 |
| 17.0 |
| 25.2 |
| 8.3 |
| 48.0 |
| (0.9) |
| (5.3) |
| (0.0) |
| 0.5 |
| (0.0) |
| 0.5 |
| 0.16 |
| 0.07 |
| 0.33 |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.1 |
| 102.8 |
| 103.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,603.7 |
| 1,605.1 |
| 1,605.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.4) |
| (0.2) |
| - |
| (0.0) |
| (0.2) |