| (in millions of USD) | 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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 28.0 | 13.0 | 53.0 | - | - | 27.0 | - | - | - | - | - |
| Restricted Cash | - | - | 390.0 | - | - | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.0 | 13.0 | 53.0 | - | - | 27.0 | - | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 41.0 | 50.0 | 36.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | 0.0 | - | - | 2.0 | - | - | - | - | - |
| Short Term Debt | - | - | 380.0 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 1,603.0 | 2,186.0 | 2,241.0 | - | - | 1,083.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 1,603.0 | 2,186.0 | 2,621.0 | - | - | 1,083.0 | - | - | - | - | - |
| Net debt | 1,575.0 | 2,173.0 | 2,568.0 | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 13.0 | 27.0 | - | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 13.0 | 27.0 | - | - |
| Receivables | ||||
| Accounts Receivable | - | - | - | - |
| Current Assets | ||||
| Inventory | - | - | - | - |
| Prepaid Expenses | 50.0 | 31.0 | - | - |
| Other Current Assets | 9.0 | 2.0 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Property,Plant & Equipment Net | 12,209.0 | 4,638.0 | - | |
| Current Liabilities | ||||
| Accounts Payable | - | - | - | - |
| Short Term Debt | - | - | - | - |
| Deferred Revenue Current | - | - | - | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 2,186.0 | 1,083.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | - | - | - | - |
| Retained Earnings | (278.0) | 118.0 | - | - |
| Supplementary Data | ||||
| Total Debt | 2,186.0 | 1,083.0 | - | - |
| Net debt | 2,173.0 | 1,056.0 | - | - |
| Working Capital | 302.0 | 189.0 | - | - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 469.0 | 413.0 | 887.0 | - | - | 238.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 11,422.0 | 12,209.0 | 12,783.0 | - | - | 4,638.0 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 142.0 | 33.0 | 0.0 | - | - | 185.0 | - | - | - | - | - |
| Other Non-Current Assets | 15.0 | 16.0 | 18.0 | - | - | 8.0 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 12,048.0 | 12,671.0 | 13,688.0 | - | - | 5,069.0 | - | - | - | - | - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 36.0 | 107.0 | 91.0 | - | - | 43.0 | - | - | - | - | - |
| Other Current Liabilities | 40.0 | 4.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 76.0 | 111.0 | 472.0 | - | - | 49.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 18.0 | - | - | 0.0 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.0 | 11.0 | 5.0 | - | - | 30.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,683.0 | 2,308.0 | 2,747.0 | - | - | 1,162.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (281.0) | (278.0) | (76.0) | - | - | 118.0 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5,251.0 | 5,915.0 | 6,321.0 | - | - | 2,220.0 | - | - | - | - | - |
| Total Stockholders Equity | 5,114.0 | 4,448.0 | 4,620.0 | 8,611.0 | 5,323.0 | 1,687.0 | 3,336.0 | 2,874.0 | 2,864.0 | 2,857.0 | 2,322.0 |
| Total Equity | 10,365.0 | 10,363.0 | 10,941.0 | 8,611.0 | 5,323.0 | 3,907.0 | 3,336.0 | 2,874.0 | 2,864.0 | 2,857.0 | 2,322.0 |
| - |
| - |
| 1,056.0 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 393.0 | 302.0 | 415.0 | - | - | 189.0 | - | - | - | - | - |
| Book Value | 5,114.0 | 4,448.0 | 4,620.0 | 8,611.0 | 5,323.0 | 1,687.0 | 3,336.0 | 2,874.0 | 2,864.0 | 2,857.0 | 2,322.0 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 413.0 | 238.0 | - | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | - | - | - | - |
| Intangible Assets | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - |
| Deferred Tax Assets | 33.0 | 185.0 | - | - |
| Other Non-Current Assets | 16.0 | 8.0 | - | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 12,671.0 | 5,069.0 | - | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | 107.0 | 43.0 | - | - |
| Other Current Liabilities | 4.0 | 6.0 | - | - |
| Total Current Liabilities | 111.0 | 49.0 | - | - |
| - |
| Deferred Tax Liabilities | - | - | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 11.0 | 30.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 2,308.0 | 1,162.0 | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | 5,915.0 | 2,220.0 | - | - |
| Total Stockholders Equity | 4,448.0 | 1,687.0 | 2,857.0 | 2,322.0 |
| Total Equity | 10,363.0 | 3,907.0 | 2,857.0 | 2,322.0 |
| Book Value | 4,448.0 | 1,687.0 | 2,857.0 | 2,322.0 |
| Tangible Book Value | - | - | - | - |