| (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 | 511.0 | - | 418.0 | - | 245.0 | - | 211.0 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||
| Research & Development | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | |||||
| Operating Income | |||||||||
| Operating Income | 253.0 | - | (176.0) | - | 155.0 | - | 136.0 | - | - |
| Non-Operating | |||||||||
| Interest Income | - | - | - | - | - | - | - | - | - |
| Interest Expense | - | - | - | - | - | ||||
| Tax & Net | |||||||||
| Income Tax Expense | 28.0 | - | (26.0) | - | 21.0 | - | 18.0 | - | - |
| Net Income From Continuing Ops | 215.0 | (246.0) | (197.0) | 84.0 | |||||
| Per Share | |||||||||
| EPS Basic | 0.54 | - | (0.52) | - | 0.62 | - | 0.52 | - | - |
| EPS Diluted | 0.53 | - | (0.52) | - | 0.62 | ||||
| Supplementary Data | |||||||||
| EBITDA | - | - | - | - | - | - | - | - | - |
| EBIT | 253.0 | - | (176.0) | - | 155.0 | - | |||
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | (4.0) | - | - | - | 0.0 | - | - | - | - |
| Total Operating Expenses | 258.0 | - | 594.0 | - | 90.0 | - | 75.0 | - | - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (10.0) | - | (47.0) | - | 19.0 | - | (9.0) | - | - |
| Pre-Tax Income | 243.0 | - | (223.0) | - | 174.0 | - | 127.0 | - | - |
| 153.0 |
| 273.0 |
| 109.0 |
| 123.0 |
| 99.0 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - |
| Net Income | 215.0 | (246.0) | (197.0) | 84.0 | 153.0 | 273.0 | 109.0 | 123.0 | 99.0 |
| Net Income Attributable To Parent | 97.0 | (150.0) | (77.0) | 84.0 | 75.0 | 88.0 | 49.0 | 123.0 | 99.0 |
| Less: Minority Interest | 118.0 | - | (120.0) | - | 78.0 | - | 60.0 | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 97.0 | (150.0) | (78.0) | 84.0 | 75.0 | 88.0 | 49.0 | 123.0 | 99.0 |
| - |
| 0.52 |
| - |
| - |
| Shares Basic | 181.3 | - | 148.9 | - | 120.9 | - | 93.7 | - | - |
| Shares Diluted | 181.4 | - | 148.9 | - | 121.0 | - | 93.7 | - | - |
| 136.0 |
| - |
| - |
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Revenues | ||||
| Revenues | - | 1,395.0 | 861.0 | 828.0 |
| Cost of Revenue | - | - | - | - |
| Gross Profit | - | - | - | - |
| Operating Expenses | ||||
| Research & Development | - | - | - | - |
| Selling General & Administrative | - | - | - | - |
| Selling & Marketing | - | - | - | |
| Operating Income | ||||
| Operating Income | - | (140.0) | 567.0 | 620.0 |
| Non-Operating | ||||
| Interest Income | - | 10.0 | 2.0 | 2.0 |
| Interest Expense | - | - | - | - |
| Income From Equity Investments | - | - | - | |
| Tax & Net | ||||
| Income Tax Expense | - | (19.0) | (100.0) | 46.0 |
| Net Income From Continuing Ops | (144.0) | (206.0) | 604.0 | 501.0 |
| Net Income From Discontinued Ops | - | - | - | |
| Per Share | ||||
| EPS Basic | (0.26) | (0.48) | 3.82 | 2.69 |
| EPS Diluted | (0.26) | (0.48) | 3.82 | 2.69 |
| Shares Basic | 181.3 | 142.5 | 93.9 | 74.2 |
| Supplementary Data | ||||
| EBITDA | - | - | - | - |
| EBIT | - | (140.0) | 567.0 | 620.0 |
| - |
| General & Administrative | - | - | - | - |
| Depreciation & Amortization | - | - | - | - |
| Amortization of Intangibles | - | - | - | - |
| Other Operating Expenses | - | (31.0) | 0.0 | (1.0) |
| Total Operating Expenses | - | 1,535.0 | 294.0 | 208.0 |
| - |
| Other Non-Operating Income | - | (85.0) | (63.0) | (73.0) |
| Pre-Tax Income | - | (225.0) | 504.0 | 547.0 |
| - |
| Net Income | (144.0) | (206.0) | 604.0 | 501.0 |
| Net Income Attributable To Parent | (46.0) | (68.0) | 359.0 | 200.0 |
| Less: Minority Interest | - | (138.0) | 245.0 | 301.0 |
| Less: Preferred Dividends | - | - | - | - |
| Net Income To Common Shareholders | (47.0) | (69.0) | 359.0 | 200.0 |
| Shares Diluted | 181.4 | 142.5 | 93.9 | 74.2 |