Financials

Income Statement

Balance Sheet Cash Flow

%ChgLast 12MReverse

Millions USD (ex. Per Share)			FY201912/31/2019	FY202012/31/2020	FY202112/31/2021	FY202212/31/2022	FY202312/31/2023	FY202412/31/2024	FY202512/31/2025	Last 12M03/31/2026
	Revenue						1,159.0	851.4	1,228.3	1,346.6
	-Cost of Revenue						746.6	443.4	832.9	903.9
	Gross Profit						412.4	408.1	395.4	442.7
	-Operating Expenses						201.8	193.1	94.5	159.1
	+Selling, General & Admin						-	-	94.5	24,409.1
	+Research and Development						-	-	-	-
	+Other Operating Expenses						201.8	193.1	-	-24,250.0
	Operating Income						210.6	215.0	300.9	283.6
	+Non Operating Income						-117.5	-96.9	-200.1	-194.8
	+Interest Income, Net						-67.0	-61.0	-94.1	-107.4
	+Interest Income						-	-	-	-
	-Interest Expense						67.0	61.0	94.1	107.4
	+Other Non-Op Income						-50.5	-35.9	-106.0	-87.4
	Pretax Income						160.1	179.1	194.9	196.2
	-Income Tax Expense						33.2	26.1	27.9	31.3
	Income from Cont Ops						126.8	153.0	167.0	164.9
	-Net Extraordinary Losses						-	-	-	-
	+Discounted operations						-	-	-	-
	+XO & Accounting Changes						-	-	-	-
	Income Incl. MI						126.8	153.0	167.0	164.9
	-Minority Interests						96.4	120.2	127.8	124.7
	Net Income, GAAP						30.4	32.9	39.2	40.1
	-Prfrrd Div & Other						-	-	-	-
	Net Income Avail To Common						30.4	32.9	39.2	40.1
	Weighted Average Shs Out						26,256,104.0	25,400,181.0	29,880,000.0	127,585,274.0
	EPS						1.2	1.3	1.3	1.3
	Weighted Average Shs Out Dil						26,256,104.0	25,844,735.0	30,623,000.0	130,657,505.0
	EPS Diluted						1.2	1.3	1.3	1.2