| (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 | 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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | 3.6 | 273.6 | 71.8 | 26.7 | 19.0 | 143.7 | 32.8 | 33.4 | 16.6 | 45.8 | (65.2) | 1.1 | (43.0) | (41.7) | (27.2) | (34.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | 375.7 | 391.0 | 226.5 | (61.3) | (216.0) | (167.9) | (281.6) | (235.3) | (245.2) | (289.4) | (271.4) | (164.4) | (92.5) | (37.9) | (20.8) | (22.8) | 15.1 | (45.1) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 0.9 | 0.9 | 1.5 | 2.0 | 2.2 | 1.5 | 1.3 | 1.5 | 1.2 | 0.8 | 0.6 | 0.2 | 0.1 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 4.7 | 0.5 | 0.1 | 0.0 | 1.1 | 7.6 | 1.1 | 2.1 | 0.8 | 1.5 | 2.1 | 0.2 | 0.6 | - | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | 105.1 | 157.2 | 16.7 | (114.0) | (126.8) | (143.8) | (152.3) | (169.6) | (218.6) | (209.9) | (123.9) | (66.6) | (32.4) | - | |||
| (113.1) |
| (43.1) |
| (14.5) |
| (43.9) |
| (66.4) |
| (66.8) |
| (84.7) |
| (42.1) |
| (88.0) |
| (53.0) |
| (42.0) |
| (54.9) |
| (85.3) |
| (65.5) |
| (62.1) |
| (63.3) |
| (54.3) |
| (68.9) |
| (65.2) |
| (67.4) |
| (87.8) |
| (78.7) |
| (71.6) |
| (71.3) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.3 | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - | 0.5 | - | - | - | 0.3 | - | - | - | 0.4 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - |
| Amortization Of Intangibles | 2.7 | - | - | - | 2.7 | - | - | - | 5.3 | - | - | - | 0.0 | - | - | - | 0.0 | |||||||||||||||||||||||
| Stock-Based Compensation | 14.7 | 13.2 | 13.2 | 14.3 | 11.4 | 10.5 | 26.2 | 15.7 | 14.8 | 18.0 | 18.5 | 15.2 | 14.7 | 14.4 | 18.3 | 20.5 | 15.0 | |||||||||||||||||||||||
| Deffered Income Tax | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 4.8 | - | - | - | 0.3 | |||||||||||||||||||||||
| Change In Accounts Receivable | 13.9 | - | - | - | 7.0 | - | - | - | (3.6) | - | - | - | 3.7 | - | - | - | (1.7) | |||||||||||||||||||||||
| Change In Inventory | (0.1) | - | - | - | 10.5 | - | - | - | 16.6 | - | - | - | (0.5) | - | - | - | (0.8) | |||||||||||||||||||||||
| Change In Accounts Payable | 1.3 | - | - | - | 1.9 | - | - | - | 1.8 | - | - | - | 4.7 | - | - | - | 3.9 | |||||||||||||||||||||||
| Change In Other Working Capital | 0.0 | - | - | - | 0.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Operating Activities | 34.0 | - | - | - | 20.3 | - | - | - | 29.1 | - | - | - | (17.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 5.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.1 | - | - | - | 0.9 | - | - | - | 0.8 | - | - | - | 0.4 | - | - | - | 0.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 66.3 | - | - | - | (124.0) | - | - | - | (14.0) | - | - | - | 192.5 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | 4.2 | - | - | - | 1.8 | - | - | - | 1.0 | - | - | - | 1.5 | - | - | - | 2.5 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 4.2 | - | - | - | 1.8 | - | - | - | 1.0 | - | - | - | 1.5 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - |
| Net Change In Cash | 104.5 | - | - | - | (101.9) | - | - | - | 16.1 | - | - | - | 176.0 | - | - | - | 57.5 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | 28.8 | - | - | - | 20.3 | - | - | - | - | - | - | - | - | - | - | - | (76.3) | - | - | - | (61.2) | - | - | - | (49.9) | - | - | - | (65.0) | - | - | - | (45.7) | - | - | - | (71.0) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.1 |
| 0.3 |
| 0.6 |
| 1.1 |
| Amortization Of Intangibles | - | 10.9 | 15.0 | 4.1 | 0.0 | 1.1 | 1.5 | 1.5 | 1.5 | 1.5 | 1.0 | 0.0 | 0.0 | - | - | - | - | - |
| Stock-Based Compensation | 55.5 | 52.1 | 67.0 | 66.4 | 68.2 | 63.6 | 84.4 | 82.3 | 81.6 | 75.5 | 55.3 | 40.2 | 16.0 | 5.7 | 1.9 | 1.6 | 1.6 | 2.1 |
| Deffered Income Tax | - | (250.3) | 0.0 | 0.0 | 2.5 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | 0.0 | 0.0 | 5.1 | 3.5 | 2.3 | (1.0) | 1.0 | (1.8) | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 22.7 | 0.5 | 36.1 | (2.2) | 16.1 | 12.5 | 9.7 | 8.7 | 11.4 | 5.9 | - | - | - | - | - | - | - |
| Change In Inventory | - | 18.2 | 49.6 | 28.8 | (2.4) | 4.2 | 3.3 | 1.7 | (1.9) | 1.0 | 3.3 | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (5.3) | (1.4) | 4.8 | 5.9 | (1.6) | 1.3 | 4.1 | (5.6) | 4.9 | 2.2 | (0.3) | 1.6 | (1.0) | (0.6) | (0.0) | (1.0) | 0.7 |
| Change In Other Working Capital | - | 2.9 | (0.1) | 0.0 | 0.0 | (0.0) | (0.2) | (0.0) | 0.2 | (0.4) | 0.5 | 0.0 | 0.1 | 0.2 | (0.0) | (0.1) | (0.0) | (0.0) |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | (0.3) |
| Cash From Operating Activities | - | 109.8 | 157.7 | 16.7 | (114.0) | (125.7) | (136.2) | (151.1) | (167.5) | (217.8) | (208.4) | (121.8) | (66.4) | (31.8) | (21.6) | (19.9) | (10.7) | (13.7) |
| 0.0 |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 54.0 | 53.5 | 59.8 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (302.6) | (30.5) | 32.0 | 73.2 | (71.1) | 192.5 | (165.8) | (71.5) | 92.5 | (261.9) | 147.6 | (87.3) | (126.1) | (25.5) | 6.0 | (1.1) | 9.4 |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.4 | 0.8 |
| Common Stock Issuance | - | 49.9 | 6.8 | 25.1 | 8.2 | 18.2 | 81.0 | 371.8 | 306.6 | 31.2 | 518.9 | 14.5 | 203.9 | 111.7 | 98.2 | 14.0 | 0.8 | 1.9 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 49.9 | 6.8 | 25.1 | 8.2 | 18.2 | 81.0 | 371.8 | 306.6 | 31.2 | 533.8 | 14.5 | 203.9 | 111.7 | 98.2 | 13.9 | 0.5 | 1.2 |
| (0.0) |
| 0.0 |
| 0.0 |
| 0.1 |
| Net Change In Cash | - | (142.8) | 133.9 | 73.8 | (32.6) | (178.6) | 137.3 | 54.9 | 67.7 | (94.1) | 63.5 | 40.3 | 50.1 | (46.2) | 51.0 | 0.0 | (11.3) | (3.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (19.9) |
| - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (0.1) |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| 0.4 |
| 0.2 |
| 12.9 |
| 15.5 |
| 22.0 |
| 13.2 |
| 21.2 |
| 21.4 |
| 19.5 |
| 22.3 |
| 19.9 |
| 22.0 |
| 20.4 |
| 19.9 |
| 20.4 |
| 20.2 |
| 20.6 |
| 20.4 |
| 22.0 |
| 19.7 |
| 18.2 |
| 15.6 |
| 15.4 |
| 14.0 |
| 13.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (1.5) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| 5.1 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (76.3) |
| - |
| - |
| - |
| (60.1) |
| - |
| - |
| - |
| (49.0) |
| - |
| - |
| - |
| (64.2) |
| - |
| - |
| - |
| (45.2) |
| - |
| - |
| - |
| (70.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.3 |
| - |
| - |
| - |
| 30.9 |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 89.6 |
| - |
| - |
| - |
| 52.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 11.5 |
| - |
| - |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| (37.2) |
| - |
| - |
| - |
| 47.3 |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |