| (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 | Q3 FY 18 | Q2 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | (20.0) | (13.6) | 9.5 | (25.6) | (29.9) | (33.7) | (32.1) | (46.2) | (47.5) | (69.4) | (50.3) | (47.8) | (57.7) | (40.1) | (45.3) | (52.0) | |||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (49.7) | (59.5) | (159.5) | (225.3) | (200.2) | (207.3) | (146.2) | (68.6) | (46.4) | (42.8) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 15.1 | 16.0 | 17.4 | 19.6 | 20.9 | 12.3 | 6.8 | 6.1 | 4.3 | 4.1 |
| Amortization Of Intangibles | 1.7 | 1.7 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 3.0 | 3.7 | 10.7 | 16.3 | 61.7 | 18.8 | 11.2 | 6.3 | 2.4 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 22.4 | (17.2) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (48.9) | (98.9) | (167.0) | (200.3) | (254.5) | (168.5) | 194.2 | (38.6) | (37.3) |
| Free Cash Flow To Equity | - | - | - | |||||||
| (62.7) |
| (61.4) |
| (55.9) |
| (49.3) |
| (40.6) |
| (44.6) |
| (36.7) |
| (33.5) |
| (31.4) |
| (20.6) |
| (14.0) |
| (15.7) |
| (18.4) |
| (8.3) |
| (12.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.4 | 3.7 | 4.0 | 4.1 | 4.3 | 3.5 | 4.2 | 4.6 | 5.2 | 2.8 | 5.8 | 5.7 | 5.4 | - | - | - | 4.6 | - | - | - | 2.3 | - | - | - | 1.6 | - | - | - | 1.4 | - | - |
| Amortization Of Intangibles | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | ||||||||||||||
| Stock-Based Compensation | 11.9 | 12.7 | 13.3 | 13.4 | 12.1 | 12.8 | 13.5 | 13.0 | 14.3 | 15.6 | 15.3 | 17.3 | 14.7 | 14.3 | 14.1 | 14.2 | 12.9 | ||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Asset Impairments | 0.3 | - | 0.0 | - | 0.0 | - | 0.0 | 7.2 | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Change In Accounts Receivable | (2.1) | - | - | - | 1.9 | - | - | - | 4.1 | - | - | - | (9.1) | - | - | - | 5.1 | ||||||||||||||
| Change In Inventory | 1.3 | - | - | - | (0.3) | - | - | - | (1.1) | - | - | - | 6.6 | - | - | - | 1.7 | - | |||||||||||||
| Change In Accounts Payable | (7.5) | - | - | - | (9.7) | - | - | - | (3.9) | - | - | - | (15.9) | - | - | - | (7.5) | ||||||||||||||
| Change In Other Working Capital | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | |||||||||||||||
| Other Operating Activities | (0.0) | - | - | - | (0.1) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | 0.0 | ||||||||||||||
| Cash From Operating Activities | (9.5) | - | - | - | (28.5) | - | - | - | (38.4) | - | - | - | (59.2) | - | - | ||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||
| Capital Expenditures | 0.8 | - | - | - | 1.3 | - | - | - | 1.5 | - | - | - | 2.9 | - | - | - | 3.1 | - | - | - | 15.8 | - | - | - | 3.0 | - | - | - | 3.8 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Purchase Of Investments | 38.9 | - | - | - | 50.7 | - | - | - | 53.5 | - | - | - | 89.1 | - | - | - | 60.2 | ||||||||||||||
| Sales Of Investments | 48.8 | - | - | - | 77.5 | - | - | - | 99.5 | - | - | - | 155.0 | - | - | - | 101.0 | ||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Investing Activities | 9.1 | - | - | - | 25.6 | - | - | - | 44.5 | - | - | - | 63.0 | - | - | ||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash From Financing Activities | 7.5 | - | - | - | 5.5 | - | - | - | 0.0 | - | - | - | 0.7 | - | - | ||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 7.1 | - | - | - | 2.5 | - | - | - | 6.2 | - | - | - | 4.5 | - | - | - | (24.0) | - | |||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||
| Free Cash Flow | (10.3) | - | - | - | (29.7) | - | - | - | (39.9) | - | - | - | (62.1) | - | - | - | (67.5) | - | - | - | (74.1) | - | - | - | (34.6) | - | - | - | 274.5 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| 1.7 |
| Stock-Based Compensation | 51.3 | 51.5 | 53.6 | 62.9 | 55.5 | 43.3 | 24.8 | 13.1 | 11.1 | 7.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 8.6 | 3.7 | (2.0) | 22.6 | 7.4 | (2.6) | 7.8 | (0.8) | 2.4 |
| Change In Inventory | - | 1.0 | (5.4) | 2.8 | (0.8) | 5.2 | 5.0 | 1.2 | 3.0 | 2.7 |
| Change In Accounts Payable | - | 0.7 | 0.7 | (5.4) | 7.1 | 3.9 | 7.5 | 6.1 | 2.2 | (1.5) |
| Change In Other Working Capital | - | (0.1) | (0.0) | 0.1 | (0.2) | 0.3 | 0.3 | 0.6 | 0.2 | (0.0) |
| Other Operating Activities | - | (0.6) | (0.1) | (0.2) | 0.0 | 0.1 | (0.1) | (0.4) | 0.0 | (0.0) |
| Cash From Operating Activities | - | (46.0) | (95.2) | (156.3) | (183.9) | (192.7) | (149.7) | 205.4 | (32.3) | (34.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 181.7 | 244.3 | 429.6 | 278.8 | 316.5 | 695.0 | 884.2 | 146.5 | 125.2 |
| Sales Of Investments | - | 222.6 | 325.7 | 569.9 | 298.0 | 559.5 | 596.7 | 413.7 | 153.5 | 163.9 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 38.0 | 77.8 | 129.6 | 2.9 | 181.2 | (117.0) | (481.7) | 0.7 | 36.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | 272.2 | 320.9 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | (0.0) | (0.0) | (0.0) |
| Cash From Financing Activities | - | 30.4 | 0.2 | 2.2 | 132.3 | 27.1 | 293.6 | 319.9 | 1.2 | 50.0 |
| (24.4) |
| (48.8) |
| 15.6 |
| 26.9 |
| 43.6 |
| (30.3) |
| 51.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 11.9 |
| 11.6 |
| 11.2 |
| 8.5 |
| 7.2 |
| 6.5 |
| 6.4 |
| 4.7 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.0 |
| 2.6 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| (3.3) |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (7.3) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (64.5) |
| - |
| - |
| - |
| (58.2) |
| - |
| - |
| - |
| (31.6) |
| - |
| - |
| - |
| 278.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.3 |
| - |
| - |
| - |
| 107.7 |
| - |
| - |
| - |
| 270.9 |
| - |
| - |
| - |
| - |
| - |
| 125.0 |
| - |
| - |
| - |
| 253.5 |
| - |
| - |
| - |
| 52.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.7 |
| - |
| - |
| - |
| 93.8 |
| - |
| - |
| - |
| 142.8 |
| - |
| - |
| - |
| (222.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 14.6 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 50.2 |
| - |
| - |
| - |
| 116.1 |
| - |
| - |
| - |
| 56.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |