| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | 11.4 | (11.0) | 3.7 | 15.7 | (9.1) | (31.1) | (26.4) | (24.0) | (46.5) | (47.2) | (35.0) | (28.5) | (37.3) | (56.9) | (40.2) | (11.6) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 19.8 | (0.7) | (128.0) | (148.0) | (149.5) | (195.3) | (22.9) | (44.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 30.6 | 30.4 | 26.9 | 21.4 | 17.3 | 15.8 | 15.1 | 14.9 |
| Amortization Of Intangibles | 0.0 | 0.6 | 0.7 | 0.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 26.8 | 41.4 | 36.0 | 23.8 | - | - | - |
| Acquisitions | - | - | - | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 0.0 | 380.0 | 0.0 | 165.0 | 0.0 | 0.0 | 55.0 |
| Debt Repaid | - | 0.0 | 215.0 | 0.0 | 143.2 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 143.0 | 230.0 | (206.3) | (57.1) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 113.1 | (6.6) | (95.2) | (69.2) | - | - | - |
| Free Cash Flow To Equity | - | 113.1 | 158.4 | (95.2) | (47.4) | |||
| (40.8) |
| (47.8) |
| (45.8) |
| (44.8) |
| (56.9) |
| (32.1) |
| 10.8 |
| 8.4 |
| (10.1) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 7.8 | 7.8 | 8.0 | 7.0 | 7.6 | 6.8 | 7.6 | 6.5 | 6.0 | 5.8 | 5.5 | 5.2 | 4.9 | 4.7 | 4.5 | 4.2 | 4.0 | 4.1 | 4.1 | 3.9 | 3.7 | 4.1 | 3.9 | 3.5 | 3.6 |
| Amortization Of Intangibles | 0.0 | 0.0 | 0.0 | 0.0 | 0.6 | 0.0 | 0.7 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | ||||||||
| Stock-Based Compensation | 14.0 | 13.1 | 16.2 | 15.6 | 17.2 | 16.2 | 17.3 | 16.8 | 20.9 | 15.7 | 13.6 | 15.6 | 22.0 | 22.9 | 18.7 | 12.1 | 28.0 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | 0.0 | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 24.5 | - | - | - | 60.2 | - | - | - | 45.3 | - | - | - | 32.4 | - | - | - | 26.1 | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Other Working Capital | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | (0.0) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 128.7 | - | - | - | 16.6 | - | - | - | (6.2) | - | - | - | 85.1 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 7.4 | - | - | - | 8.3 | - | - | - | 11.1 | - | - | - | 7.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 10.6 | - | - | - | 17.9 | - | - | - | 21.6 | - | - | - | 104.2 | - | - | - | 0.9 | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 0.6 | - | - | - | (3.5) | - | - | - | 42.7 | - | - | - | (110.4) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 0.5 | - | - | - | 0.2 | - | - | - | (0.3) | - | - | - | 0.0 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 129.8 | - | - | - | 13.3 | - | - | - | 36.1 | - | - | - | (25.3) | - | - | - | - | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 121.3 | - | - | - | 8.4 | - | - | - | (17.4) | - | - | - | 77.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| Stock-Based Compensation | 58.9 | 62.1 | 71.1 | 66.8 | 81.7 | 0.6 | 0.4 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 100.1 | 34.3 | 27.0 | 34.4 | 17.6 | 4.6 | 5.8 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - |
| Change In Other Working Capital | - | 0.1 | (0.1) | 0.1 | 0.1 | (0.6) | (2.8) | (1.2) |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 139.9 | 34.8 | (59.2) | (45.4) | (78.8) | 7.6 | 9.2 |
| 1.4 |
| 0.0 |
| - |
| Divestitures | - | 1.1 | 0.0 | 0.0 | - | - | - | - |
| Purchase Of Investments | - | 65.6 | 82.2 | 379.1 | 2.8 | 2.5 | 1.6 | 0.3 |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (15.0) | 39.2 | (147.3) | (28.2) | (20.8) | (16.4) | (10.2) |
| 0.0 |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 390.6 | 135.0 | 0.5 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 18.0 | 156.0 | 0.1 | 16.6 | 360.1 | 130.1 | 52.7 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.1 |
| (92.6) |
| 30.5 |
| 30.9 |
| 31.8 |
| (0.5) |
| 0.3 |
| 0.4 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.3 |
| - |
| - |
| - |
| 9.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (11.6) |
| - |
| - |
| - |
| (38.1) |
| - |
| - |
| - |
| (21.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.1) |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 390.6 |
| - |
| - |
| - |
| 135.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 363.7 |
| - |
| - |
| - |
| 131.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |