| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||
| Net Income | 7.7 | (13.1) | (84.1) | (24.4) | 1.9 | (53.8) | (72.5) | (6.4) | 29.7 | (49.9) | (89.7) | 42.7 | (68.7) | (7.1) | (0.7) | 1.0 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (113.9) | (119.7) | (103.0) | (165.6) | (5.9) | 3.9 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 18.8 | 18.4 | 14.4 | 17.0 | 2.3 | 2.1 |
| Amortization Of Intangibles | 16.2 | 15.9 | 13.3 | 8.5 | 1.9 | 1.4 |
| Stock-Based Compensation | 38.3 | 32.1 | 26.3 | 46.2 | 3.7 | - |
| Deffered Income Tax | - | 16.7 | (23.0) | (2.2) | (0.1) | (0.1) |
| Asset Impairments | - | 0.0 | 0.1 | 9.0 | 0.0 | - |
| Gains & Losses On Investments | 4.9 | (5.0) | (3.3) | 4.2 | (3.7) | (3.0) |
| Change In Accounts Receivable | - | 32.2 | (38.8) | 34.1 | (1.3) | 2.6 |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | (0.6) | (5.7) | 7.1 | 2.3 | 2.4 |
| Change In Other Working Capital | - | 0.0 | 0.2 | (0.9) | 0.0 | 0.0 |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (51.4) | (50.7) | (81.7) | 6.9 | 18.9 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.8 | 7.6 | 0.3 | 0.2 | 0.0 |
| Acquisitions | - | 0.0 | 1.8 | 0.0 | 0.0 | 0.0 |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 0.4 | 32.3 | 223.5 | 12.3 | 6.5 |
| Debt Repaid | - | 0.3 | 221.0 | 97.8 | 2.8 | 7.1 |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | (0.7) | 2.8 | (0.2) | - |
| Net Change In Cash | - | - | 47.2 | (175.8) | (0.9) | 4.5 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (52.2) | (58.2) | (82.0) | 6.7 | 18.9 |
| Free Cash Flow To Equity | - | (52.1) | (247.0) | 43.7 | 16.2 | 18.3 |
| 0.9 |
| 5.5 |
| (5.9) |
| 9.2 |
| (4.9) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 4.7 | 4.8 | 4.7 | 4.6 | 4.3 | 3.5 | 4.6 | 3.8 | 2.6 | 5.2 | 3.7 | 3.7 | 4.5 | 0.5 | 0.6 | 0.6 | 0.6 | - | - | - | - |
| Amortization Of Intangibles | 4.1 | 4.0 | 4.1 | 4.0 | 3.8 | 3.6 | 4.0 | 3.4 | 2.3 | (2.2) | 3.2 | 3.3 | 4.2 | 0.4 | 0.5 | 0.5 | 0.5 | ||||
| Stock-Based Compensation | 13.6 | 8.4 | 7.1 | 9.2 | 7.4 | 7.1 | 7.9 | 5.0 | 6.3 | 6.8 | 6.2 | 2.6 | 30.6 | - | - | - | - | ||||
| Deffered Income Tax | (1.4) | - | - | - | (1.9) | - | - | - | (4.7) | - | - | - | 3.1 | - | - | - | (0.0) | ||||
| Asset Impairments | 0.0 | - | - | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | 5.4 | 1.8 | 1.8 | 0.0 | - | - | - | 0.0 | - | |||
| Gains & Losses On Investments | 5.6 | (8.5) | 3.7 | 4.1 | (4.4) | (16.6) | 5.6 | 11.4 | (3.7) | 8.2 | (2.0) | (5.2) | 3.1 | (3.7) | (0.0) | 0.0 | (0.0) | ||||
| Change In Accounts Receivable | (31.1) | - | - | - | 0.0 | - | - | - | (34.4) | - | - | - | (11.1) | - | - | - | (0.7) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (7.4) | - | - | - | (6.2) | - | - | - | (5.2) | - | - | - | (27.1) | - | - | - | 0.5 | ||||
| Change In Other Working Capital | (2.9) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.2) | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 5.3 | - | - | - | (30.2) | - | - | - | (15.5) | - | - | - | (61.0) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.8 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 1.8 | - | - | - | 0.0 | - | - | - | 8.1 | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 15.4 | - | - | - | 0.0 | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 0.0 | - | - | - | 19.9 | - | - | - | 31.0 | - | - | - | (114.1) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | 0.0 | - | - | - | 32.3 | - | - | - | 145.7 | - | - | - | 11.2 | - | - | - | - |
| Debt Repaid | 0.8 | - | - | - | 0.0 | - | - | - | 33.6 | - | - | - | 136.3 | - | - | - | 0.6 | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | 5.7 | - | - | - | 2.8 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | ||||
| Cash From Financing Activities | (6.5) | - | - | - | (2.8) | - | - | - | 104.1 | - | - | - | (2.2) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | 0.4 | - | - | - | (0.2) | - | - | - | 1.1 | - | - | - | (0.0) | - | - | - | - |
| Net Change In Cash | - | - | - | - | (12.7) | - | - | - | 119.4 | - | - | - | (176.3) | - | - | - | (4.1) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 5.3 | - | - | - | (31.0) | - | - | - | (15.7) | - | - | - | (61.2) | - | - | - | (3.6) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | (31.0) | - | - | - | (17.0) | - | - | - | (51.8) | - | - | - | 6.9 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | 348.9 | 345.0 |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | 13.7 | (75.7) | (132.9) | (7.2) | (2.5) |
| - |
| 0.0 |
| 94.7 |
| 0.0 |
| 0.0 |
| 338.1 |
| Common Stock Repurchased | - | 0.0 | 0.0 | 4.2 | - | - |
| Dividends Paid | - | 0.0 | 0.0 | 3.4 | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 12.0 | 174.3 | 36.0 | (0.3) | (11.9) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.6) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (345.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 346.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |