| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||
| Net Income | (70.6) | (14.5) | (16.9) | (52.5) | (35.6) | (138.7) | (4.2) | (64.5) | (62.8) | (10.5) | (11.5) | (6.5) | (7.0) | (26.6) | (4.5) | (2.8) | (6.4) | (0.2) | ||
| Cash From Operating Activities | ||||||||||||||||||||
| Depreciation & Amortization | 20.8 | 8.6 | 4.2 | (10.3) | 18.8 | 4.7 | 4.1 | (26.2) | 26.2 | 13.4 | 8.0 | 2.5 | 1.9 | 1.6 | ||||||
| Cash From Investing Activities | ||||||||||||||||||||
| Capital Expenditures | - | - | 249.4 | - | - | - | 54.8 | - | - | - | 75.7 | - | - | - | 33.1 | |||||
| Cash From Financing Activities | ||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Cash & Equivalents | ||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||
| Free Cash Flow | - | - | (331.4) | - | - | - | (130.7) | - | - | - | (71.1) | - | - | - | (15.8) | - | ||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (154.5) | (231.1) | (149.3) | (44.6) | (23.5) | (0.6) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 23.2 | 17.3 | 21.5 | 7.1 | 1.1 | 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | - | 22.7 | 17.4 | 32.1 | 12.3 | 0.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | (0.5) | 0.5 | 0.0 |
| Asset Impairments | - | - | 0.5 | 0.2 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.9 | 3.8 | (0.1) | 0.2 | 0.0 |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | (78.3) | 41.8 | (13.8) | 6.4 | 0.2 |
| Change In Other Working Capital | - | (3.0) | (0.3) | (0.4) | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | (115.4) | 13.8 | 58.7 | (0.9) | (0.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 681.6 | 141.8 | 131.3 | 58.3 | 0.0 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | 91.6 | (11.9) | (2.7) | 34.5 | 11.8 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (797.0) | (128.0) | (72.5) | (59.1) | (0.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (14.1) |
| (0.1) |
| 1.1 |
| 0.7 |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | - | - | 15.5 | - | - | - | (2.9) | - | - | - | 5.6 | - | - | - | 0.6 | - | 0.0 | - | 12.3 | 0.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - |
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | 3.3 | 2.8 | - | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 29.5 | - | - | - | (1.5) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | 0.0 | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | (77.8) | - | - | - | (77.5) | - | - | - | 0.2 | - | - | - | 0.2 | - | - | - | 0.4 | - |
| Change In Other Working Capital | - | - | (1.9) | - | - | - | 0.0 | - | - | - | 6.0 | - | - | - | 0.0 | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | - | (82.0) | - | - | - | (75.9) | - | - | - | 4.5 | - | - | - | 17.3 | - | - | - | (1.4) | - |
| - |
| - |
| - |
| 1.0 |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | (249.4) | - | - | - | (32.6) | - | - | - | (40.5) | - | - | - | (31.7) | - | - | - | (11.3) | - |
| - |
| - |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | 196.4 | - | - | - | 31.6 | - | - | - | 64.5 | - | - | - | 0.0 | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | 322.2 | - | - | - | 163.4 | - | - | - | 23.7 | - | - | - | 8.9 | - | - | - | 29.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Change In Cash | - | - | (9.2) | - | - | - | 54.9 | - | - | - | (12.4) | - | - | - | (5.5) | - | - | - | 17.2 | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| (2.4) |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | 4.9 | 0.4 | 0.8 | 0.0 | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (667.7) | (172.4) | (132.1) | (45.9) | (3.3) |
| - |
| 191.6 |
| 130.8 |
| 0.0 |
| - |
| - |
| Common Stock Repurchased | - | 31.3 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 874.7 | 146.8 | 70.6 | 81.3 | 15.1 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |