| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (14.4) | (32.2) | (68.4) | (48.4) | (40.0) | (62.3) | (57.3) | (72.2) | (63.7) | (62.4) | (61.8) | (71.4) | (61.5) | (95.0) | (100.9) | (113.0) | ||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (163.4) | (189.0) | (255.5) | (257.0) | (407.8) | (288.3) | (211.7) | (118.6) | (50.9) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | 23.2 | 22.0 | 17.5 | 14.3 | 12.7 | 8.5 | 3.5 | 2.2 | 4.2 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 3.8 | 5.6 | 7.7 | 5.4 | 41.6 | 57.3 | 6.9 | 2.9 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 5.8 | (2.5) | 0.4 | 0.3 | (0.5) | 0.0 | (0.0) | 0.0 |
| Net Change In Cash | - | 15.4 | (51.8) | (289.9) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 86.6 | 9.4 | (25.7) | (165.4) | (125.4) | (150.2) | (47.0) | (33.0) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (98.9) |
| (90.0) |
| (69.3) |
| (68.4) |
| (60.7) |
| (61.5) |
| (73.3) |
| (41.1) |
| (35.8) |
| (62.8) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 6.1 | 6.1 | 5.8 | 5.2 | 4.9 | 4.8 | 4.4 | 4.3 | 4.0 | 3.9 | 3.5 | 3.6 | 3.3 | 3.2 | 3.2 | 3.2 | 3.1 | 3.0 | 3.1 | 1.4 | 1.0 | 1.0 | 1.0 | 0.8 | 0.7 | 0.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 36.3 | 49.8 | 54.7 | 62.2 | 48.2 | 50.6 | 52.0 | 60.1 | 48.6 | 51.8 | 52.9 | 56.2 | 41.5 | 53.1 | 48.0 | 47.9 | 39.9 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | 0.0 | 0.0 | 30.7 | 0.0 | 0.0 | 6.8 | 0.0 | 0.0 | 0.0 | - | - | 5.0 | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | (36.5) | - | - | - | (18.7) | - | - | - | 11.7 | - | - | - | 17.3 | - | - | - | 8.5 | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | 7.4 | - | - | - | (1.7) | - | - | - | 6.4 | - | - | - | (0.0) | - | - | - | 4.7 | |||||||||
| Change In Other Working Capital | 0.9 | - | - | - | 0.7 | - | - | - | 0.9 | - | - | - | (0.9) | - | - | - | ||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | 40.2 | - | - | - | 6.8 | - | - | - | (1.9) | - | - | - | (14.6) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 2.8 | - | - | - | 0.6 | - | - | - | 1.0 | - | - | - | 1.9 | - | - | - | 1.0 | - | - | - | 17.0 | - | - | - | 2.1 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | 52.5 | - | - | - | 41.0 | - | - | - | 51.5 | - | - | - | 1.6 | - | - | - | 35.6 | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (3.4) | - | - | - | 4.2 | - | - | - | (21.4) | - | - | - | (140.4) | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | 45.0 | - | - | - | 14.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | 0.0 | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | (41.9) | - | - | - | (5.5) | - | - | - | 9.9 | - | - | - | 9.7 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.8) | - | - | - | 3.8 | - | - | - | (1.3) | - | - | - | 0.9 | - | - | - | (0.6) | - | - | - | 0.0 | - | - | - | (0.0) | - |
| Net Change In Cash | (5.9) | - | - | - | 9.2 | - | - | - | (14.6) | - | - | - | (144.3) | - | - | - | (43.1) | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | 37.4 | - | - | - | 6.1 | - | - | - | (2.9) | - | - | - | (16.5) | - | - | - | (42.2) | - | - | - | (24.4) | - | - | - | (20.2) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 203.0 | 214.8 | 211.3 | 202.4 | 189.0 | 104.5 | 34.2 | 48.4 | 8.5 |
| Deffered Income Tax | - | 0.4 | 0.3 | 0.1 | 0.8 | 0.2 | 0.2 | 0.0 | 0.0 |
| Asset Impairments | 30.7 | 30.7 | 6.8 | 5.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 23.5 | 4.7 | 9.5 | 25.2 | 27.0 | 20.5 | 7.7 | 3.4 |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 7.3 | 4.4 | (0.6) | (4.4) | 7.3 | (2.9) | 3.5 | 0.4 |
| Change In Other Working Capital | - | 0.6 | 4.4 | 0.5 | 4.1 | 10.7 | 3.4 | 1.8 | 3.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 90.4 | 14.9 | (17.9) | (160.1) | (83.8) | (92.9) | (40.1) | (30.2) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 206.3 | 240.6 | 43.1 | 143.9 | 132.3 | 53.8 | 93.4 | 62.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 37.2 | (6.1) | (289.1) | 64.5 | 27.6 | (158.9) | 12.7 | (44.7) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 132.2 | 78.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (117.9) | (58.1) | 16.8 | 381.4 | 37.2 | 201.0 | 311.6 | 55.3 |
| 286.2 |
| (19.5) |
| (50.8) |
| 284.1 |
| (19.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.3 |
| 25.9 |
| 20.4 |
| 16.0 |
| 15.9 |
| 8.9 |
| 5.4 |
| 4.0 |
| 41.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| 3.1 |
| - |
| 2.2 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (41.1) |
| - |
| - |
| - |
| (7.4) |
| - |
| - |
| - |
| (18.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| - |
| - |
| - |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| 26.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |