| (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 | 34.4 | 210.8 | 31.6 | 21.5 | 23.3 | 1.4 | 14.4 | 0.7 | (10.7) | (26.9) | (13.4) | (11.5) | (26.2) | (26.0) | (9.0) | (35.5) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 298.2 | 287.2 | 5.8 | (78.0) | (108.2) | (181.0) | (102.7) | (88.4) | (53.1) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 19.4 | 19.4 | 11.6 | 2.7 | 2.8 | 1.4 | 0.0 | 0.0 |
| Amortization Of Intangibles | 0.8 | 0.8 | 0.9 | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (3.2) | 34.6 | (45.3) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | ||||
| (37.6) |
| (33.3) |
| (50.3) |
| (47.0) |
| (50.4) |
| (8.1) |
| (42.1) |
| (26.5) |
| (25.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 4.8 | - | - | - | 4.9 | - | - | - | 4.8 | - | - | - | 0.7 | - | - | - | 0.7 | 1.7 | 0.2 | 0.2 | 0.7 | 1.4 | 0.0 | 0.0 | 0.0 |
| Amortization Of Intangibles | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.5 | 0.5 | ||||||||
| Stock-Based Compensation | (0.9) | - | 5.9 | - | (3.4) | 8.9 | 8.3 | 8.6 | 5.7 | 11.8 | 11.8 | 12.3 | 9.5 | 6.9 | 8.3 | 10.1 | 7.0 | ||||||||
| Deffered Income Tax | 9.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 7.7 | - | - | - | 3.8 | - | - | - | 4.8 | - | - | - | 5.6 | - | - | - | 5.0 | ||||||||
| Change In Inventory | 0.7 | - | - | - | 7.0 | - | - | - | 0.1 | - | - | - | 7.0 | - | - | - | 6.9 | - | |||||||
| Change In Accounts Payable | (0.7) | - | - | - | (1.0) | - | - | - | 1.3 | - | - | - | (4.1) | - | - | - | (6.7) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (0.6) | - | - | - | (2.3) | - | - | - | (1.6) | - | - | - | (0.2) | - | - | - | (1.4) | ||||||||
| Cash From Operating Activities | 32.6 | - | - | - | 1.3 | - | - | - | (18.6) | - | - | - | (31.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 127.0 | - | - | - | 92.0 | - | - | - | 121.3 | - | - | - | 142.4 | - | - | - | 163.5 | ||||||||
| Sales Of Investments | 109.0 | - | - | - | 123.0 | - | - | - | 170.5 | - | - | - | 167.8 | - | - | - | 110.6 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (18.1) | - | - | - | 31.0 | - | - | - | 49.2 | - | - | - | 24.9 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 36.2 | - | - | - | 46.9 | - | - | - | 12.3 | - | - | - | 0.0 | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (53.7) | - | - | - | (49.3) | - | - | - | (15.1) | - | - | - | 1.6 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (39.2) | - | - | - | (17.0) | - | - | - | 15.6 | - | - | - | (5.2) | - | - | - | (99.4) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 1.7 |
| 2.1 |
| 2.1 |
| 1.3 |
| 1.1 |
| 1.3 |
| Stock-Based Compensation | - | 14.7 | 31.6 | 45.3 | 32.3 | 31.2 | 17.5 | 7.4 | 6.9 |
| Deffered Income Tax | - | (176.2) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 4.9 | 12.5 | 10.6 | (1.9) | 15.4 | 0.7 | 0.2 | 0.1 |
| Change In Inventory | - | 6.5 | (0.5) | 15.9 | 9.1 | 5.6 | 13.9 | 0.0 | 0.0 |
| Change In Accounts Payable | - | (1.9) | 0.9 | 1.2 | (0.8) | 4.1 | 13.6 | 4.0 | (0.9) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.2 | (0.8) | 1.5 | 1.6 | 0.0 | (9.5) | (14.2) | 0.7 |
| Cash From Operating Activities | - | 135.7 | 44.4 | (33.5) | (79.5) | (157.7) | (69.9) | (63.6) | (51.6) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 526.7 | 545.8 | 523.5 | 524.0 | 439.0 | 203.0 | 0.0 | 36.1 |
| Sales Of Investments | - | 494.1 | 585.4 | 529.4 | 464.3 | 354.4 | 52.1 | 7.9 | 36.1 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (32.8) | 39.3 | (6.7) | (60.6) | (103.9) | (158.2) | 7.8 | (0.1) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.8 | 1.1 | 1.9 | 1.9 | 196.7 | 187.7 | 223.1 | 0.0 |
| Common Stock Repurchased | - | 98.2 | 40.2 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (106.1) | (49.1) | (5.1) | 2.4 | 221.1 | 194.4 | 243.9 | 4.0 |
| (137.7) |
| (40.5) |
| (33.7) |
| 188.1 |
| (47.7) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.5 |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.3 |
| 0.3 |
| 0.3 |
| 8.6 |
| 7.1 |
| 7.8 |
| 7.8 |
| 5.1 |
| 4.6 |
| 4.2 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (7.1) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| (0.9) |
| - |
| (46.7) |
| - |
| - |
| - |
| (53.5) |
| - |
| - |
| - |
| (22.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 115.2 |
| - |
| - |
| - |
| 11.9 |
| - |
| - |
| - |
| 60.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (53.0) |
| - |
| - |
| - |
| (67.2) |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| (115.8) |
| - |
| - |
| - |
| (31.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |