| (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 | (56.8) | (5.8) | 2.5 | (228.6) | (62.0) | (138.2) | (15.1) | (14.4) | (127.8) | (31.5) | 4.0 | (16.9) | (26.2) | (19.6) | (16.1) | (56.8) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2019 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (288.7) | (293.9) | (295.5) | (70.7) | (111.4) | (123.6) | 6.2 |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | - | 15.3 | 11.9 | 7.9 | 7.8 | 7.3 | 0.1 |
| Amortization Of Intangibles | 18.3 | 14.7 | 11.3 | 7.5 | 7.3 | 6.9 | 0.0 |
| Stock-Based Compensation | 19.4 | 23.3 | 21.1 | 18.7 | 10.9 | 60.6 | 0.1 |
| Deffered Income Tax | - | (21.7) | (0.3) | (0.2) | (1.9) | 1.0 | (0.0) |
| Asset Impairments | 70.6 | 70.6 | 85.0 | 0.0 | 53.5 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (17.2) | 11.8 | (6.4) | 0.8 | 7.2 | 2.5 |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (5.7) | (4.0) | (4.4) | 9.9 | 2.7 | (0.3) |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (42.0) | (38.1) | (18.3) | (48.9) | (19.8) | 4.1 |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.5 | 0.5 | 0.0 | 0.8 | 0.6 | 0.0 |
| Acquisitions | - | 229.0 | (13.9) | 0.0 | 4.5 | 0.2 | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | (0.2) | 0.4 | 0.0 | 0.0 | - | - |
| Net Change In Cash | - | 42.5 | 17.6 | 19.9 | (157.3) | 160.2 | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (42.5) | (38.6) | (18.3) | (49.7) | (20.4) | 4.1 |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (18.8) |
| (114.8) |
| (3.1) |
| (3.2) |
| (2.4) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 7.1 | - | - | - | 3.5 | - | - | - | 2.4 | - | - | - | 2.0 | - | - | - | 1.8 | - | - | - | 1.9 |
| Amortization Of Intangibles | 6.9 | 4.1 | 4.0 | 3.3 | 3.4 | 3.0 | 3.2 | 2.8 | 2.3 | 1.9 | 1.9 | 1.9 | 1.9 | - | 1.9 | 1.8 | - | ||||
| Stock-Based Compensation | 3.4 | 6.3 | 5.3 | 4.3 | 7.4 | 5.1 | 5.2 | 5.7 | 5.2 | 6.1 | 4.8 | 4.0 | 3.8 | (0.3) | 2.2 | 5.1 | 3.9 | ||||
| Deffered Income Tax | - | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.1 | - | - | - | 0.2 | - | |||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 70.6 | 0.0 | 0.0 | 0.0 | 0.0 | 85.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 35.3 | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | 0.7 | - | - | - | (4.3) | - | - | - | 9.0 | - | - | - | 3.5 | - | - | - | (2.0) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (2.0) | - | - | - | (4.2) | - | - | - | (6.0) | - | - | - | (4.9) | - | - | - | 1.2 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (18.0) | - | - | - | (6.7) | - | - | - | (14.4) | - | - | - | (12.0) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 0.2 |
| Acquisitions | 10.2 | - | - | - | 0.0 | - | - | - | (13.9) | - | - | - | 0.0 | - | - | - | 0.0 | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 32.7 | - | - | - | (1.6) | - | - | - | 12.3 | - | - | - | 0.0 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | 0.0 | - | - | - | 6.6 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 100.9 | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (0.8) | - | - | - | 65.9 | - | - | - | 51.0 | - | - | - | 21.2 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.1 | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 14.1 | - | - | - | 57.5 | - | - | - | 48.9 | - | - | - | 9.2 | - | - | - | (109.9) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (18.3) | - | - | - | (6.7) | - | - | - | (14.4) | - | - | - | (12.0) | - | - | - | (7.9) | - | - | - | 0.7 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 0.0 |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (606.7) | 2.8 | (3.8) | (5.2) | (0.9) | (0.0) |
| Common Stock Issuance | - | 637.1 | 0.0 | 0.0 | - | - | - |
| Common Stock Repurchased | - | - | 0.0 | 0.0 | 100.9 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 691.3 | 52.5 | 42.1 | (103.1) | 180.9 | (2.8) |
| 1.3 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| 60.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| (0.2) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (102.1) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |