| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (166.6) | (194.6) | (184.9) | (183.8) | (169.6) | (267.4) | (164.3) | (75.5) | (36.2) | (170.3) | (179.5) | (160.7) | (142.7) | (140.6) | (140.2) | (2.6) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (729.9) | (732.9) | (543.3) | (653.3) | (484.7) | (586.5) | (505.5) | (288.6) | (169.5) | (43.8) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | - | 5.4 | 6.1 | 6.5 | 6.8 | 5.8 | 1.5 | 0.9 | - | - |
| Amortization Of Intangibles | 2.8 | 2.7 | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 1.1 | 0.9 | 1.3 | 4.8 | 13.2 | 7.5 | 2.6 | 2.2 | 0.5 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 1.0 | 4.0 |
| Debt Repaid | - | - | 473.4 | 0.0 | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (111.1) | 288.5 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (447.0) | (521.7) | (529.0) | (424.3) | (511.2) | (407.2) | (256.2) | (138.8) | (41.0) |
| Free Cash Flow To Equity | - | - | - | |||||||
| (201.3) |
| (152.3) |
| (161.0) |
| (102.1) |
| (171.1) |
| (135.0) |
| (130.2) |
| (136.2) |
| (104.1) |
| (84.2) |
| (60.7) |
| (74.3) |
| (69.4) |
| (42.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.2 | - | - | - | 1.3 | - | - | - | 1.6 | - | - | - | 1.6 | - | - | - | 1.9 | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | 0.6 | 0.9 | |||||||||||||
| Stock-Based Compensation | 33.2 | 34.5 | 35.3 | 37.3 | 25.9 | 30.2 | 27.1 | 21.5 | 17.1 | 32.4 | 27.2 | 27.2 | 21.9 | 20.5 | 18.7 | 28.3 | 24.1 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 12.7 | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | 65.8 | - | - | - | 110.5 | - | - | - | 233.7 | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Inventory | 7.1 | - | - | - | 3.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (7.2) | - | - | - | 17.6 | - | - | - | (5.9) | - | - | - | (3.8) | - | - | - | (1.8) | |||||||||||||
| Change In Other Working Capital | 1.8 | - | - | - | (1.6) | - | - | - | (0.4) | - | - | - | 0.5 | - | - | - | ||||||||||||||
| Other Operating Activities | (0.3) | - | - | - | 0.0 | - | - | - | (1.6) | - | - | - | 0.3 | - | - | - | (0.6) | |||||||||||||
| Cash From Operating Activities | (197.3) | - | - | - | (199.2) | - | - | - | (219.5) | - | - | - | (144.3) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.0 | - | - | - | 0.7 | - | - | - | 0.0 | - | - | - | 0.9 | - | - | - | 2.0 | - | - | - | 4.5 | - | - | - | 0.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | - | - | - | - | 0.0 | - | - | - | 44.4 | - | - | - | 0.0 | - | - | - | 55.7 | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 18.0 | - | - | - | 186.7 | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | (42.7) | - | - | - | (1.6) | - | - | - | 22.8 | - | - | - | 12.3 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | 450.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 459.0 | - | - | - | 473.4 | - | - | - | 0.0 | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | - | - | - | - | 0.0 | - | - | - | 315.3 | - | - | - | 143.0 | - | - | - | 0.0 | |||||||||||||
| Common Stock Repurchased | 82.5 | - | - | - | 48.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 5.7 | - | - | - | 0.0 | |||||||||||||
| Cash From Financing Activities | 549.9 | - | - | - | 60.3 | - | - | - | 279.5 | - | - | - | 150.2 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 309.9 | - | - | - | (140.5) | - | - | - | 82.8 | - | - | - | 18.2 | - | - | - | (22.2) | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | (197.3) | - | - | - | (199.2) | - | - | - | (220.2) | - | - | - | (144.3) | - | - | - | (161.5) | - | - | - | (152.7) | - | - | - | (88.4) | - | - | - | (59.6) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | (243.6) | - | - | - | (144.3) | - | - | - | - | |||||||||||||
| 2.4 |
| 2.4 |
| 2.4 |
| 2.6 |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 140.4 | 133.0 | 95.8 | 108.7 | 91.6 | 99.5 | 58.5 | 21.4 | 6.1 | 1.8 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Asset Impairments | - | 0.0 | 0.3 | 0.0 | 12.7 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 134.7 | 3.0 | (15.3) | (15.2) | - | - | - | - | - |
| Change In Inventory | - | 25.3 | 0.0 | 0.0 | - | - | - | - | - | - |
| Change In Accounts Payable | - | 26.6 | 1.5 | 2.8 | (0.3) | 2.8 | (0.7) | (4.7) | 16.7 | 1.6 |
| Change In Other Working Capital | - | (1.1) | (1.5) | 1.5 | (11.0) | 9.8 | 2.1 | 16.9 | 0.8 | 0.1 |
| Other Operating Activities | - | 1.7 | 0.9 | 0.8 | (2.2) | (7.1) | (1.2) | 3.5 | (0.3) | (0.3) |
| Cash From Operating Activities | - | (445.9) | (520.7) | (527.7) | (419.5) | (497.9) | (399.7) | (253.6) | (136.6) | (40.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | 93.8 | 29.7 | 137.5 | 589.9 | 287.9 | 212.9 | - | - |
| Sales Of Investments | - | - | 95.0 | 82.6 | 479.7 | 380.2 | 249.1 | - | - | - |
| Other Investing Activities | - | - | - | - | 0.0 | 0.0 | 6.8 | 1.7 | - | - |
| Cash From Investing Activities | - | (24.5) | 60.8 | 54.0 | 453.1 | (200.8) | (53.0) | (217.3) | (21.0) | (0.5) |
| 20.5 |
| 124.1 |
| 0.0 |
| - |
| 1.1 |
| - |
| Common Stock Issuance | - | 0.0 | 314.7 | 449.8 | 4.9 | 0.0 | 0.0 | - | - | - |
| Common Stock Repurchased | - | 48.3 | 0.0 | 0.0 | 0.0 | 200.0 | 75.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | 1.0 | - | 1.2 |
| Other Financing Activities | - | - | 0.0 | 0.0 | 0.8 | 0.0 | 0.0 | (0.8) | - | - |
| Cash From Financing Activities | - | 359.3 | 748.5 | 451.5 | (13.1) | 736.4 | 447.2 | 398.8 | 501.5 | 113.0 |
| (22.2) |
| 20.5 |
| 37.7 |
| (5.5) |
| (72.0) |
| 343.9 |
| 72.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| (138.9) |
| - |
| - |
| 0.7 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.8 |
| 16.1 |
| 32.0 |
| 33.6 |
| 12.1 |
| 17.7 |
| 18.4 |
| 10.2 |
| 10.0 |
| 5.8 |
| 3.4 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| (2.0) |
| - |
| (7.9) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| (160.6) |
| - |
| - |
| - |
| (150.8) |
| - |
| - |
| - |
| (83.9) |
| - |
| - |
| - |
| (59.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 379.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.2 |
| - |
| - |
| - |
| 42.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.6 |
| - |
| - |
| - |
| (282.1) |
| - |
| - |
| - |
| 38.0 |
| - |
| - |
| - |
| (2.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.0 |
| - |
| - |
| - |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| 547.9 |
| - |
| - |
| - |
| 439.2 |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| 115.1 |
| - |
| - |
| - |
| 393.3 |
| - |
| - |
| - |
| (63.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |