| (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 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 | Q2 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||||||||
| Net Income | 73.7 | 1.4 | (23.0) | (42.2) | (23.4) | 105.2 | (14.6) | (61.2) | (56.5) | 9.9 | (168.1) | (69.1) | (74.9) | (47.5) | (57.1) | (118.8) | |||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | 10.0 | (87.1) | (27.2) | (302.1) | (301.7) | (164.4) | (157.6) | (304.4) | (273.5) | (276.4) | (279.7) |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 50.6 | 53.0 | 62.6 | 61.6 | 53.5 | 52.3 | 78.6 | 53.9 | 54.4 | 43.1 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | 56.8 | 58.9 | 83.7 | 116.8 | 49.8 | 37.9 | 51.1 | 45.2 | 61.5 | 9.0 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | 2,500.0 | 402.5 | 637.1 | 0.0 | 136.0 | - | 0.0 | 0.0 | 100.0 | 123.5 |
| Debt Repaid | - | - | - | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | 1.4 | (2.6) | (0.3) | 0.4 | (0.6) | 0.0 | 0.0 | - | - | - |
| Net Change In Cash | - | ||||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | 57.2 | 33.1 | (456.3) | (308.5) | (110.5) | (136.7) | 112.7 | (137.2) | (153.4) | (291.8) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (78.4) |
| (33.3) |
| (52.4) |
| (53.9) |
| (24.9) |
| (27.1) |
| (12.0) |
| (42.5) |
| (75.9) |
| (65.8) |
| (51.8) |
| (81.9) |
| (104.9) |
| (131.6) |
| (78.6) |
| (45.7) |
| (17.7) |
| (71.8) |
| (63.5) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 13.3 | - | - | - | 12.0 | - | - | - | 12.5 | - | - | - | 18.2 | 15.4 | 15.5 | 16.3 | 14.4 | - | - | - | 13.4 | - | - | - | 13.0 | - | - | - | 14.2 | - | - | - | 10.8 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Stock-Based Compensation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Change In Accounts Receivable | (11.8) | - | - | - | (2.3) | - | - | - | 7.6 | - | - | - | 78.9 | - | - | - | 23.0 | ||||||||||||||||||
| Change In Inventory | 88.6 | - | - | - | 65.6 | - | - | - | 25.0 | - | - | - | 127.7 | - | - | - | 39.5 | ||||||||||||||||||
| Change In Accounts Payable | 37.0 | - | - | - | 52.6 | - | - | - | (33.5) | - | - | - | (26.8) | - | - | - | 15.9 | ||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Operating Activities | 0.3 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | ||||||||||||||||||
| Cash From Operating Activities | 73.6 | - | - | - | (110.7) | - | - | - | (147.3) | - | - | - | (314.7) | - | - | ||||||||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||||||||
| Capital Expenditures | 26.2 | - | - | - | 14.3 | - | - | - | 21.4 | - | - | - | 26.6 | - | - | - | 18.5 | - | - | - | 12.9 | - | - | - | 12.4 | - | - | - | 11.9 | - | - | - | 0.2 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Investing Activities | (45.9) | - | - | - | (14.2) | - | - | - | (21.4) | - | - | - | (26.6) | - | - | ||||||||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Issuance | 15.8 | - | - | - | 7.7 | - | - | - | 6.8 | - | - | - | 8.5 | - | - | - | 7.0 | ||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Financing Activities | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash From Financing Activities | 7.1 | - | - | - | 5.1 | - | - | - | 7.2 | - | - | - | 306.5 | - | - | ||||||||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 2.0 | - | - | - | 0.2 | - | - | - | (0.9) | - | - | - | (0.1) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 36.7 | - | - | - | (119.6) | - | - | - | (162.5) | - | - | - | (34.9) | - | - | - | (121.2) | - | |||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||||||||
| Free Cash Flow | 47.4 | - | - | - | (124.9) | - | - | - | (168.7) | - | - | - | (341.3) | - | - | - | (111.0) | - | - | - | (102.0) | - | - | - | (40.3) | - | - | - | (21.8) | - | - | - | (34.7) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | - | - | - | - | - | - | - | 180.3 | 30.5 | 28.2 |
| Deffered Income Tax | - | 0.1 | (0.3) | 0.0 | (0.4) | (0.1) | (0.2) | 0.0 | (0.1) | (0.0) | (0.0) |
| Asset Impairments | - | 12.7 | 0.0 | 130.1 | 113.5 | 0.0 | 0.0 | 11.3 | 0.0 | 0.0 | 2.1 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 35.5 | (7.1) | 89.9 | 162.9 | (8.6) | 61.7 | (52.0) | 55.0 | (3.2) | 0.7 |
| Change In Inventory | - | 119.2 | 44.5 | 231.7 | 124.9 | 0.9 | 33.0 | (18.4) | 37.0 | 10.6 | 0.2 |
| Change In Accounts Payable | - | 110.9 | (36.6) | (29.1) | 86.5 | 13.0 | (0.6) | (11.3) | 18.3 | 7.1 | 4.8 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.1 | (0.1) | (0.0) | (3.5) | 0.0 | (4.3) | - | - | - | - |
| Cash From Operating Activities | - | 113.9 | 92.0 | (372.5) | (191.7) | (60.7) | (98.8) | 163.8 | (91.9) | (92.0) | (282.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | 0.0 | 0.0 | 103.9 | 29.0 | 0.0 |
| Sales Of Investments | - | - | - | - | - | 0.0 | 0.0 | 104.5 | 27.0 | 2.3 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (93.1) | (58.8) | (83.7) | (116.8) | (46.7) | (37.9) | 53.4 | (125.4) | (88.2) | (9.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 59.1 | 12.4 | 16.9 | 15.3 | 89.8 | 23.5 | 12.7 | 1.5 | 0.4 | 1.2 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | 0.9 | 1.5 | 0.0 | 0.0 | - | - | - | - | - | - |
| Other Financing Activities | - | 0.2 | 0.0 | (0.0) | (0.1) | 0.0 | 0.0 | - | - | - | - |
| Cash From Financing Activities | - | 1,508.4 | 175.2 | 683.3 | 211.4 | 306.4 | 176.0 | (120.3) | 317.2 | 142.9 | 283.4 |
| 1,530.6 |
| 205.8 |
| 226.8 |
| (96.7) |
| 198.4 |
| 39.3 |
| 96.9 |
| 99.9 |
| (37.3) |
| (8.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.7 |
| - |
| - |
| 7.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 28.2 |
| - |
| - |
| - |
| - |
| - |
| 10.8 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| (11.1) |
| - |
| - |
| - |
| 6.8 |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (92.4) |
| - |
| - |
| - |
| (89.0) |
| - |
| - |
| - |
| (27.9) |
| - |
| - |
| - |
| (9.8) |
| - |
| - |
| - |
| (34.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 9.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 104.5 |
| - |
| - |
| - |
| 15.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (18.5) |
| - |
| - |
| - |
| (12.9) |
| - |
| - |
| - |
| (12.4) |
| - |
| - |
| - |
| 91.7 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.0 |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.1) |
| - |
| - |
| - |
| 51.2 |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| - |
| 7.6 |
| - |
| - |
| - |
| (9.1) |
| - |
| - |
| - |
| - |
| (51.0) |
| - |
| - |
| - |
| (23.5) |
| - |
| - |
| - |
| 89.4 |
| - |
| - |
| - |
| (37.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |