| (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 | (70.3) | (39.9) | (39.1) | (36.3) | (50.6) | (59.2) | (54.2) | (41.4) | (51.5) | (50.9) | (353.9) | (44.0) | (87.6) | (653.3) | (226.6) | 1.8 | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (185.6) | (165.9) | (206.3) | (536.4) | (877.1) | (6.5) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 0.2 | 1.0 | 7.1 | 5.8 | 13.7 | - |
| Amortization Of Intangibles | 12.4 | 13.0 | 26.1 | 37.1 | 35.7 | - |
| Stock-Based Compensation | 40.2 | 20.4 | 26.8 | 54.2 | 30.5 | - |
| Deffered Income Tax | - | (0.0) | 0.0 | 0.1 | 0.1 | - |
| Asset Impairments | 14.0 | 14.0 | 7.3 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 17.0 | (21.1) | (22.2) | (43.6) | 5.2 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | 0.0 | (1.0) | 0.0 | - |
| Cash From Operating Activities | - | (166.6) | (380.0) | (159.7) | 938.3 | (3.2) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 1.2 | 3.4 | 0.5 | 11.7 | - |
| Acquisitions | - | - | 0.0 | 12.7 | 3.8 | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (121.2) | (284.9) | 182.0 | (632.8) | 0.0 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | (167.8) | (383.4) | (160.2) | 926.5 | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.0 |
| 2.4 |
| (1.5) |
| (4.8) |
| (2.5) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 3.0 | (9.7) | 3.4 | 3.5 | 3.8 | (18.2) | 8.3 | 8.0 | 9.1 | (27.0) | 10.5 | 10.8 | 11.5 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 2.8 | 3.2 | 3.3 | 3.2 | 3.4 | 5.0 | 6.0 | 7.1 | 8.0 | 9.0 | 9.3 | 9.4 | 9.4 | - | 9.0 | - | - | ||||
| Stock-Based Compensation | 23.8 | 7.9 | 4.3 | 4.3 | 4.0 | 4.5 | 5.5 | 8.0 | 8.8 | 6.3 | 39.4 | 4.1 | 4.4 | - | 11.0 | - | - | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | 0.0 | 13.5 | 0.0 | 0.5 | 0.0 | 7.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (2.0) | - | - | - | 8.4 | - | - | - | (14.5) | - | - | - | 18.2 | - | - | - | 0.6 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | (125.2) | - | - | - | (57.2) | - | - | - | (42.8) | - | - | - | (162.8) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 0.2 | - | - | - | 0.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.7 | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (11.6) | - | - | - | (158.8) | - | - | - | (33.4) | - | - | - | (6.0) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | 11.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 105.2 | - | - | - | 118.8 | - | - | - | (1.1) | - | - | - | 73.8 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (12.8) | - | - | - | (101.6) | - | - | - | (77.5) | - | - | - | (95.4) | - | - | - | (0.0) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (125.6) | - | - | - | (57.4) | - | - | - | (43.3) | - | - | - | (162.8) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (661.5) | (143.8) | (38.6) | (34.6) | (278.0) |
| - |
| 29.2 |
| 0.0 |
| 16.4 |
| 0.0 |
| - |
| Common Stock Repurchased | - | - | - | 0.0 | 7.9 | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 714.3 | 239.1 | 381.4 | (1,537.2) | 281.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (278.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 280.1 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |