| (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 | (130.5) | (145.6) | (173.4) | (198.1) | (221.7) | (186.8) | (160.3) | (319.8) | (179.5) | (144.8) | (102.6) | (90.3) | (70.5) | (201.1) | (68.9) | (203.3) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (647.7) | (738.8) | (846.4) | (408.2) | (570.3) | (213.8) | (118.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 10.0 | 9.9 | 7.9 | 6.9 | 1.4 | 1.4 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 87.6 | 112.4 | 72.0 | 28.8 | 193.6 | 65.6 | 29.5 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (6.4) | 0.7 | 4.9 | 5.9 | 1.0 | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.2) | 11.7 | 5.7 | (0.7) | 3.4 | 0.0 |
| Cash From Operating Activities | - | (609.4) | (582.5) | (331.7) | (297.7) | (145.8) | (76.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 0.7 | 4.0 | 3.0 | 6.1 | 0.9 | 1.1 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | (0.0) | 0.1 | (0.5) | 0.4 | 0.0 | 0.0 |
| Net Change In Cash | - | 130.2 | (149.6) | 9.5 | 165.5 | (6.4) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (610.2) | (586.5) | (334.8) | (303.8) | (146.8) | (77.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (97.0) |
| (51.9) |
| (54.4) |
| (45.4) |
| (62.1) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 2.4 | 5.5 | 1.1 | 1.1 | 2.2 | 4.4 | 1.0 | 1.0 | 1.4 | 3.6 | 0.9 | 0.8 | 1.6 | 0.6 | 0.2 | 0.3 | 0.3 | - | 0.2 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 28.3 | 17.0 | 21.5 | 20.8 | 53.1 | 12.7 | 12.2 | 12.2 | 34.9 | 15.9 | 4.5 | 4.7 | 3.8 | - | 17.0 | - | 40.1 | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (1.2) | - | - | - | 0.1 | - | - | - | 19.1 | - | - | - | 3.8 | - | - | - | 1.9 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | 0.8 | - | - | - | 2.8 | - | - | - | 1.1 | - | - | - | 1.7 | - | - | - | 0.3 | ||||
| Cash From Operating Activities | (149.9) | - | - | - | (165.1) | - | - | - | (102.6) | - | - | - | (77.6) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.5 | - | - | - | 0.4 | - | - | - | 0.7 | - | - | - | 0.2 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | 35.0 | - | - | - | 210.0 | - | - | - | 81.2 | - | - | - | 27.0 | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 15.2 | - | - | - | 164.9 | - | - | - | 34.0 | - | - | - | (1.1) | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | 178.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | 0.0 | - | - | - | 0.0 | - | - | - | 1.2 | - | - | - | 0.0 | - | - | - | 0.0 | ||||
| Cash From Financing Activities | 179.0 | - | - | - | 0.4 | - | - | - | 3.4 | - | - | - | 26.7 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | 44.3 | - | - | - | 0.1 | - | - | - | (65.2) | - | - | - | (52.0) | - | - | - | (36.0) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | (149.9) | - | - | - | (165.6) | - | - | - | (103.1) | - | - | - | (78.4) | - | - | - | (59.1) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | 570.0 | 504.4 | 322.1 | 0.0 | 0.0 | - |
| Other Investing Activities | - | 1.8 | 0.0 | 0.0 | - | - | - |
| Cash From Investing Activities | - | 300.6 | (245.0) | 129.8 | (304.8) | 0.9 | (2.7) |
| Common Stock Issuance | - | 189.2 | 666.2 | 243.2 | 283.8 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.2) | 2.3 | 0.0 | 0.0 | 0.4 | 0.0 |
| Cash From Financing Activities | - | 439.1 | 677.8 | 211.9 | 767.6 | 138.4 | 152.2 |
| 73.6 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (58.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |