| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (8.0) | (3.2) | 12.5 | (6.6) | (9.5) | (0.8) | (2.4) | (19.4) | (20.7) | (30.3) | (41.8) | (41.2) | (65.4) | (80.6) | (126.1) | (441.4) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (5.3) | (6.8) | (43.3) | (178.7) | (720.2) | (169.9) | (74.6) | (81.5) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 4.2 | 3.3 | 1.3 | 1.5 | 10.8 | 10.6 | 4.0 | 4.8 |
| Amortization Of Intangibles | - | - | 0.0 | 0.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 11.6 | 9.7 | 0.0 | 2.1 | 1.7 | 1.3 | 0.6 |
| Acquisitions | - | - | - | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.0 | 144.5 | 85.1 | 0.0 | 0.0 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | (0.0) | (0.1) | (0.0) | 0.0 | 0.0 |
| Net Change In Cash | - | (2.5) | 11.3 | (91.3) | (88.9) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (0.1) | (22.8) | (127.7) | (192.5) | (129.2) | (66.3) | (59.5) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (72.1) |
| (71.7) |
| (76.9) |
| 5.8 |
| (27.1) |
| (16.0) |
| (15.2) |
| (20.6) |
| (22.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | 2.9 | 0.0 | 0.0 | 0.4 | 0.5 | 0.2 | 0.3 | 0.3 | (0.3) | 0.6 | 0.6 | 0.6 | 5.0 | 0.6 | 0.6 | 4.6 | 8.8 | 0.7 | 0.3 | 0.8 | - | 0.3 | 0.2 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | 0.0 | 0.0 | 0.3 | 4.0 | 4.1 | ||||||||
| Stock-Based Compensation | 6.8 | 7.5 | 7.8 | 7.6 | 6.1 | 6.1 | 6.6 | 7.2 | 8.0 | 5.8 | 9.0 | 14.4 | 16.4 | 28.2 | 28.0 | 29.2 | 24.3 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (2.9) | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 47.1 | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (1.6) | - | - | - | 1.0 | - | - | - | (0.4) | - | - | - | 0.7 | - | - | - | (4.3) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | (0.4) | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | 1.3 | - | - | - | (1.0) | ||||||||
| Cash From Operating Activities | 7.4 | - | - | - | 20.1 | - | - | - | (3.9) | - | - | - | (46.7) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.1 | - | - | - | 4.3 | - | - | - | 2.0 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | 8.0 | - | - | - | 18.9 | - | - | - | 10.6 | - | - | - | 157.6 | - | - | - | 30.0 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 2.9 | - | - | - | 3.5 | - | - | - | 60.6 | - | - | - | (28.9) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 16.8 | - | - | - | 2.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (17.9) | - | - | - | (5.2) | - | - | - | (3.2) | - | - | - | (2.4) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - |
| Net Change In Cash | (7.6) | - | - | - | 18.4 | - | - | - | 53.6 | - | - | - | (78.0) | - | - | - | (45.4) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 6.2 | - | - | - | 15.8 | - | - | - | (5.8) | - | - | - | (47.0) | - | - | - | (46.1) | - | - | - | (20.7) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 8.4 |
| 9.2 |
| 2.9 |
| 3.8 |
| Stock-Based Compensation | 29.6 | 29.0 | 27.9 | 45.6 | 109.7 | 70.8 | 10.1 | 9.9 |
| Deffered Income Tax | - | 0.0 | 0.0 | (0.0) | (2.9) | (39.3) | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | 287.2 | - | - | - |
| Gains & Losses On Investments | - | - | 4.4 | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 0.2 | (0.3) | 1.2 | (4.9) | 1.6 | 0.3 | 2.6 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.3 | 1.9 | 5.3 | (2.1) | (2.9) | (0.7) | (0.3) |
| Cash From Operating Activities | - | 11.5 | (13.0) | (127.6) | (190.4) | (127.5) | (65.0) | (58.9) |
| 400.0 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 46.7 | 53.2 | 310.5 | 247.0 | 125.1 | 130.6 | 82.4 |
| Other Investing Activities | - | 0.0 | 0.3 | 0.0 | 0.0 | - | - | - |
| Cash From Investing Activities | - | 18.5 | 45.4 | 127.3 | 99.4 | (633.9) | (7.9) | (65.5) |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | 24.9 | 0.0 | 0.0 | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | 0.0 | 0.0 | (0.1) |
| Cash From Financing Activities | - | (32.6) | (21.1) | (91.0) | 2.2 | 933.6 | 90.8 | 132.7 |
| 172.2 |
| 17.8 |
| 8.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 3.8 |
| 4.3 |
| 0.6 |
| 0.5 |
| - |
| 0.5 |
| 1.0 |
| - |
| 16.8 |
| 43.4 |
| 6.6 |
| 4.0 |
| - |
| 1.1 |
| 3.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| (45.8) |
| - |
| - |
| - |
| (20.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 325.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 311.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |