| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | (43.2) | (44.4) | (52.5) | (66.2) | (57.1) | (58.8) | (77.6) | (68.9) | (71.8) | (94.7) | (158.2) | (125.3) | (79.4) | (78.7) | (84.5) | (92.7) | ||||||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (206.3) | (220.2) | (277.1) | (457.6) | (345.1) | (132.2) | (197.0) | (134.3) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 26.5 | 27.0 | 29.2 | 28.5 | 25.1 | 16.5 | 10.1 | 7.7 |
| Amortization Of Intangibles | 12.8 | 12.7 | 12.1 | 12.1 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 4.2 | 12.1 | 19.4 | 18.6 | 16.4 | 11.5 | 14.9 |
| Acquisitions | - | - | 0.0 | 0.0 | 2.8 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 39.7 | 0.0 | 0.0 | 0.0 | 36.1 | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 4.0 | (2.4) | 0.1 | (0.7) | (1.0) | 0.1 | 0.1 |
| Net Change In Cash | - | (83.0) | (132.8) | 63.2 | (21.1) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (67.0) | (159.0) | (348.4) | (285.6) | (173.6) | (103.3) | (102.8) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (89.3) |
| (60.2) |
| (69.4) |
| (84.9) |
| 82.3 |
| (90.7) |
| (40.9) |
| (35.3) |
| (30.1) |
| 0.2 |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | 6.3 | 12.9 | 3.5 | 3.7 | 6.9 | 13.1 | 4.2 | 4.4 | 7.4 | 13.4 | 4.1 | 3.9 | 7.1 | 12.3 | 3.2 | 3.3 | 6.2 | 7.8 | 3.1 | 2.9 | 2.7 | 2.6 | 2.8 | 2.4 | 2.3 | - |
| Amortization Of Intangibles | 3.2 | 3.2 | 3.2 | 3.2 | 3.0 | 3.0 | 3.1 | 3.0 | 3.0 | 3.1 | 3.0 | 3.0 | 3.0 | 3.0 | 2.8 | 3.0 | 2.9 | |||||||||
| Stock-Based Compensation | 10.6 | 13.2 | 15.5 | 18.2 | 17.9 | 14.6 | 20.7 | 18.8 | 21.6 | 25.4 | 32.9 | 35.1 | 24.0 | 25.7 | 25.7 | 26.4 | 15.5 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Receivable | (5.5) | - | - | - | 0.0 | - | - | - | (4.8) | - | - | - | 2.0 | - | - | - | 5.9 | |||||||||
| Change In Inventory | (15.7) | - | - | - | (2.8) | - | - | - | 25.0 | - | - | - | 53.1 | - | - | - | 9.8 | |||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | |||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Operating Activities | 9.5 | - | - | - | (1.6) | - | - | - | (8.8) | - | - | - | (3.9) | - | - | - | (0.3) | |||||||||
| Cash From Operating Activities | (36.6) | - | - | - | (33.0) | - | - | - | (62.5) | - | - | - | (104.2) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | 1.1 | - | - | - | 1.1 | - | - | - | 3.5 | - | - | - | 5.8 | - | - | - | 3.2 | - | - | - | 4.1 | - | - | - | 2.8 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 2.8 | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (1.1) | - | - | - | (1.1) | - | - | - | (3.5) | - | - | - | 99.2 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 9.6 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 17.5 | - | - | - | 0.0 | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | (7.6) | - | - | - | 2.4 | - | - | - | 1.0 | - | - | - | 23.8 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.5) | - | - | - | 3.0 | - | - | - | (0.6) | - | - | - | 0.5 | - | - | - | (1.0) | - | - | - | 0.0 | - | - | - | (0.1) | - |
| Net Change In Cash | (45.8) | - | - | - | (28.6) | - | - | - | (65.6) | - | - | - | 19.2 | - | - | - | 225.3 | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | (37.7) | - | - | - | (34.0) | - | - | - | (66.0) | - | - | - | (110.1) | - | - | - | (74.0) | - | - | - | (41.7) | - | - | - | (37.5) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| 11.6 |
| 4.6 |
| 0.0 |
| - |
| Stock-Based Compensation | 57.4 | 64.7 | 75.7 | 117.3 | 93.4 | 67.3 | 4.9 | 2.9 |
| Deffered Income Tax | - | (0.4) | 0.3 | (2.2) | (3.6) | (3.3) | 0.0 | 0.0 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (12.9) | (17.4) | (36.5) | 94.6 | 38.4 | (3.3) | 8.7 |
| Change In Inventory | - | (7.2) | 17.0 | 173.7 | 39.4 | 2.0 | 9.6 | 1.5 |
| Change In Accounts Payable | - | - | - | - | 31.5 | 7.9 | (0.5) | 15.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (5.2) | (26.9) | (8.4) | (16.8) | (0.4) | (1.9) | (2.0) |
| Cash From Operating Activities | - | (62.8) | (146.9) | (328.9) | (267.0) | (157.2) | (91.8) | (87.9) |
| 205.3 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (4.2) | (12.1) | 85.6 | (126.2) | (221.7) | 35.5 | (61.9) |
| 0.0 |
| 0.0 |
| Common Stock Issuance | - | 0.0 | 10.2 | 287.2 | 49.5 | 0.0 | 0.0 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.1) | 0.0 | 0.0 | - | - | - | - |
| Cash From Financing Activities | - | (20.0) | 28.5 | 306.5 | 372.9 | 549.7 | 128.9 | 17.2 |
| 169.7 |
| 72.7 |
| (132.5) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 3.1 |
| 1.5 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 16.0 |
| 28.3 |
| 7.6 |
| 1.6 |
| 1.2 |
| 1.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (9.2) |
| - |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| (3.5) |
| - |
| - |
| - |
| (10.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (70.8) |
| - |
| - |
| - |
| (37.5) |
| - |
| - |
| - |
| (34.7) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| 39.6 |
| - |
| - |
| - |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.1 |
| - |
| - |
| - |
| 506.0 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 464.3 |
| - |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |