| (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 | 27.3 | (49.3) | (24.4) | (10.6) | (1.3) | (22.1) | (9.2) | 7.4 | (19.2) | (70.5) | (41.5) | (28.8) | (72.6) | (84.2) | (75.5) | (104.4) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (56.9) | (85.5) | (43.0) | (213.4) | (339.6) | (587.8) | (136.4) | (363.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 1.7 | 1.7 | 1.3 | 2.5 | 1.2 | 1.2 | 0.6 | 0.6 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 2.0 | 1.6 | 0.6 | 4.5 | 0.7 | 0.7 | 0.0 |
| Acquisitions | - | - | 0.0 | 0.0 | 16.2 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (116.2) | 18.0 | (9.7) | (113.8) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (69.0) | 33.3 | (145.2) | (208.4) | (283.0) | (119.2) | (159.9) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (75.5) |
| (187.2) |
| (34.5) |
| (317.6) |
| (48.4) |
| (126.4) |
| 12.8 |
| 5.4 |
| (28.2) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.7 | 0.6 | 1.0 | 0.3 | (0.8) | 0.6 | 0.6 | 0.8 | 0.8 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | 0.1 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 12.3 | 24.9 | 26.1 | 26.2 | 26.4 | 29.6 | 28.0 | 27.9 | 28.8 | 33.1 | 33.1 | 36.1 | 38.6 | 39.1 | 42.6 | 41.9 | 40.6 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.5) | (4.7) | 0.0 | 0.0 | 0.0 | (1.0) | (1.0) | (1.2) | 12.4 | ||||||||
| Change In Accounts Receivable | (21.4) | - | - | - | 2.0 | - | - | - | 19.7 | - | - | - | (13.7) | - | - | - | (5.9) | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 3.0 | - | - | - | (4.0) | - | - | - | (1.8) | - | - | - | 15.0 | - | - | - | (0.7) | ||||||||
| Change In Other Working Capital | 13.7 | - | - | - | 1.1 | - | - | - | 9.6 | - | - | - | (3.4) | - | - | - | |||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | 107.9 | - | - | - | (16.3) | - | - | - | 25.9 | - | - | - | 79.0 | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.9 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.2 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 40.9 | - | - | - | 33.2 | - | - | - | 24.1 | - | - | - | 67.9 | - | - | - | 113.1 | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (5.1) | - | - | - | 8.9 | - | - | - | 9.2 | - | - | - | 10.2 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | 0.0 | - | - | - | 18.3 | - | - | - | 0.0 | - | - | - | 3.0 | - | - | - | 5.9 | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (7.9) | - | - | - | (31.7) | - | - | - | (3.4) | - | - | - | (2.1) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 95.0 | - | - | - | (39.1) | - | - | - | 31.8 | - | - | - | 87.1 | - | - | - | (26.1) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | 107.0 | - | - | - | (16.5) | - | - | - | 25.5 | - | - | - | 78.8 | - | - | - | (57.2) | - | - | - | (93.0) | - | - | - | (37.4) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.1 |
| 0.7 |
| - |
| - |
| Stock-Based Compensation | 89.5 | 103.7 | 114.3 | 140.9 | 164.3 | 163.7 | 7.1 | 3.3 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 4.2 | 0.0 | 0.0 | 0.0 | 1.6 |
| Gains & Losses On Investments | - | 0.0 | (0.5) | (4.7) | 9.2 | 0.0 | 0.0 | - |
| Change In Accounts Receivable | - | 43.3 | (12.6) | (6.4) | 22.6 | 9.3 | 12.9 | 14.5 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.6 | (2.6) | 4.7 | 7.6 | 5.3 | 10.8 | 6.3 |
| Change In Other Working Capital | - | 5.9 | (2.9) | (8.9) | 8.2 | 4.3 | (1.0) | 0.5 |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (66.9) | 34.8 | (144.7) | (203.9) | (282.3) | (118.5) | (159.9) |
| 0.0 |
| 0.0 |
| 1.2 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 205.1 | 201.2 | 175.6 | 369.4 | 876.3 | 174.3 | 505.5 |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 4.1 | 0.6 | 140.0 | 95.1 | (435.4) | 137.4 | (181.9) |
| - |
| - |
| Common Stock Issuance | - | 1.1 | 0.2 | 1.1 | 0.0 | 283.8 | 0.0 | 0.0 |
| Common Stock Repurchased | - | 18.3 | 1.8 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (53.4) | (17.4) | (5.1) | (5.0) | 925.4 | 5.8 | 334.0 |
| 207.6 |
| 24.8 |
| (7.8) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 31.2 |
| 46.8 |
| 43.0 |
| 42.7 |
| 2.1 |
| 1.5 |
| 1.5 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (8.5) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| (4.8) |
| (0.9) |
| - |
| - |
| - |
| 6.6 |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (57.0) |
| - |
| - |
| - |
| (92.9) |
| - |
| - |
| - |
| (37.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 274.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.5 |
| - |
| - |
| - |
| (257.5) |
| - |
| - |
| - |
| 82.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.6) |
| - |
| - |
| - |
| 662.5 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| 312.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |