| (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 | 57.9 | 65.9 | 92.1 | 9.0 | 28.8 | 16.8 | 0.5 | 6.4 | 34.2 | 0.2 | (12.1) | (22.6) | (14.0) | (21.5) | (47.5) | (27.1) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 225.0 | 195.9 | 57.9 | (48.5) | (128.9) | (20.0) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | - | 7.1 | 7.7 | 5.5 | 7.1 | 3.1 |
| Amortization Of Intangibles | 6.5 | 6.4 | 6.9 | 4.9 | 6.3 | 2.8 |
| Stock-Based Compensation | 29.5 | 29.9 | 37.3 | 26.7 | 40.6 | 2.1 |
| Deffered Income Tax | - | (34.2) | 0.0 | 0.0 | 0.0 | (0.1) |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.6 | 1.3 | (5.9) | 0.3 | 2.6 |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 290.0 | 125.1 | 33.8 | (44.9) | (0.5) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.3 | 0.3 | 0.7 | 0.7 | 0.4 |
| Acquisitions | - | - | - | - | - | - |
| 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 | - | - | - | - | - | 0.1 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 289.7 | 124.9 | 33.1 | (45.6) | (0.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (32.8) |
| (15.2) |
| (7.9) |
| (0.9) |
| 4.0 |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 1.6 | - | - | - | 1.5 | - | - | - | 1.7 | - | - | - | 1.2 | 5.8 | 0.1 | 0.1 | 1.2 | 0.1 | 0.1 | 0.0 | 2.8 |
| Amortization Of Intangibles | 1.5 | 1.9 | 1.7 | 1.4 | 1.4 | 2.2 | 1.6 | 1.6 | 1.5 | 1.5 | 1.2 | 1.1 | 1.1 | 1.4 | 2.3 | 1.6 | 1.0 | ||||
| Stock-Based Compensation | 7.1 | 6.9 | 7.2 | 8.3 | 7.5 | 10.1 | 13.4 | 7.7 | 6.1 | 6.6 | 6.7 | 6.6 | 6.8 | 6.5 | 8.0 | 22.9 | 3.2 | ||||
| Deffered Income Tax | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | (1.6) | - | - | - | (0.5) | - | - | - | 2.7 | - | - | - | (6.9) | - | - | - | 2.5 | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 82.0 | - | - | - | 45.2 | - | - | - | 18.3 | - | - | - | (6.9) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.3 | - | - | - | 0.2 | - | - | - | 0.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 0.0 | - | - | - | 0.0 | - | - | - | 59.2 | - | - | - | 34.1 | - | - | - | 302.1 | ||||
| Sales Of Investments | - | - | - | - | 0.0 | - | - | - | 59.0 | - | - | - | 0.0 | - | - | - | 32.0 | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | (10.1) | - | - | - | (28.1) | - | - | - | 66.1 | - | - | - | 35.8 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | 186.7 | - | - | - | 6.9 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 1.6 | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | (19.1) | - | - | - | (19.9) | - | - | - | (70.5) | - | - | - | (0.0) | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 82.0 | - | - | - | 45.2 | - | - | - | 18.3 | - | - | - | (7.2) | - | - | - | (12.7) | - | - | - | (1.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | 0.0 | 59.3 | 34.4 | 317.7 | 0.0 |
| Sales Of Investments | - | 0.1 | 60.1 | 33.7 | 325.6 | 9.4 |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (202.7) | (45.8) | (14.4) | (285.6) | (37.2) |
| - |
| - |
| - |
| - |
| - |
| 248.7 |
| Common Stock Repurchased | - | 43.7 | 0.0 | 0.0 | 0.5 | 0.0 |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (56.3) | (71.0) | 0.0 | 321.8 | 65.0 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| 0.9 |
| 0.7 |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (1.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| (297.6) |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 301.7 |
| - |
| - |
| - |
| 15.6 |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |