| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (138.6) | (9.3) | (14.8) | (7.6) | (107.2) | (59.1) | (130.9) | (213.6) | (9.5) | (10.2) | (171.5) | (8.6) | (12.1) | 9.9 | (3.0) | (5.5) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (170.3) | (138.9) | (413.1) | (202.4) | (7.2) | (17.8) | 0.0 | - |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 3.7 | 3.3 | 2.2 | 2.0 | 2.2 | 1.8 | 1.2 | - |
| Amortization Of Intangibles | - | 52.8 | 49.4 | 49.8 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 16.7 | 12.3 | 3.0 | 8.3 | 6.7 | 1.4 | - |
| Acquisitions | - | 0.0 | 13.5 | 45.0 | 56.3 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | 175.0 | 0.0 | 0.0 | 0.0 | 275.0 | 0.0 | - |
| Debt Repaid | - | 252.8 | 13.8 | 8.6 | 6.9 | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | (0.1) | 0.1 | - |
| Net Change In Cash | - | - | - | - | (240.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 37.1 | 45.9 | 38.2 | 27.3 | 18.5 | 21.8 | - |
| Free Cash Flow To Equity | - | (40.8) | 32.1 | 29.6 | 20.4 | |||
| (8.6) |
| (9.9) |
| (8.0) |
| 0.0 |
| 0.0 |
| (10.0) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 1.0 | (15.4) | 9.1 | 9.0 | 0.6 | (17.2) | 9.5 | 9.4 | 0.6 | (18.0) | 9.8 | 9.7 | 0.5 | (18.6) | 10.0 | 10.2 | 0.5 | (18.0) | 9.8 | 9.6 | 0.3 | 10.1 |
| Amortization Of Intangibles | 12.2 | - | - | - | 13.2 | - | - | - | 12.1 | - | - | - | 12.4 | - | - | - | 14.7 | |||||
| Stock-Based Compensation | 5.2 | 8.2 | 6.7 | 7.0 | 7.3 | 7.4 | 6.3 | 8.8 | 15.6 | 13.3 | 12.0 | 12.4 | 11.1 | 11.4 | 9.1 | 9.0 | 6.9 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | 197.2 | 19.5 | 0.0 | 0.0 | 176.5 | (228.0) | 228.2 | 1.0 | 0.0 | 0.0 | 287.4 | 0.0 | 0.0 | - | 0.0 | - | 0.0 | |||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | (13.3) | - | - | - | (10.4) | - | - | - | (3.0) | - | - | - | (7.0) | - | - | - | (8.5) | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | (11.6) | - | - | - | (8.7) | - | - | - | (8.2) | - | - | - | (3.9) | - | - | - | (3.0) | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Operating Activities | 11.6 | - | - | - | 26.1 | - | - | - | 16.6 | - | - | - | 15.0 | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 3.2 | - | - | - | 7.7 | - | - | - | 0.3 | - | - | - | 1.3 | - | - | - | 0.8 | - | - | - | 3.8 | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 13.5 | - | - | - | 0.0 | - | - | - | 56.5 | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | (6.2) | - | - | - | 83.5 | - | - | - | (24.0) | - | - | - | (33.5) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | 0.0 | - | - | - | 175.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 2.2 | - | - | - | 246.3 | - | - | - | 3.4 | - | - | - | 1.7 | - | - | - | 1.7 | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | 0.0 | - | - | - | 21.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (10.9) | - | - | - | (109.7) | - | - | - | (17.2) | - | - | - | (3.5) | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | (0.1) | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | (22.0) | - | - | - | (157.6) | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | 8.4 | - | - | - | 18.4 | - | - | - | 16.3 | - | - | - | 13.6 | - | - | - | 12.8 | - | - | - | 9.7 | - |
| Free Cash Flow To Equity | 6.2 | - | - | - | (52.9) | - | - | - | 12.9 | - | - | - | - | - | - | - | - | |||||
| 54.7 |
| 58.2 |
| 58.4 |
| - |
| Stock-Based Compensation | 27.0 | 29.1 | 38.1 | 48.7 | 36.4 | 10.0 | 1.7 | - |
| Deffered Income Tax | - | (10.9) | (42.7) | (18.7) | (17.8) | (0.4) | 0.1 | - |
| Asset Impairments | 216.8 | 196.1 | 1.2 | 287.4 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (1.4) | (5.7) | (0.8) | 13.2 | 10.7 | 8.3 | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (1.1) | (5.5) | 1.3 | 3.1 | 3.4 | 4.4 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 53.8 | 58.2 | 41.2 | 35.6 | 25.2 | 23.2 | - |
| 40.0 |
| 22.5 |
| 1,129.3 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 153.9 | (26.4) | (31.8) | (248.9) | (46.7) | (23.9) | - |
| - |
| - |
| Common Stock Issuance | - | - | - | 0.0 | 0.0 | 835.0 | 0.0 | - |
| Common Stock Repurchased | - | 49.5 | 22.4 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (150.8) | (56.7) | (25.6) | (26.7) | 384.4 | 16.7 | - |
| 362.9 |
| 16.0 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| - |
| 5.6 |
| 2.3 |
| 1.6 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.6 |
| - |
| - |
| - |
| 13.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (166.9) |
| - |
| - |
| - |
| (3.8) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.4) |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |