| (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 | (405.9) | (605.8) | (54.8) | (20.0) | (31.7) | (37.6) | (19.2) | (16.4) | (327.6) | (9.2) | (26.0) | (22.8) | (0.2) | 60.6 | (3.8) | (3.1) | |||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (1,086.5) | (712.3) | (400.9) | (58.2) | 50.5 | (2.0) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 7.5 | 7.4 | 2.9 | 0.1 | 0.1 | - |
| Amortization Of Intangibles | 5.5 | 5.5 | 2.2 | 0.0 | - | - |
| Stock-Based Compensation | 53.2 | 59.2 | 107.4 | 0.0 | 0.0 | - |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | - |
| Gains & Losses On Investments | - | (183.0) | 0.0 | 0.0 | - | - |
| Change In Accounts Receivable | - | 0.2 | (0.1) | (0.4) | 0.5 | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 26.8 | 5.5 | 1.3 | (0.5) | - |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 14.8 | (61.0) | (9.7) | (24.2) | (1.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 0.6 | 5.0 | 0.0 | 0.1 | - |
| 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 | - | - | - | 0.4 | (0.3) | 0.3 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 14.2 | (66.0) | (9.7) | (24.3) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (3.2) |
| (1.8) |
| (0.2) |
| (0.0) |
| (0.0) |
| Cash From Operating Activities | |||||||||||||||||||||
| Depreciation & Amortization | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 2.2 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | 1.4 | 1.4 | 1.4 | 1.4 | 1.4 | 1.7 | 0.5 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | ||||
| Stock-Based Compensation | 11.8 | 13.1 | 10.5 | 17.7 | 17.9 | 22.8 | 0.0 | 0.0 | 84.6 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | ||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Gains & Losses On Investments | (108.2) | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Receivable | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | - | ||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Change In Accounts Payable | 24.5 | - | - | - | 3.3 | - | - | - | 5.1 | - | - | - | 0.0 | - | - | - | - | ||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Operating Activities | 17.9 | - | - | - | (9.7) | - | - | - | (9.3) | - | - | - | (3.8) | - | - | ||||||
| Cash From Investing Activities | |||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Purchase Of Investments | 1.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Investing Activities | 95.7 | - | - | - | (6.3) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | ||||||
| Cash From Financing Activities | |||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Repurchased | 0.0 | - | - | - | 8.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash From Financing Activities | 0.1 | - | - | - | (8.1) | - | - | - | 280.5 | - | - | - | 0.0 | - | - | ||||||
| Change In Cash & Equivalents | |||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | (0.3) | - | |||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||||||
| Free Cash Flow | 17.9 | - | - | - | (9.7) | - | - | - | (9.3) | - | - | - | (3.8) | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | 932.3 | 0.0 | 0.0 | - | - |
| Sales Of Investments | - | 0.1 | 0.0 | 0.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (2,267.3) | (618.6) | (0.0) | (0.1) | (293.3) |
| - |
| 0.0 |
| 449.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| Common Stock Repurchased | - | 53.6 | 2.9 | 0.0 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2,248.2 | 847.2 | 2.5 | 15.4 | 294.7 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |