| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q3 FY 24 | Q2 FY 24 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (142.4) | (226.6) | (1,097.0) | 28.2 | 44.9 | (15.6) | (827.9) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 6.1 | - | - | - | 1.5 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 169.0 | - | - | - | 0.2 | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | - | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | (59.5) | - | - | - | (18.0) | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | 4.2 | - | - | - | (0.9) | - | - |
| Change In Other Working Capital | 18.2 | - | - | - | 2.4 | - | - |
| Other Operating Activities | (2.5) | - | - | - | 0.2 | - | - |
| Cash From Operating Activities | 97.3 | - | - | - | 97.2 | - | - |
| Cash From Investing Activities | |||||||
| Capital Expenditures | 7.8 | - | - | - | 0.9 | - | - |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | 2.3 | - | - | - | 138.8 | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | 89.5 | - | - | - | 96.3 | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Net Income | ||||
| Net Income | (1,437.7) | (1,250.5) | (732.1) | 737.8 |
| Cash From Operating Activities | ||||
| Depreciation & Amortization | - | 15.6 | 7.7 | 8.5 |
| Amortization Of Intangibles | - | - | - | - |
| Stock-Based Compensation | - | 1,364.1 | 947.6 | 2.7 |
| Deffered Income Tax | - | (2.1) | (1.2) | 0.0 |
| Asset Impairments | - | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - |
| Change In Accounts Receivable | - | 117.7 | 42.7 | 39.6 |
| Change In Inventory | - | - | - | - |
| Change In Accounts Payable | - | 0.2 | 0.5 | (2.7) |
| Change In Other Working Capital | - | 36.2 | 86.6 | 14.0 |
| Other Operating Activities | - | 0.5 | 2.6 | (0.1) |
| Cash From Operating Activities | - | 250.7 | (61.7) | 1,047.3 |
| Cash From Investing Activities | ||||
| Capital Expenditures | - | 4.4 | 2.0 | 3.7 |
| Acquisitions | - | 58.3 | 0.0 | 0.0 |
| Divestitures | - | - | - | - |
| Cash From Financing Activities | ||||
| Debt Issued | - | - | - | - |
| Debt Repaid | - | - | - | - |
| Common Stock Issuance | - | 0.0 | 60.0 | 0.0 |
| Change In Cash & Equivalents | ||||
| Effects Of Exchange Rate Changes | - | - | - | - |
| Net Change In Cash | - | (77.4) | (783.5) | 990.0 |
| Cash Beginning Of Period | - | - | - | |
| Free Cash Flow | ||||
| Free Cash Flow | - | 246.2 | (63.7) | 1,043.6 |
| Free Cash Flow To Equity | - | - | - | - |
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | 262.9 | - | - | - | 238.8 | - | - |
| Sales Of Investments | 188.1 | - | - | - | 255.1 | - | - |
| Other Investing Activities | (0.3) | - | - | - | 0.7 | - | - |
| Cash From Investing Activities | (7.4) | - | - | - | 41.3 | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | (0.2) | - | - | - | 0.0 | - | - |
| Cash From Financing Activities | (87.5) | - | - | - | 0.3 | - | - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 1,248.1 | 1,323.3 | 223.9 |
| Sales Of Investments | - | 839.5 | 447.6 | 156.4 |
| Other Investing Activities | - | 6.5 | 1.0 | 0.2 |
| Cash From Investing Activities | - | (371.4) | (784.3) | (57.3) |
| Common Stock Repurchased | - | 0.0 | 0.9 | 0.0 |
| Dividends Paid | - | - | - | - |
| Other Financing Activities | - | 0.8 | 0.0 | 0.0 |
| Cash From Financing Activities | - | 43.3 | 62.5 | 0.0 |
| - |
| Cash End Of Period | - | - | - | - |