| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||
| Net Income | (23.6) | (32.5) | (15.9) | (374.9) | (562.9) | (61.2) | (27.9) | (138.4) | (101.0) | (54.5) | (14.0) | 30.8 | 12.5 | 26.7 | 60.6 | 66.4 | 32.5 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 19.8 | 19.3 | 19.6 | 19.6 | 19.5 | 20.8 | 21.2 | 21.4 | 23.5 | 25.2 | 24.6 | 25.1 | 23.1 | - | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | 8.0 | - | - | - | 2.9 | - | - | - | 9.3 | - | - | - | 16.2 | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | (2.1) | - | - | - | 2.8 | - | - | - | (2.3) | - | - | - | 1.5 | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | (25.0) | - | - | - | (127.1) | - | - | - | (34.9) | - | - | - | (18.2) | - | - | - | |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (446.9) | (986.2) | (328.5) | (25.2) | 186.2 | 98.0 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 78.3 | 78.0 | 86.9 | 98.0 | 93.6 | 166.3 |
| Amortization Of Intangibles | - | 58.3 | 60.8 | 60.7 | 62.5 | 140.0 |
| Stock-Based Compensation | 71.2 | 74.4 | 58.4 | 42.7 | 25.4 | 27.5 |
| Deffered Income Tax | - | (30.6) | (39.1) | (39.1) | (13.2) | (30.2) |
| Asset Impairments | 309.1 | 797.9 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | (109.9) | 7.2 | 55.3 | 24.8 | (6.2) |
| Change In Other Working Capital | - | - | - | - | - | - |
| Other Operating Activities | - | (4.5) | (9.3) | 1.0 | (4.1) | (2.9) |
| Cash From Operating Activities | - | 113.5 | 262.8 | 168.4 | 82.7 | 169.8 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | 25.2 | 25.5 | 40.3 | 54.4 | 26.5 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | 75.7 | 482.7 | 15.4 | 0.0 | 0.0 |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | 4.5 | (6.7) | 2.4 | (6.6) | (0.8) |
| Net Change In Cash | - | 56.1 | 9.9 | (1.8) | 15.8 | 14.3 |
| Free Cash Flow | ||||||
| Free Cash Flow | - | 88.3 | 237.3 | 128.1 | 28.3 | 143.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 22.7 |
| 23.4 |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | 15.1 | 15.3 | 14.3 | 16.0 | 15.4 | 15.0 | - | 16.2 | 31.9 | - |
| Stock-Based Compensation | 11.4 | 14.8 | 22.3 | 22.7 | 14.6 | 14.9 | 13.0 | 15.4 | 15.1 | 16.8 | 10.4 | 8.8 | 6.7 | - | - | - | - |
| Deffered Income Tax | (4.0) | - | - | - | (6.6) | - | - | - | 4.2 | - | - | - | (3.6) | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 309.1 | 488.8 | - | - | - | 24.0 | - | - | - | 0.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | 41.3 | - | - | - | (28.4) | - | - | - | (0.9) | - | - | - | 20.4 | - | - | - | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | (0.4) | - | - | - | (0.3) | - | - | - | 12.1 | - | - | - | (0.9) | - | - | - | - |
| Cash From Operating Activities | (17.0) | - | - | - | (124.2) | - | - | - | (25.6) | - | - | - | (2.0) | - | - | - | - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | 0.0 | - | - | - | 19.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (8.0) | - | - | - | 16.1 | - | - | - | (9.2) | - | - | - | (16.2) | - | - | - | - |
| - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 7.7 | - | - | - | 0.0 | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | 0.0 | - | - | - | 88.4 | - | - | - | 21.3 | - | - | - | 24.5 | - | - | - | - |
| - |
| - |
| - |
| Net Change In Cash | (27.1) | - | - | - | (16.9) | - | - | - | (15.8) | - | - | - | 7.8 | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| 39.6 |
| 276.6 |
| 0.0 |
| 0.0 |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | 14.4 | 251.6 | (31.8) | (54.0) | (26.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | (76.3) | (497.8) | (140.8) | (6.3) | (128.5) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |