| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q3 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | (5.0) | (2.6) | (8.3) | (9.2) | (35.9) | 6.9 | 29.1 | 12.9 | (55.2) | (38.0) | (285.2) | (50.1) | (52.5) | (39.8) | (48.5) | (59.0) | ||||||
| (in millions of USD) | TTM | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (25.1) | (56.0) | (6.3) | (425.7) | (173.4) | (155.1) | (192.2) | (130.7) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 3.3 | 2.9 | 4.4 | 3.2 | 0.5 | 0.0 | 0.0 |
| Amortization Of Intangibles | 8.1 | 8.1 | 8.1 | 2.2 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 10.8 | 3.8 | 1.6 | 6.1 | 3.5 | 0.0 | 0.0 |
| Acquisitions | - | 0.0 | 20.2 | 0.0 | 0.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 1.5 | 1.5 | (3.9) | (3.7) | 6.8 | 1.0 | (0.2) |
| Net Change In Cash | - | 1.9 | (60.3) | (9.9) | (589.3) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 222.0 | (67.7) | 33.4 | (83.5) | (53.4) | (73.6) | (60.2) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (26.1) |
| (45.8) |
| (41.2) |
| (40.2) |
| (27.9) |
| (28.6) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | - | - | - | 0.6 | - | - | - | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.9 | 0.7 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | - |
| Amortization Of Intangibles | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | 2.2 | 2.5 | 2.3 | 1.1 | 0.6 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | |||||
| Stock-Based Compensation | 50.1 | 53.2 | 51.7 | 54.3 | 55.8 | 46.6 | 48.0 | 49.0 | 42.3 | 43.0 | 41.3 | 46.4 | 32.3 | 33.6 | 33.7 | 37.7 | 17.5 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.9) | - | - | - | (0.3) | |||||
| Change In Accounts Receivable | (103.4) | - | - | - | (65.9) | - | - | - | (31.1) | - | - | - | (4.8) | - | - | - | (8.7) | |||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Change In Accounts Payable | (0.4) | - | - | - | 3.6 | - | - | - | 1.3 | - | - | - | (2.2) | - | - | - | 0.8 | |||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Operating Activities | (0.2) | - | - | - | (0.2) | - | - | - | (0.4) | - | - | - | 0.1 | - | - | - | 0.3 | |||||
| Cash From Operating Activities | 149.2 | - | - | - | 106.3 | - | - | - | 38.1 | - | - | - | (11.0) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 2.4 | - | - | - | 0.9 | - | - | - | 0.7 | - | - | - | 0.3 | - | - | - | 1.9 | - | - | - | 0.0 | - |
| Acquisitions | - | - | - | - | 0.0 | - | - | - | 20.2 | - | - | - | 0.0 | - | - | - | - | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | 218.8 | - | - | - | 163.6 | - | - | - | 254.7 | - | - | - | - | - | - | - | - | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Investing Activities | 4.2 | - | - | - | (81.9) | - | - | - | 89.4 | - | - | - | 24.4 | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Common Stock Repurchased | 50.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (47.8) | - | - | - | 3.3 | - | - | - | 5.1 | - | - | - | 7.5 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.3 | - | - | - | 0.3 | - | - | - | (0.3) | - | - | - | (0.4) | - | - | - | (3.9) | - | - | - | (0.1) | - |
| Net Change In Cash | 105.8 | - | - | - | 28.1 | - | - | - | 132.3 | - | - | - | 20.5 | - | - | - | 2.8 | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | 146.8 | - | - | - | 105.4 | - | - | - | 37.4 | - | - | - | (11.2) | - | - | - | (30.0) | - | - | - | (21.5) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 2.4 |
| 0.7 |
| 0.2 |
| 0.0 |
| Stock-Based Compensation | 209.2 | 215.0 | 185.9 | 163.0 | 122.6 | 30.0 | 111.8 | 40.9 |
| Deffered Income Tax | - | 0.4 | (10.7) | 9.5 | 0.6 | (1.3) | 0.0 | 0.0 |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | 0.0 | 0.0 | (3.8) | (3.2) | 0.0 | 0.0 | - |
| Change In Accounts Receivable | - | 35.7 | 99.6 | 36.3 | 54.2 | 38.2 | 14.7 | 13.5 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 1.6 | 5.5 | (3.4) | 0.3 | 1.9 | 1.5 | 0.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (1.0) | (0.9) | (1.3) | (1.2) | (0.2) | (0.5) | (0.1) |
| Cash From Operating Activities | - | 232.9 | (64.0) | 35.0 | (77.4) | (49.8) | (73.6) | (60.2) |
| 0.3 |
| 0.0 |
| 0.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 753.7 | 708.4 | 734.0 | - | - | - | - |
| Other Investing Activities | - | 0.0 | (0.5) | 0.5 | 0.0 | 0.0 | (0.1) | 0.0 |
| Cash From Investing Activities | - | (267.3) | (30.5) | (86.2) | (605.7) | (53.9) | (0.8) | 0.0 |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | 0.0 | 0.0 | 0.6 | 0.8 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 34.8 | 32.6 | 45.2 | 97.5 | 701.2 | 12.9 | 271.3 |
| 604.3 |
| (60.5) |
| 210.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 12.8 |
| 8.6 |
| 5.2 |
| 3.4 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| (4.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| (28.2) |
| - |
| - |
| - |
| (21.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.8) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.7 |
| - |
| - |
| - |
| 11.0 |
| - |
| - |
| - |
| (10.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |