| (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 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (632.8) | (61.9) | (67.3) | (92.6) | (129.6) | (59.2) | (85.7) | (134.6) | (134.1) | (233.4) | (95.6) | (137.9) | (116.3) | (108.2) | (110.9) | (94.6) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||
| Net Income | (854.5) | (351.4) | (413.6) | (583.2) | (416.6) | (346.8) | (221.9) | (157.8) | (96.2) | (96.4) | (120.8) | (236.9) | (6.2) | (2.0) |
| Cash From Operating Activities | ||||||||||||||
| Depreciation & Amortization | 16.1 | 15.5 | 17.6 | 18.5 | 18.3 | 14.2 | 12.7 | 14.0 | 9.6 | 5.6 | 3.6 | 1.5 | 0.0 | 0.0 |
| Cash From Investing Activities | ||||||||||||||
| Capital Expenditures | - | 3.8 | 6.9 | 30.6 | 78.2 | 33.6 | 1.7 | 4.3 | 13.1 | 34.8 | 6.6 | 2.2 | 0.2 | 0.0 |
| Cash From Financing Activities | ||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | ||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow | ||||||||||||||
| Free Cash Flow | - | (308.8) | (398.1) | (397.3) | (415.7) | (308.0) | (173.4) | (156.4) | (76.5) | (83.6) | (45.2) | (27.5) | (5.7) | (0.7) |
| Free Cash Flow To Equity | ||||||||||||||
| (102.8) |
| (91.3) |
| (87.6) |
| (88.3) |
| (79.6) |
| (67.8) |
| (65.6) |
| (51.4) |
| (37.0) |
| (107.6) |
| (15.6) |
| (16.7) |
| (17.9) |
| (17.3) |
| (23.6) |
| (27.7) |
| (27.5) |
| (24.5) |
| (24.0) |
| (23.5) |
| (24.5) |
| (24.2) |
| (31.9) |
| (34.0) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 4.4 | 4.9 | 3.4 | 3.4 | 3.8 | 5.2 | 3.9 | 3.9 | 4.6 | 5.5 | 4.1 | 4.2 | 4.7 | 6.2 | 4.1 | 3.9 | 4.1 | 3.6 | 3.7 | 4.0 | 3.0 | 4.6 | 2.4 | 2.3 | 3.5 | 7.2 | 2.2 | 2.2 | 2.4 | 3.9 | 2.2 | 1.8 | 1.6 | 2.7 | 0.9 | 0.8 | 1.2 | 2.7 | 0.3 | 0.1 |
| Amortization Of Intangibles | - | - | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.6 | 0.6 | 0.3 | |||||||||||||||||||||||
| Stock-Based Compensation | 8.2 | 8.7 | 8.9 | 9.6 | 9.5 | 9.0 | 7.5 | 9.6 | 8.3 | 12.8 | 14.4 | 11.1 | 10.9 | 9.4 | 10.6 | 10.2 | 10.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | 2.3 | 2.3 | 2.1 | 1.2 | 0.9 | 1.2 | 1.8 | 1.9 | 3.1 | 0.5 | 0.0 | (0.1) | 0.7 | (3.8) | 0.9 | (1.8) | 1.7 | |||||||||||||||||||||||
| Change In Accounts Receivable | 0.7 | - | - | - | 14.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Inventory | 5.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 0.0 | - | - | - | 0.2 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 1.0 | |||||||||||||||||||||||
| Cash From Operating Activities | (75.4) | - | - | - | (85.9) | - | - | - | (107.0) | - | - | - | (84.3) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 1.8 | - | - | - | 1.1 | - | - | - | 1.3 | - | - | - | 8.4 | - | - | - | 27.3 | - | - | - | 7.1 | - | - | - | 0.3 | - | - | - | 2.1 | - | - | - | 4.9 | - | - | - | 4.5 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | 34.1 | |||||||||||||||||||||||
| Sales Of Investments | 39.8 | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 0.1 | - | - | - | 0.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (31.7) | - | - | - | 4.1 | - | - | - | (35.6) | - | - | - | (8.5) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 0.9 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 47.3 | - | - | - | 0.0 | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 223.9 | - | - | - | (1.0) | - | - | - | 10.2 | - | - | - | 76.9 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 117.0 | - | - | - | (82.8) | - | - | - | (132.4) | - | - | - | (16.2) | - | - | - | (144.7) | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (77.1) | - | - | - | (87.0) | - | - | - | (108.2) | - | - | - | (92.7) | - | - | - | (102.3) | - | - | - | (67.6) | - | - | - | (31.4) | - | - | - | (15.2) | - | - | - | (20.4) | - | - | - | (14.6) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Amortization Of Intangibles | - | - | 2.0 | 2.0 | 1.9 | - | - | 0.6 | 2.3 | 2.3 | 2.6 | 1.3 | 0.0 | - |
| Stock-Based Compensation | 35.4 | 36.8 | 34.4 | 49.2 | 40.2 | 57.2 | 2.2 | 3.4 | 23.4 | 37.0 | 73.9 | 211.2 | 0.8 | 0.9 |
| Deffered Income Tax | - | (0.1) | 0.0 | (0.0) | (0.0) | (0.0) | (2.9) | (0.0) | (0.5) | (0.5) | (0.6) | (0.3) | 0.0 | - |
| Asset Impairments | - | - | - | - | - | - | 0.0 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Gains & Losses On Investments | 7.8 | 6.4 | 8.0 | 1.1 | (3.1) | (4.1) | 2.4 | 2.4 | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 40.2 | 2.4 | 0.0 | 0.0 | - | - | - | - | - | - | (0.1) | (0.1) | 0.2 |
| Change In Inventory | - | 6.3 | 8.3 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - | - | - | (1.1) | 0.2 | 0.9 | 0.6 | (0.3) | 0.7 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 0.6 | 0.1 | (0.3) | 0.3 | 0.7 | 0.4 | 0.9 | - | - | - | - | - | - |
| Cash From Operating Activities | - | (304.9) | (391.2) | (366.8) | (337.5) | (274.4) | (171.7) | (152.1) | (63.4) | (48.8) | (38.6) | (25.3) | (5.4) | (0.7) |
| Acquisitions |
| - |
| 0.0 |
| 1.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 1.8 |
| 0.0 |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | 10.4 | 34.3 | 141.8 | 91.8 | 87.2 | 0.0 | 8.5 | 0.0 | 198.1 | 0.0 | - |
| Sales Of Investments | - | 30.9 | 21.0 | 0.4 | 33.8 | 13.8 | 8.3 | 2.6 | 165.3 | 254.2 | 165.9 | 26.9 | 0.0 | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (149.8) | (12.2) | (30.5) | 27.3 | (84.9) | (19.8) | 18.6 | 57.1 | 99.6 | (113.7) | (175.2) | (0.2) | (0.0) |
| - |
| 1.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 60.4 | 164.5 | 86.3 | 30.0 | 0.0 | - | 0.0 | 0.0 | 1.2 | 0.2 |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | 0.0 | 2.5 | 0.2 | 15.2 | 15.8 | 4.8 | 0.0 | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 400.2 | 281.6 | 558.3 | 233.6 | 505.4 | 150.7 | 114.3 | (0.8) | (35.0) | (15.6) | 317.3 | 64.4 | 0.9 |
| Net Change In Cash | - | (54.5) | (121.9) | 160.8 | (76.3) | 146.2 | (40.9) | (19.3) | - | 15.8 | (167.8) | 116.8 | 58.8 | 0.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 0.5 |
| 0.6 |
| 0.6 |
| 0.6 |
| 1.3 |
| 0.4 |
| 0.5 |
| 10.2 |
| 13.8 |
| 17.9 |
| 15.3 |
| 0.7 |
| 0.7 |
| 0.3 |
| 0.5 |
| 1.3 |
| 0.3 |
| 0.5 |
| 1.4 |
| 1.4 |
| 4.0 |
| 8.9 |
| 9.1 |
| 8.9 |
| 8.7 |
| 9.4 |
| 10.0 |
| 11.3 |
| 18.7 |
| 23.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.9) |
| (5.9) |
| (0.2) |
| 8.9 |
| - |
| 0.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (74.9) |
| - |
| - |
| - |
| (60.5) |
| - |
| - |
| - |
| (31.1) |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| (15.5) |
| - |
| - |
| - |
| (10.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.0 |
| - |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.1 |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 32.9 |
| - |
| - |
| - |
| 39.9 |
| - |
| - |
| - |
| 54.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (69.3) |
| - |
| - |
| - |
| 31.8 |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| (19.5) |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 38.5 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| (17.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |