| (in millions of USD) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (247.8) | (155.4) | 384.6 | 176.7 | (16.1) | (21.9) | (51.7) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 121.2 | 99.2 | 85.2 | 63.8 | 47.3 | 36.1 | 33.9 |
| Amortization Of Intangibles | 0.0 | 0.0 | - | - | 0.0 | 0.0 | - |
| Stock-Based Compensation | 31.5 | 58.2 | 72.4 | 18.7 | 7.8 | 8.0 | 8.2 |
| Deffered Income Tax | - | - | - | - | - | - | - |
| Asset Impairments | 140.4 | 31.8 | 16.3 | 0.3 | 0.0 | 0.0 | 6.9 |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | 3.5 | - | - | - | 45.0 |
| Change In Other Working Capital | - | - | (0.2) | - | - | - | 0.2 |
| Other Operating Activities | - | - | 0.0 | - | - | - | (1.7) |
| Cash From Operating Activities | - | - | 142.4 | - | - | - | (3.9) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | - | 180.3 | - | - | - | 105.8 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | - | - | - | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | - | (38.0) | - | - | - | (109.7) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Net Income | ||||
| Net Income | 158.1 | 86.9 | (28.9) | (171.8) |
| Cash From Operating Activities | ||||
| Depreciation & Amortization | 369.5 | 181.1 | 50.5 | 30.7 |
| Amortization Of Intangibles | - | - | - | - |
| Stock-Based Compensation | 180.8 | 42.6 | 23.6 | 14.4 |
| Deffered Income Tax | - | 4.9 | 1.7 | 3.3 |
| Asset Impairments | 188.7 | 7.2 | 0.0 | 105.2 |
| Gains & Losses On Investments | - | 41.2 | 0.7 | 0.0 |
| Change In Accounts Receivable | - | - | - | - |
| Change In Inventory | - | - | - | - |
| Change In Accounts Payable | - | 16.7 | 10.1 | (2.1) |
| Change In Other Working Capital | - | - | - | - |
| Other Operating Activities | - | (11.8) | 0.0 | 3.1 |
| Cash From Operating Activities | - | 245.9 | 52.2 | 5.7 |
| Cash From Investing Activities | ||||
| Capital Expenditures | - | 573.5 | 141.9 | 116.1 |
| Acquisitions | - | - | - | - |
| Divestitures | - | - | - | - |
| Cash From Financing Activities | ||||
| Debt Issued | - | - | - | - |
| Debt Repaid | - | 0.0 | 0.0 | 9.4 |
| Common Stock Issuance | - | - | - | - |
| Change In Cash & Equivalents | ||||
| Effects Of Exchange Rate Changes | - | - | - | - |
| Net Change In Cash | - | - | - | - |
| Cash Beginning Of Period | - | - | - | |
| Free Cash Flow | ||||
| Free Cash Flow | - | (327.6) | (89.6) | (110.3) |
| Free Cash Flow To Equity | - | - | - | - |
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | - | (280.9) | - | - | - | (387.1) |
| Common Stock Issuance | - | - | 618.4 | - | - | - | 84.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | - | 606.1 | - | - | - | 84.7 |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - |
| Sales Of Investments | - | - | - | - |
| Other Investing Activities | - | - | - | - |
| Cash From Investing Activities | - | (1,380.5) | (498.5) | (71.5) |
| Common Stock Repurchased | - | - | - | - |
| Dividends Paid | - | - | - | - |
| Other Financing Activities | - | - | - | - |
| Cash From Financing Activities | - | 1,294.7 | 782.6 | 28.6 |
| - |
| Cash End Of Period | - | - | - | - |