| (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 | (35.0) | 73.1 | (35.7) | 89.7 | 15.9 | 36.5 | 67.4 | 39.5 | 41.7 | (184.5) | 83.5 | 77.8 | 91.7 | 122.0 | 172.2 | 154.0 | 68.6 |
| Cash From Operating Activities | |||||||||||||||||
| Depreciation & Amortization | 98.2 | 223.7 | 2.7 | 2.8 | 63.6 | 199.0 | 2.3 | 2.2 | 67.5 | 103.5 | 1.8 | 1.4 | 30.9 | - | |||
| Cash From Investing Activities | |||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash From Financing Activities | |||||||||||||||||
| Debt Issued | - | - | - | - | 533.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | |
| Change In Cash & Equivalents | |||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Free Cash Flow | |||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | 92.1 | 143.0 | 185.2 | 68.5 | 516.8 | 138.4 |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 327.4 | 292.8 | 271.0 | 137.6 | 88.6 | 40.7 |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | - | 9.4 | 6.5 | 3.4 | 7.5 | 45.3 |
| Deffered Income Tax | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 7.9 | 46.9 | (15.6) | 33.8 | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | 5.9 | 3.3 | 5.7 | 12.2 | 9.0 |
| Change In Other Working Capital | - | 20.5 | (2.1) | (13.4) | (3.1) | - |
| Other Operating Activities | - | - | - | - | - | - |
| Cash From Operating Activities | - | 507.0 | 505.3 | 491.7 | 553.5 | 198.5 |
| Cash From Investing Activities | ||||||
| Capital Expenditures | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | 450.0 | 0.0 | 811.0 | 0.0 | - |
| Debt Repaid | - | 763.1 | 61.9 | 0.0 | 0.0 | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - |
| Net Change In Cash | - | (63.1) | (47.0) | 123.4 | (29.9) | (0.9) |
| Free Cash Flow | ||||||
| Free Cash Flow | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| 1.2 |
| - |
| - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 3.5 | - | - | - | 2.1 | - | - | - | 1.2 | - | - | - | 0.6 | - | - | - | - |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | 5.0 | - | - | - | (8.0) | - | - | - | 32.8 | - | - | - | (45.2) | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | (9.8) | - | - | - | (5.4) | - | - | - | (5.0) | - | - | - | (8.2) | - | - | - | - |
| Change In Other Working Capital | 0.9 | - | - | - | 3.4 | - | - | - | (0.5) | - | - | - | 0.4 | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | 170.3 | - | - | - | 142.5 | - | - | - | 144.0 | - | - | - | 147.1 | - | - | - | - |
| - |
| - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | (61.0) | - | - | - | (78.0) | - | - | - | (54.7) | - | - | - | (84.0) | - | - | - | - |
| - |
| Debt Repaid | 0.0 | - | - | - | 763.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | (99.3) | - | - | - | (162.5) | - | - | - | (90.7) | - | - | - | (59.4) | - | - | - | - |
| - |
| - |
| - |
| Net Change In Cash | 10.1 | - | - | - | (98.0) | - | - | - | (1.5) | - | - | - | 3.8 | - | - | - | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - |
| Cash From Investing Activities | - | (899.2) | (306.3) | (1,027.2) | (372.7) | (194.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Repurchased | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - |
| Cash From Financing Activities | - | 329.1 | (246.0) | 658.8 | (210.7) | (4.6) |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |