| (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 | (44.9) | (36.1) | (35.5) | (41.6) | (50.9) | 7.3 | (37.1) | (52.4) | (36.8) | (42.1) | (45.8) | (51.1) | (137.0) | (59.7) | (59.0) | (159.1) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||
| Net Income | (158.1) | (164.1) | (119.0) | (276.1) | (368.2) | (523.8) | (444.4) | (440.7) | 681.3 | (96.7) | (153.5) | (81.2) | (53.9) | (162.0) | (171.9) | (134.0) | (37.9) | (102.5) |
| Cash From Operating Activities | ||||||||||||||||||
| Depreciation & Amortization | - | 1.0 | 4.1 | 7.0 | 12.2 | 13.0 | 12.5 | 11.0 | 8.8 | 12.6 | 13.2 | 11.4 | 12.9 | 14.3 | ||||
| Cash From Investing Activities | ||||||||||||||||||
| Capital Expenditures | - | 0.2 | 1.5 | 0.9 | 5.7 | 15.0 | 7.3 | 26.3 | 14.2 | 9.7 | 6.4 | 11.2 | 10.0 | 4.1 | 10.6 | |||
| Cash From Financing Activities | ||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||||||||||||
| Effects Of Exchange Rate Changes | - | 0.0 | (0.0) | 0.1 | (0.3) | (0.1) | 0.0 | (0.1) | (0.1) | (0.0) | (0.1) | (0.2) | (0.1) | 0.0 | ||||
| Free Cash Flow | ||||||||||||||||||
| Free Cash Flow | - | (208.7) | (177.2) | (193.5) | (309.7) | (427.6) | (320.5) | (355.0) | 704.0 | (90.1) | (123.4) | (84.3) | (152.0) | (42.6) | (140.3) | |||
| (90.4) |
| (145.6) |
| (129.7) |
| (125.5) |
| (123.0) |
| (117.2) |
| (108.6) |
| (80.0) |
| (138.7) |
| (112.2) |
| (98.6) |
| (110.3) |
| (119.6) |
| (98.2) |
| (96.1) |
| 971.5 |
| (95.8) |
| (33.8) |
| 60.9 |
| (59.9) |
| (63.9) |
| (42.2) |
| (43.2) |
| (48.6) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 0.2 | - | - | - | 0.4 | - | - | - | 1.6 | - | - | - | 2.3 | - | - | - | 3.7 | - | - | - | 3.5 | - | - | - | 4.5 | - | - | - | 3.1 | - | - | - | 2.5 | - | - | - | 4.0 | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Stock-Based Compensation | 3.4 | 2.2 | 3.1 | 3.5 | 3.9 | 4.8 | 5.4 | 5.4 | 6.0 | 7.3 | 8.1 | 8.0 | 10.0 | 12.7 | 12.5 | 11.1 | 21.0 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | (0.0) | - | - | - | (1.8) | - | - | - | 0.0 | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 76.5 | 7.2 | 1.2 | 57.3 | 0.0 | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | 0.0 | - | - | - | 2.4 | - | - | - | (3.0) | - | - | - | 7.7 | |||||||||||||||||||||||
| Change In Inventory | - | - | - | - | 0.0 | - | - | - | 1.1 | - | - | - | 2.0 | - | - | - | (0.4) | - | ||||||||||||||||||||||
| Change In Accounts Payable | (0.9) | - | - | - | 6.4 | - | - | - | (1.0) | - | - | - | (8.9) | - | - | - | 3.0 | |||||||||||||||||||||||
| Change In Other Working Capital | (0.9) | - | - | - | 6.0 | - | - | - | 1.0 | - | - | - | (5.6) | - | - | - | ||||||||||||||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | 3.1 | - | - | - | 3.1 | - | - | - | (1.3) | |||||||||||||||||||||||
| Cash From Operating Activities | (44.3) | - | - | - | (49.1) | - | - | - | (47.9) | - | - | - | (51.9) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.4 | - | - | - | 4.2 | - | - | - | 2.9 | - | - | - | 0.9 | - | - | - | 5.6 | - | - | - | 1.0 | - | - | - | 4.1 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Sales Of Investments | 101.5 | - | - | - | 69.3 | - | - | - | 124.5 | - | - | - | 148.0 | - | - | - | 228.0 | |||||||||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | (350.8) | - | - | - | 43.7 | - | - | - | 19.3 | - | - | - | 40.6 | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | 0.0 | - | - | - | 3.0 | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 529.5 | - | - | - | 0.0 | - | - | - | 42.0 | - | - | - | 0.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.1) | - | - | - | 0.3 | - | - | - |
| Net Change In Cash | 134.5 | - | - | - | (5.4) | - | - | - | 13.4 | - | - | - | (11.3) | - | - | - | 42.8 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | (44.3) | - | - | - | (49.1) | - | - | - | (48.0) | - | - | - | (52.3) | - | - | - | (92.6) | - | - | - | (80.0) | - | - | - | (79.0) | - | - | - | (86.5) | - | - | - | (53.5) | - | - | - | (38.7) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 14.5 |
| 15.0 |
| 16.6 |
| 14.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Stock-Based Compensation | 12.1 | 12.6 | 21.6 | 33.4 | 57.3 | 94.7 | 94.3 | 99.8 | 88.1 | 36.6 | 25.9 | 19.7 | 17.0 | 17.7 | 16.2 | 18.9 | 17.4 | 10.3 |
| Deffered Income Tax | - | 0.1 | (0.0) | (0.1) | 2.7 | (0.1) | (0.0) | (0.0) | 0.1 | 0.0 | (0.1) | (0.0) | (0.0) | 0.4 | (0.5) | 0.1 | 0.2 | (0.1) |
| Asset Impairments | - | 4.4 | 0.0 | 76.5 | 65.8 | 0.0 | 0.0 | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 12.6 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 0.0 | 3.0 | (4.8) | (16.5) | (12.4) | (1.9) | (6.4) | 25.5 | (10.7) | (4.3) | 16.3 | 1.4 | (3.6) | 0.9 | (20.2) | 20.3 | (6.0) |
| Change In Inventory | - | 0.0 | (0.5) | (0.7) | 3.4 | 0.5 | 2.6 | 1.3 | 0.7 | (0.4) | (0.2) | (1.6) | (0.5) | (4.8) | 5.6 | 5.4 | 0.8 | (2.8) |
| Change In Accounts Payable | - | (0.6) | 2.7 | (2.9) | 3.1 | (11.7) | 2.4 | 13.0 | 1.0 | 2.1 | 0.5 | (0.4) | (6.4) | 6.2 | (0.1) | (3.4) | 4.3 | (8.0) |
| Change In Other Working Capital | - | 15.4 | 4.2 | (3.6) | (6.9) | 2.6 | (4.5) | (1.2) | 31.7 | 4.8 | 0.3 | 0.8 | 3.3 | (6.4) | (6.0) | 12.3 | (0.6) | 0.2 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | 0.9 | 2.2 | 2.4 | 0.6 | (0.7) | (2.5) | (1.4) | (0.2) | 0.7 |
| Cash From Operating Activities | - | (208.5) | (175.7) | (192.6) | (304.0) | (412.7) | (313.3) | (328.7) | 718.2 | (80.4) | (117.0) | (73.1) | (142.0) | (38.5) | (129.8) | (113.7) | (55.9) | 39.7 |
| 9.7 |
| 31.5 |
| 16.4 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 284.7 | 340.4 | 650.9 | 826.2 | 1,167.0 | 1,449.3 | 1,614.0 | 891.0 | 347.7 | 253.7 | 226.9 | 248.0 | 319.2 | 307.9 | 383.1 | 475.8 | 310.7 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (1.2) | 142.6 | 139.6 | 365.8 | 202.8 | 496.2 | 206.9 | (1,379.9) | (28.8) | (82.4) | (14.3) | (37.6) | 49.9 | 113.0 | (112.0) | 16.7 | (149.0) |
| - |
| - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 219.8 | 8.9 | 4.8 |
| Common Stock Repurchased | - | 0.0 | 3.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 180.6 | 42.1 | 0.0 | 1.5 | 36.2 | (80.4) | 23.4 | 852.0 | 54.4 | 203.6 | 130.8 | 153.0 | 2.2 | 26.8 | 222.3 | 7.5 | 3.5 |
| 0.1 |
| 0.9 |
| (0.2) |
| (0.2) |
| Net Change In Cash | - | (29.1) | 9.0 | (53.0) | 63.0 | (173.7) | 102.6 | (98.5) | 190.1 | (54.9) | 4.1 | 43.2 | (26.7) | 13.6 | 10.1 | (2.4) | (31.8) | (106.0) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (123.5) |
| (87.3) |
| 23.3 |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.4 |
| 24.7 |
| 23.7 |
| 23.9 |
| 22.0 |
| 23.7 |
| 23.4 |
| 25.2 |
| 25.0 |
| 24.9 |
| 24.5 |
| 25.4 |
| 24.2 |
| 23.3 |
| 20.7 |
| 19.9 |
| 11.5 |
| 8.8 |
| 8.1 |
| 8.2 |
| 7.1 |
| 6.2 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (9.7) |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| (14.1) |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 5.2 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| (6.2) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (4.2) |
| - |
| - |
| - |
| (1.9) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| 1.3 |
| - |
| - |
| - |
| 3.2 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| (88.4) |
| - |
| - |
| - |
| (77.1) |
| - |
| - |
| - |
| (78.1) |
| - |
| - |
| - |
| (80.9) |
| - |
| - |
| - |
| (52.5) |
| - |
| - |
| - |
| (34.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.6 |
| - |
| - |
| - |
| 439.7 |
| - |
| - |
| - |
| 362.2 |
| - |
| - |
| - |
| 37.2 |
| - |
| - |
| - |
| 58.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 130.3 |
| - |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 197.8 |
| - |
| - |
| - |
| (12.1) |
| - |
| - |
| - |
| 48.2 |
| - |
| - |
| - |
| (13.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 4.9 |
| - |
| - |
| - |
| 34.4 |
| - |
| - |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| (48.8) |
| - |
| - |
| - |
| 130.7 |
| - |
| - |
| - |
| (88.2) |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| (36.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |