| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (33.4) | (18.8) | (28.4) | (144.2) | 8.8 | (64.7) | (90.6) | (48.2) | (85.6) | (29.0) | 8.5 | (55.4) | (25.8) | (9.4) | (34.9) | (15.0) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Net Income | |||||||
| Net Income | (224.8) | (182.6) | (289.1) | (101.7) | (84.7) | (77.5) | (53.0) |
| Cash From Operating Activities | |||||||
| Depreciation & Amortization | 29.1 | 29.1 | 31.3 | 15.9 | 3.6 | 2.3 | 1.9 |
| Amortization Of Intangibles | - | - | - | - | - | - | - |
| Stock-Based Compensation | 14.1 | 14.9 | 11.7 | 11.8 | 10.8 | 22.6 | 5.6 |
| Deffered Income Tax | - | 1.0 | (0.1) | 0.7 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | 15.1 | 0.0 | 0.0 | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 2.0 | 0.0 | 0.0 | - | - | - |
| Change In Inventory | - | 1.3 | 3.3 | 4.5 | 0.3 | - | - |
| Change In Accounts Payable | - | 2.5 | 4.8 | 0.4 | 0.1 | (0.3) | 0.2 |
| Change In Other Working Capital | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.8) | (0.4) | 0.0 | 0.0 | 0.1 | - |
| Cash From Operating Activities | - | (142.7) | (144.8) | (94.9) | (65.5) | (54.5) | (18.0) |
| Cash From Investing Activities | |||||||
| Capital Expenditures | - | 40.8 | 55.6 | 153.9 | 287.2 | 137.4 | 29.8 |
| Acquisitions | - | - | - | - | - | - | |
| Cash From Financing Activities | |||||||
| Debt Issued | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - |
| Change In Cash & Equivalents | |||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - |
| Net Change In Cash | - | 126.5 | (261.0) | 75.0 | (36.3) | (66.7) | |
| Free Cash Flow | |||||||
| Free Cash Flow | - | (183.6) | (200.4) | (248.8) | (352.7) | (191.9) | (47.8) |
| Free Cash Flow To Equity | - | - | - | - | - | - | |
| (25.4) |
| (19.4) |
| (21.0) |
| (11.1) |
| (26.1) |
| (37.4) |
| (6.6) |
| (4.4) |
| (4.6) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 7.4 | 7.2 | 7.3 | 7.3 | 7.4 | 7.5 | 7.4 | 7.2 | 9.3 | 6.2 | 5.7 | 2.8 | 1.3 | 1.0 | 0.9 | 0.9 | 0.8 | 0.8 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 2.5 | 2.3 | 2.9 | 6.4 | 3.4 | 2.9 | 3.0 | 3.1 | 2.7 | 2.7 | 3.3 | 3.6 | 2.2 | - | - | - | 3.2 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | 1.8 | - | - | - | 1.5 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | (1.5) | - | - | - | 0.7 | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | (2.3) | - | - | - | (6.8) | - | - | - | 1.2 | - | - | - | 1.2 | - | - | - | 0.7 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (42.7) | - | - | - | (38.9) | - | - | - | (39.2) | - | - | - | (14.8) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 3.4 | - | - | - | 15.0 | - | - | - | 14.3 | - | - | - | 46.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (20.7) | - | - | - | (15.0) | - | - | - | 32.0 | - | - | - | 52.7 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | 0.0 | - | - | - | 33.2 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | 206.1 | ||||||||
| Common Stock Repurchased | 2.2 | - | - | - | 1.7 | - | - | - | 0.6 | - | - | - | 0.3 | - | - | - | 1.0 | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | (1.5) | - | - | - | (3.4) | - | - | - | (0.6) | - | - | - | (0.0) | - | - | - | (0.0) | ||||||||
| Cash From Financing Activities | (4.6) | - | - | - | 49.8 | - | - | - | (255.4) | - | - | - | (1.6) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (67.9) | - | - | - | (4.0) | - | - | - | (262.6) | - | - | - | 36.4 | - | - | - | 126.2 | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (46.1) | - | - | - | (53.9) | - | - | - | (53.5) | - | - | - | (61.4) | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| - |
| Divestitures | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | 21.0 | 188.5 | 37.8 | 0.0 |
| Other Investing Activities | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (54.5) | (7.0) | (102.1) | (218.4) | (305.6) | (29.8) |
| Common Stock Issuance | - | 33.5 | 38.2 | 0.0 | 206.1 | 1.0 | 107.2 |
| Common Stock Repurchased | - | 4.9 | 1.6 | 1.4 | 1.6 | 1.7 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.5) | 2.3 | (0.1) | (0.1) | 0.1 | 0.3 |
| Cash From Financing Activities | - | 323.7 | (109.2) | 272.0 | 247.5 | 293.4 | 378.2 |
| 330.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (16.9) |
| - |
| - |
| - |
| (20.6) |
| - |
| - |
| - |
| (4.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (105.1) |
| - |
| - |
| - |
| (33.9) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 11.6 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 248.2 |
| - |
| - |
| - |
| 294.0 |
| - |
| - |
| - |
| 8.6 |
| - |
| - |
| 239.5 |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |