| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||||
| Net Income | (320.6) | (246.5) | (212.8) | (166.6) | (140.7) | (137.1) | (103.1) | (128.7) | (95.0) | (180.8) | (92.7) | (68.3) | (60.5) | (78.1) | (57.9) | (48.5) | |||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | (946.5) | (766.6) | (463.9) | (402.3) | (223.5) | (100.1) | (89.2) | (50.3) | (29.5) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 16.4 | 7.0 | 3.2 | 2.8 | 1.8 | 1.4 | 1.2 | 1.0 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 13.7 | 22.4 | 16.1 | 5.8 | 6.6 | 1.2 | 1.2 | 1.8 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | 2.4 | 0.4 | (6.7) | 0.1 | (0.4) | 0.1 | (0.3) | - |
| Net Change In Cash | - | (213.8) | (9.4) | (437.0) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | (669.3) | (475.1) | (312.9) | (176.4) | (127.9) | (47.8) | (48.3) | (32.2) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (39.0) |
| (28.6) |
| (26.6) |
| (23.7) |
| (21.2) |
| (20.7) |
| (21.0) |
| (20.3) |
| (27.1) |
| (14.6) |
| (11.3) |
| (10.7) |
| (13.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.9 | - | - | - | 3.0 | 2.8 | 1.8 | 1.4 | 1.0 | 0.8 | 0.8 | 0.8 | 0.7 | 1.0 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | - | 0.3 | 0.3 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Stock-Based Compensation | 38.0 | - | - | - | 30.6 | - | - | - | 17.6 | - | - | - | 9.6 | - | - | - | 4.1 | ||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.1 | - | |||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Payable | (0.3) | - | - | - | (29.2) | - | - | - | 5.7 | - | - | - | 1.8 | - | - | - | (1.9) | ||||||||||||
| Change In Other Working Capital | 16.9 | - | - | - | 6.6 | - | - | - | 8.6 | - | - | - | (0.6) | - | - | - | |||||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Operating Activities | (280.6) | - | - | - | (166.3) | - | - | - | (159.1) | - | - | - | (47.7) | - | - | ||||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||||
| Capital Expenditures | 2.1 | - | - | - | 5.4 | - | - | - | 5.7 | - | - | - | 5.6 | - | - | - | 2.9 | - | - | - | 1.2 | - | - | - | 0.3 | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Sales Of Investments | 340.6 | - | - | - | 438.5 | - | - | - | 242.3 | - | - | - | 40.2 | - | - | - | 59.6 | ||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Investing Activities | (233.4) | - | - | - | 123.3 | - | - | - | (451.1) | - | - | - | (448.1) | - | - | ||||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 41.8 | - | - | - | 3.1 | ||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash From Financing Activities | 601.6 | - | - | - | 0.8 | - | - | - | 818.2 | - | - | - | 41.6 | - | - | ||||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.7) | - | - | - | 1.2 | - | - | - | 6.1 | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | (0.3) | - | - | - | - | - | - | - | - |
| Net Change In Cash | 86.9 | - | - | - | (41.0) | - | - | - | 214.1 | - | - | - | (454.2) | - | - | - | 132.8 | - | |||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Free Cash Flow | |||||||||||||||||||||||||||||
| Free Cash Flow | (282.7) | - | - | - | (171.7) | - | - | - | (164.8) | - | - | - | (53.3) | - | - | - | (30.6) | - | - | - | (14.5) | - | - | - | (14.0) | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 138.8 | 84.8 | 48.8 | 23.7 | 10.7 | 5.4 | 1.2 | 0.7 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | 0.0 | 0.0 | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 19.9 | 34.6 | 11.2 | 2.9 | (12.5) | 26.1 | 0.9 | 1.3 |
| Change In Other Working Capital | - | 39.9 | 26.5 | 33.0 | 0.5 | 3.5 | 0.1 | (0.1) | 0.4 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (655.6) | (452.6) | (296.8) | (170.6) | (121.4) | (46.6) | (47.1) | (30.5) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 1,531.1 | 1,133.2 | 611.9 | 168.7 | 100.5 | 0.0 | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 437.4 | (2,005.7) | (773.3) | 74.6 | (212.3) | (1.1) | (1.2) | (1.8) |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 195.9 | 90.7 | 97.3 | 13.9 | 0.0 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 2.0 | 2,448.5 | 639.8 | 861.5 | 17.8 | 374.9 | 41.6 | 62.2 |
| 765.7 |
| (316.3) |
| 327.2 |
| (7.1) |
| 30.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (27.7) |
| - |
| - |
| - |
| (13.2) |
| - |
| - |
| - |
| (13.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.7 |
| - |
| - |
| - |
| (173.4) |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 111.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 109.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (186.4) |
| - |
| - |
| - |
| 95.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |