| (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 | Q1 FY 23 | Q1 FY 22 | Q2 FY 21 | Q1 FY 21 | Q2 FY 20 | Q1 FY 20 | 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 | Q1 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||
| Net Income | (53.5) | (37.1) | (80.5) | (37.7) | (43.6) | (73.3) | (44.4) | (56.3) | (65.6) | (77.2) | (46.7) | - | (41.6) | - | (28.0) | (27.8) | ||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||
| Net Income | (208.9) | (199.0) | (239.6) | (308.5) | (126.8) | 329.6 | (125.0) | (124.2) | (83.3) | (79.3) | (73.4) | (82.1) | - |
| Cash From Operating Activities | |||||||||||||
| Depreciation & Amortization | - | 14.8 | 12.6 | 11.9 | 8.5 | 7.3 | 10.6 | 6.7 | 12.4 | 7.5 | 5.5 | 4.4 | 2.0 |
| Amortization Of Intangibles | |||||||||||||
| Cash From Investing Activities | |||||||||||||
| Capital Expenditures | - | 0.4 | 3.4 | 7.2 | 17.7 | 17.4 | 7.3 | 5.7 | 2.4 | 4.5 | 15.3 | 7.6 | 22.2 |
| Acquisitions | |||||||||||||
| Cash From Financing Activities | |||||||||||||
| Debt Issued | - | - | - | - | - | 64.1 | - | - | 14.8 | - | - | - | 9.5 |
| Debt Repaid | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||
| Effects Of Exchange Rate Changes | - | 5.7 | (5.0) | 2.3 | (1.8) | (3.8) | 3.8 | (0.1) | (2.2) | 7.3 | (1.6) | - | - |
| Net Change In Cash | |||||||||||||
| Free Cash Flow | |||||||||||||
| Free Cash Flow | - | (178.4) | (186.1) | (153.1) | (162.7) | 270.5 | (142.1) | (104.3) | (78.4) | (68.7) | (87.5) | (0.1) | (59.0) |
| Free Cash Flow To Equity | - | ||||||||||||
| - |
| - |
| - |
| (18.8) |
| - |
| - |
| - |
| (20.3) |
| - |
| - |
| - |
| - |
| Cash From Operating Activities | ||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.0 | - | - | - | 4.5 | - | - | - | 2.6 | 2.5 | 2.1 | - | 1.9 | - | 1.7 | 1.6 | 7.7 | 1.7 | 1.5 | 1.6 | 2.3 | 1.7 | 1.7 | 1.8 | 1.3 | 1.4 | 1.3 | 1.5 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Stock-Based Compensation | 5.1 | - | - | - | 4.4 | - | - | - | 7.2 | 8.1 | 6.9 | - | 5.8 | - | 4.4 | 4.3 | 3.4 | |||||||||||
| Deffered Income Tax | 0.5 | - | 1.1 | - | 0.5 | - | (0.1) | - | - | (1.2) | (0.6) | 0.2 | 0.2 | 0.0 | - | - | - | |||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | (2.2) | 0.6 | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Payable | (0.6) | - | - | - | (2.1) | - | - | - | (0.7) | (1.7) | 7.3 | - | 2.5 | - | (0.5) | (0.2) | - | |||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Operating Activities | 0.2 | - | - | - | 4.0 | - | - | - | (2.8) | (0.5) | - | - | - | - | - | - | - | |||||||||||
| Cash From Operating Activities | (38.2) | - | - | - | (44.1) | - | - | - | (60.6) | (78.3) | (25.7) | - | (41.3) | - | (33.0) | |||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||
| Capital Expenditures | 0.1 | - | - | - | 0.1 | - | - | - | 2.3 | 2.3 | 4.1 | - | 3.9 | - | 0.7 | 0.2 | - | - | - | 0.6 | - | - | - | 2.0 | - | - | - | 1.9 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - | - | - | - | - | ||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Investing Activities | 98.6 | - | - | - | 20.1 | - | - | - | 64.0 | 3.0 | (4.9) | - | (3.9) | - | (2.9) | |||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 34.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 28.7 | - | 1.0 | 2.2 | - | |||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash From Financing Activities | 0.6 | - | - | - | 80.7 | - | - | - | - | 0.1 | 0.5 | - | 62.6 | - | 1.0 | |||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (1.1) | - | - | - | 1.7 | - | - | - | (1.7) | 1.0 | (1.2) | - | (1.6) | - | (0.9) | (0.6) | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | - |
| Net Change In Cash | 59.7 | - | - | - | 58.3 | - | - | - | 1.7 | (74.1) | (31.3) | - | 15.8 | - | (35.8) | (25.6) | - | - | ||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||
| Free Cash Flow | (38.4) | - | - | - | (44.2) | - | - | - | (62.9) | (80.6) | (29.8) | - | (45.1) | - | (33.6) | (26.7) | - | - | - | (22.1) | - | - | - | (13.6) | - | - | - | (17.6) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | - | 17.7 | 22.3 | 35.1 | 34.2 | 25.6 | 21.8 | 17.5 | 10.7 | 10.3 | 6.2 | 11.6 | 8.4 |
| Deffered Income Tax | - | 1.6 | 2.3 | 1.8 | (1.5) | 3.2 | (16.4) | - | 0.2 | (0.2) | 1.1 | (1.2) | (0.5) |
| Asset Impairments | - | - | - | 1.4 | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | (2.4) | 6.7 | 6.9 | - | - | - | - | - | (0.5) | 0.3 | (0.9) |
| Change In Accounts Payable | - | (2.7) | 1.5 | (4.2) | 9.2 | (0.7) | (2.7) | 1.7 | 1.1 | (1.7) | 0.3 | (0.8) | (0.3) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 5.4 | 3.8 | (4.7) | (1.6) | 2.8 | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (178.0) | (182.7) | (145.9) | (145.1) | 288.0 | (134.8) | (98.7) | (76.0) | (64.3) | (72.2) | 7.5 | (36.9) |
| - |
| - |
| - |
| - |
| 1.9 |
| 49.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (321.6) | 163.0 | (205.7) | (182.7) | (67.4) | (9.5) | (6.6) | (4.2) | (5.6) | (17.2) | (8.0) | (23.9) |
| - |
| 53.1 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | - | 30.9 | 7.4 | 5.6 | 4.8 | 4.0 | 2.6 | 2.9 | 0.6 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 415.4 | (59.5) | 362.7 | 1.4 | 94.9 | 7.4 | 248.8 | 158.0 | 90.1 | 2.4 | 160.7 | 94.4 |
| - |
| (78.5) |
| (84.2) |
| 13.4 |
| (328.2) |
| 311.7 |
| (133.0) |
| 143.4 |
| 75.5 |
| 27.5 |
| (88.5) |
| 156.9 |
| 31.9 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 333.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| 0.1 |
| 0.7 |
| 0.1 |
| - |
| 0.1 |
| 0.2 |
| 0.1 |
| 2.6 |
| 2.2 |
| 2.5 |
| 4.3 |
| 2.4 |
| 1.9 |
| 1.6 |
| 1.2 |
| 0.9 |
| 1.4 |
| 2.6 |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (26.4) |
| - |
| - |
| - |
| (21.4) |
| - |
| - |
| - |
| (11.7) |
| - |
| - |
| - |
| (15.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.2) |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| (2.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| 0.8 |
| - |
| (18.5) |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| - |
| (11.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |