| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||
| Net Income | 303.0 | (265.9) | (113.5) | (223.4) | (206.5) | 169.4 | (230.2) | 95.3 | (151.1) | 5,096.2 | (304.3) | (291.8) | (33.6) | (352.0) | (291.6) | (331.8) | ||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Net Income | ||||||
| Net Income | (299.8) | (172.0) | 4,348.9 | (1,009.0) | (845.3) | (809.2) |
| Cash From Operating Activities | ||||||
| Depreciation & Amortization | 3.3 | 14.1 | 22.0 | 18.9 | 5.9 | - |
| Amortization Of Intangibles | - | - | - | - | - | - |
| Stock-Based Compensation | 346.2 | 289.0 | 199.6 | 217.8 | 565.0 | 85.0 |
| Deffered Income Tax | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | 17.1 | - | - | - | - | - |
| Gains & Losses On Investments | 105.0 | 55.2 | (48.0) | (20.8) | (87.3) | 95.5 |
| Change In Accounts Receivable | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - |
| Change In Accounts Payable | - | - | - | - | - | - |
| Change In Other Working Capital | - | - | - | (3.3) | (34.6) | 37.8 |
| Other Operating Activities | (1.8) | (3.8) | (10.2) | 21.2 | (0.6) | (17.0) |
| Cash From Operating Activities | (750.3) | (839.5) | (765.3) | (843.4) | (677.7) | (552.1) |
| Cash From Investing Activities | ||||||
| Capital Expenditures | 8.2 | 4.6 | 1.4 | 12.7 | 17.4 | 5.8 |
| Acquisitions | - | - | - | - | - | - |
| Divestitures | ||||||
| Cash From Financing Activities | ||||||
| Debt Issued | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - |
| Common Stock Issuance | ||||||
| Change In Cash & Equivalents | ||||||
| Effects Of Exchange Rate Changes | - | - | 0.6 | 6.3 | 0.0 | - |
| Net Change In Cash | (1,294.7) | (3,824.8) | 4,858.3 | (381.9) | (67.6) | - |
| Free Cash Flow | ||||||
| Free Cash Flow | (758.6) | (844.1) | (766.7) | (856.1) | (695.2) | (557.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - |
| (270.1) |
| (284.5) |
| (208.5) |
| (82.2) |
| (509.6) |
| (261.0) |
| (35.4) |
| (3.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | 1.1 | - | - | - | 4.9 | - | - | - | 5.8 | - | - | - | 2.7 | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Stock-Based Compensation | - | - | - | 82.2 | - | - | - | 50.2 | - | - | - | 49.3 | - | - | - | 72.8 | 77.2 | |||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Asset Impairments | - | 17.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Gains & Losses On Investments | (25.9) | 21.6 | 128.5 | (19.1) | 12.9 | (21.3) | 48.4 | 15.2 | 15.9 | (10.5) | (45.8) | (7.6) | 32.5 | 25.9 | (54.7) | (24.5) | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Change In Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Other Working Capital | - | - | - | 0.1 | - | - | - | (12.3) | - | - | - | (9.4) | - | - | - | (3.1) | ||||||||
| Other Operating Activities | - | - | - | (11.1) | - | - | - | (5.6) | - | - | - | 5.6 | - | - | - | (6.6) | - | |||||||
| Cash From Operating Activities | - | - | - | (204.4) | - | - | - | (192.8) | - | - | - | (249.9) | - | - | - | |||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||
| Capital Expenditures | - | - | - | 4.0 | - | - | - | 1.0 | - | - | - | 0.4 | - | - | - | 7.5 | - | - | - | 2.3 | - | - | - | 0.3 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Purchase Of Investments | - | - | - | 1,801.7 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Sales Of Investments | - | - | - | 720.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | |||||||
| Other Investing Activities | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.5) | - | - | - | 0.0 | - | |||||||
| Cash From Investing Activities | - | - | - | (1,085.7) | - | - | - | (1.0) | - | - | - | 0.1 | - | - | - | |||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Repurchased | - | - | - | 208.3 | - | - | - | 648.4 | - | - | - | 0.0 | - | - | - | - | - | |||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash From Financing Activities | - | - | - | (187.8) | - | - | - | (660.6) | - | - | - | 7.5 | - | - | - | |||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | (2.7) | - | - | - | (0.1) | - | - | - | 0.0 | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | - | - | (1,477.1) | - | - | - | (857.2) | - | - | - | (242.5) | - | - | - | (117.6) | - | - | ||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Free Cash Flow | ||||||||||||||||||||||||
| Free Cash Flow | - | - | - | (208.4) | - | - | - | (193.8) | - | - | - | (250.3) | - | - | - | (259.5) | - | - | - | (143.5) | - | - | - | (111.5) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Purchase Of Investments | - | 4,061.5 | 0.0 | 0.0 | - | - |
| Sales Of Investments | 1,122.3 | 1,960.0 | 0.0 | 0.0 | - | - |
| Other Investing Activities | 2.5 | (0.1) | (8.6) | (0.7) | (0.6) | - |
| Cash From Investing Activities | (682.3) | (1,766.3) | 5,203.6 | (44.3) | 303.3 | (31.7) |
| 0.0 |
| 0.0 |
| 199.8 |
| 312.0 |
| 0.0 |
| - |
| Common Stock Repurchased | - | 1,293.2 | 0.0 | 0.0 | - | - |
| Dividends Paid | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | 0.0 | (1.6) | - |
| Cash From Financing Activities | 134.2 | (1,219.8) | 419.4 | 499.5 | 306.8 | 456.3 |
| Cash Beginning Of Period |
| - |
| - |
| - |
| - |
| - |
| - |
| Cash End Of Period | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 71.2 |
| 397.3 |
| 19.3 |
| 39.4 |
| 17.3 |
| 13.9 |
| 14.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (72.9) |
| (38.0) |
| 32.3 |
| (8.6) |
| (11.7) |
| (18.2) |
| 84.3 |
| 41.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (5.9) |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (3.3) |
| (252.1) |
| - |
| - |
| - |
| (141.2) |
| - |
| - |
| - |
| (111.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (7.5) |
| - |
| - |
| - |
| (2.3) |
| - |
| - |
| - |
| (25.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 142.0 |
| - |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| 181.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |