| (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 | Q3 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||
| Net Income | 35.9 | 5.3 | (5.4) | 22.0 | 18.4 | 22.1 | 22.8 | (7.8) | (6.2) | (24.0) | (45.8) | (36.7) | (40.9) | (58.3) | (66.4) | (95.5) | ||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||
| Net Income | 57.8 | 40.3 | 30.9 | (147.4) | (297.7) | (521.1) | (363.0) | (282.4) | (69.1) |
| Cash From Operating Activities | |||||||||
| Depreciation & Amortization | - | 0.2 | 1.0 | 1.5 | 2.1 | 4.6 | 3.1 | 1.7 | 0.3 |
| Amortization Of Intangibles | - | - | - | ||||||
| Cash From Investing Activities | |||||||||
| Capital Expenditures | - | 0.0 | 0.4 | 0.2 | 0.0 | 4.6 | 1.8 | 6.6 | 1.2 |
| Acquisitions | - | - | - | - | |||||
| Cash From Financing Activities | |||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | 0.0 | 237.1 | 0.0 | 0.0 | ||||
| Change In Cash & Equivalents | |||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | 89.6 | (79.4) | (83.4) | |||||
| Free Cash Flow | |||||||||
| Free Cash Flow | - | 206.5 | 195.3 | (33.8) | (210.6) | (408.0) | (289.0) | (133.8) | (27.3) |
| Free Cash Flow To Equity | - | - | - | - | |||||
| (77.5) |
| (109.9) |
| (133.0) |
| (178.6) |
| (99.6) |
| (133.3) |
| (85.2) |
| (38.9) |
| (105.6) |
| (100.2) |
| Cash From Operating Activities | ||||||||||||||||||||||||||
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Stock-Based Compensation | 11.0 | 13.7 | 11.6 | 8.4 | 6.4 | 5.8 | 4.3 | 3.8 | 4.6 | 4.9 | 4.7 | 5.2 | 2.5 | 8.7 | 7.8 | 7.4 | 6.6 | |||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Gains & Losses On Investments | 0.1 | - | - | - | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | (0.6) | 0.0 | (0.1) | 1.2 | |||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Payable | (31.0) | - | - | - | (18.0) | - | - | - | (24.7) | - | - | - | (13.5) | - | - | - | (0.4) | |||||||||
| Change In Other Working Capital | (1.1) | - | - | - | (5.0) | - | - | - | 5.0 | - | - | - | (8.9) | - | - | - | ||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Operating Activities | 9.3 | - | - | - | 26.8 | - | - | - | 14.5 | - | - | - | (83.7) | - | - | |||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.4 | - | - | - | 1.3 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Sales Of Investments | 12.3 | - | - | - | 16.0 | - | - | - | 9.0 | - | - | - | 8.2 | - | - | - | 4.3 | |||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Investing Activities | (86.6) | - | - | - | (13.8) | - | - | - | (52.3) | - | - | - | 0.9 | - | - | |||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 286.0 | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | ||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash From Financing Activities | (3.7) | - | - | - | (2.8) | - | - | - | (0.4) | - | - | - | 0.0 | - | - | |||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (81.0) | - | - | - | 10.2 | - | - | - | (38.2) | - | - | - | (82.8) | - | - | - | 228.7 | - | ||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Free Cash Flow | ||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | 26.8 | - | - | - | 14.3 | - | - | - | (83.7) | - | - | - | (51.2) | - | - | - | (91.3) | - | - | - | (47.5) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 234.8 | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 44.7 | 40.1 | 18.5 | 17.3 | 30.5 | 19.3 | 3.7 | 1.4 | 0.1 |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | - | - | - | - |
| Gains & Losses On Investments | - | - | 0.0 | 0.0 | 0.5 | 2.4 | 0.3 | 0.0 | 0.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 2.7 | 1.3 | 27.7 | 17.9 | (19.2) | 18.2 | 19.2 | 9.0 |
| Change In Other Working Capital | - | 14.6 | 25.0 | (4.8) | 7.5 | (0.8) | 21.7 | 3.7 | 2.7 |
| Other Operating Activities | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | 206.5 | 195.7 | (33.6) | (210.6) | (403.4) | (287.2) | (127.2) | (26.1) |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 67.8 | 54.6 | 37.5 | 34.1 | 34.7 | 42.5 | 36.2 | 19.2 |
| Other Investing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (91.7) | (154.4) | (45.7) | (16.6) | 76.9 | (114.1) | (114.0) | (20.6) |
| 199.5 |
| 13.5 |
| 15.5 |
| 0.0 |
| Common Stock Issuance | - | - | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.0 | 0.0 |
| Dividends Paid | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | (25.2) | (120.7) | (4.1) | 283.3 | (80.3) | 1,098.5 | 535.5 | 150.9 |
| 56.1 |
| (406.8) |
| 697.2 |
| 294.3 |
| 104.2 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 7.5 |
| 4.9 |
| 2.3 |
| 1.8 |
| 0.8 |
| 0.5 |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 2.4 |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| (5.4) |
| - |
| (6.0) |
| - |
| - |
| - |
| (2.0) |
| - |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.2) |
| - |
| - |
| - |
| (90.9) |
| - |
| - |
| - |
| (46.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.3) |
| - |
| - |
| - |
| 81.3 |
| - |
| - |
| - |
| (95.3) |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 286.2 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| (12.5) |
| - |
| - |
| - |
| (6.5) |
| - |
| - |
| - |
| (154.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |