| (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 | (47.2) | (58.8) | (42.2) | (93.8) | (49.4) | (49.1) | (59.9) | (50.3) | (107.5) | (88.1) | 1.0 | (114.0) | (82.1) | (80.4) | (85.1) | (72.5) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (242.0) | (244.2) | (266.8) | (283.3) | (269.5) | (355.9) | (285.3) | (130.8) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | 11.5 | 12.8 | 15.5 | 17.5 | 15.6 | 11.1 | 5.9 | 1.8 |
| Amortization Of Intangibles | - | 0.0 | 0.0 | 0.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.9 | 33.4 | 20.0 | 20.9 | 29.9 | 23.9 | 26.1 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (55.3) | (6.0) | (49.9) | (74.6) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (144.8) | (256.6) | (273.6) | (310.9) | (280.9) | (161.9) | (111.6) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (31.4) |
| (110.7) |
| (83.3) |
| 18.7 |
| (180.6) |
| (113.2) |
| (51.5) |
| (87.8) |
| (32.9) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 2.4 | 3.1 | 3.2 | 2.9 | 3.6 | 3.8 | 4.1 | 3.9 | 3.7 | 4.2 | 4.5 | 4.5 | 4.3 | 4.2 | 4.0 | 3.8 | 3.6 | 3.5 | 2.8 | 2.6 | 2.2 | 1.7 | 1.6 | 1.4 | 1.3 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 5.7 | 6.3 | 5.5 | 6.6 | 7.0 | 6.4 | 10.8 | 11.4 | 9.1 | 7.9 | 9.0 | 9.8 | 8.8 | 10.6 | 10.1 | 9.9 | 7.8 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | 44.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Change In Accounts Payable | 0.5 | - | - | - | (4.2) | - | - | - | (1.1) | - | - | - | (0.4) | - | - | - | 1.9 | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | 2.6 | - | - | - | 3.3 | - | - | - | 4.9 | - | - | - | 2.9 | - | - | - | 1.4 | ||||||||
| Cash From Operating Activities | (37.4) | - | - | - | (48.7) | - | - | - | (65.6) | - | - | - | (79.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 0.3 | - | - | - | 0.1 | - | - | - | 15.8 | - | - | - | 2.2 | - | - | - | 7.5 | - | - | - | 6.4 | - | - | - | 5.6 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | 5.6 | - | - | - | 1.7 | - | - | - | 114.4 | - | - | - | 20.4 | - | - | - | 25.7 | ||||||||
| Sales Of Investments | 55.1 | - | - | - | 18.2 | - | - | - | 53.0 | - | - | - | 85.3 | - | - | - | 45.8 | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | 49.4 | - | - | - | 16.6 | - | - | - | (77.2) | - | - | - | 62.7 | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | 0.7 | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | (0.1) | - | - | - | 1.0 | - | - | - | 186.4 | - | - | - | 0.2 | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 11.9 | - | - | - | (31.1) | - | - | - | 43.5 | - | - | - | (16.3) | - | - | - | (64.5) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (37.7) | - | - | - | (48.8) | - | - | - | (81.5) | - | - | - | (81.4) | - | - | - | (85.2) | - | - | - | (56.4) | - | - | - | (35.1) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 0.0 |
| 0.0 |
| - |
| - |
| Stock-Based Compensation | 24.1 | 25.5 | 37.7 | 35.5 | 38.3 | 22.4 | 5.8 | 1.5 |
| Deffered Income Tax | - | - | - | - | - | - | - | (7.5) |
| Asset Impairments | - | 44.6 | 1.9 | 7.0 | - | - | - | - |
| Gains & Losses On Investments | - | - | - | - | (3.0) | (1.4) | 0.0 | 0.0 |
| Change In Accounts Receivable | - | - | - | - | - | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (3.5) | 1.4 | 1.0 | 1.1 | (0.3) | 2.0 | (0.4) |
| Change In Other Working Capital | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | 11.0 | 11.1 | 13.3 | 9.3 | 3.1 | (0.2) | 0.6 |
| Cash From Operating Activities | - | (143.8) | (223.2) | (253.6) | (290.1) | (251.1) | (138.0) | (85.5) |
| - |
| - |
| 3.2 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 87.3 | 226.1 | 157.7 | 78.7 | 491.4 | 387.4 | 141.5 |
| Sales Of Investments | - | 46.6 | 276.9 | 349.8 | 310.1 | 280.0 | 158.7 | 83.0 |
| Other Investing Activities | - | - | - | - | - | 4.6 | - | - |
| Cash From Investing Activities | - | (40.2) | 17.5 | 172.0 | 210.6 | (245.8) | (252.6) | (87.9) |
| - |
| - |
| Common Stock Issuance | - | 126.4 | 181.0 | 27.0 | 4.3 | 5.3 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 128.7 | 199.7 | 31.6 | 4.9 | 631.8 | 435.7 | 223.7 |
| 134.9 |
| 45.1 |
| 50.4 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 7.3 |
| 6.0 |
| 4.9 |
| 4.2 |
| 2.8 |
| 1.2 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| (0.4) |
| - |
| (77.7) |
| - |
| - |
| - |
| (49.9) |
| - |
| - |
| - |
| (29.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.3 |
| - |
| - |
| - |
| 44.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| 49.1 |
| - |
| - |
| - |
| 39.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| 626.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 625.9 |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |