| (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 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||||
| Net Income | (189.4) | (219.2) | (231.8) | (565.7) | (62.9) | (61.2) | (56.3) | (60.4) | (43.5) | (36.6) | (21.3) | (14.7) | (542.4) | (19.2) | (21.4) | (16.8) | |||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | (1,206.1) | (1,079.6) | (221.3) | (614.9) | (78.8) | (88.6) | (52.7) | 10.9 |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 0.1 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 |
| Amortization Of Intangibles | - | - | 0.0 | 0.0 | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 0.7 | 0.1 | 0.1 | 0.6 | 0.3 | 0.4 | 0.2 |
| Acquisitions | - | - | - | - | - | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | 0.4 | 0.6 | (2.3) |
| Net Change In Cash | - | 120.4 | 33.8 | (577.2) | 576.8 | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | (323.6) | (142.2) | (76.9) | (42.2) | (72.9) | (48.5) | (35.3) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (21.4) |
| (27.1) |
| (19.6) |
| (24.4) |
| (17.5) |
| (13.5) |
| (17.7) |
| (15.3) |
| (6.1) |
| (6.4) |
| (6.7) |
| Cash From Operating Activities | |||||||||||||||||||||||||||
| Depreciation & Amortization | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - | - | 0.1 | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | ||||||||||
| Stock-Based Compensation | 72.8 | 111.8 | 130.8 | 478.8 | 11.1 | 11.0 | 19.4 | 11.1 | 9.5 | 8.8 | 0.7 | 1.9 | 2.8 | 2.7 | 2.8 | 2.5 | 4.0 | ||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | |||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | 0.0 | - | - | - | (0.4) | - | - | - | (0.5) | ||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Change In Accounts Payable | 6.8 | - | - | - | 0.4 | - | - | - | 3.7 | - | - | - | 0.3 | - | - | - | 2.8 | ||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | (2.5) | - | - | - | (0.5) | - | - | - | |||||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Operating Activities | (122.3) | - | - | - | (61.2) | - | - | - | (30.1) | - | - | - | (13.1) | - | - | ||||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||||
| Capital Expenditures | 0.2 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.1 | - | - | - | 0.4 | - | - | - | 0.0 | - | - | - | 0.0 | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Investing Activities | (0.2) | - | - | - | 160.1 | - | - | - | 19.9 | - | - | - | (645.1) | - | - | ||||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 104.7 | - | - | - | 0.0 | ||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash From Financing Activities | 3.8 | - | - | - | 7.7 | - | - | - | 0.5 | - | - | - | 80.1 | - | - | ||||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) | - | - | - | 0.6 | - | - | - | (3.7) | - | - |
| Net Change In Cash | (118.8) | - | - | - | 106.7 | - | - | - | (9.8) | - | - | - | (577.6) | - | - | - | 5.7 | - | |||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Free Cash Flow | |||||||||||||||||||||||||||
| Free Cash Flow | (122.5) | - | - | - | (61.6) | - | - | - | (30.1) | - | - | - | (13.2) | - | - | - | (19.4) | - | - | - | (20.7) | - | - | - | (5.0) | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| 0.9 |
| 1.0 |
| 1.3 |
| 1.1 |
| Stock-Based Compensation | 794.1 | 732.4 | 51.0 | 14.1 | 11.9 | 12.8 | 1.8 | 6.3 |
| Deffered Income Tax | - | - | - | - | - | 0.0 | 0.0 | (1.9) |
| Asset Impairments | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 0.0 | (0.4) | (1.0) | 1.1 | (0.2) | 2.5 |
| Change In Inventory | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 15.3 | 2.0 | 2.3 | (4.1) | (1.7) | 1.6 | (0.0) |
| Change In Other Working Capital | - | 4.9 | (2.5) | 3.4 | (0.2) | (0.1) | 0.0 | - |
| Other Operating Activities | - | - | - | - | (0.0) | (0.3) | 0.1 | 0.0 |
| Cash From Operating Activities | - | (322.9) | (142.1) | (76.8) | (41.6) | (72.6) | (48.1) | (35.1) |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | (174.3) | (205.3) | (587.8) | (0.6) | (0.3) | (0.4) | (0.3) |
| - |
| - |
| Common Stock Issuance | - | - | - | 104.7 | 100.0 | 75.0 | 50.0 | 46.1 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | 0.0 | 0.0 |
| Other Financing Activities | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 617.5 | 381.2 | 86.5 | 620.2 | 77.9 | 50.6 | 44.5 |
| 5.4 |
| 2.6 |
| 6.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 5.6 |
| 2.6 |
| 3.7 |
| 0.9 |
| 0.6 |
| 0.4 |
| 0.5 |
| 0.3 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (19.0) |
| - |
| - |
| - |
| (20.7) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.2 |
| - |
| - |
| - |
| 55.9 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 35.8 |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |