| (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 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q3 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||
| Net Income | (64.7) | (62.7) | (64.4) | (67.3) | (84.5) | (76.4) | (74.5) | (93.8) | (102.0) | (104.0) | (104.6) | (134.4) | (159.4) | (150.8) | (145.6) | (110.7) | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (259.1) | (278.9) | (346.7) | (502.3) | (500.2) | (352.9) | (644.9) | (215.1) | (138.1) | (138.2) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 16.2 | 16.5 | 15.5 | 13.4 | 11.1 | 11.5 | 9.8 | 7.0 | 5.8 | 5.1 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 198.0 | 121.9 | 44.3 | 16.5 | 4.6 | 17.2 | 13.9 | 10.6 | 5.6 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | 212.5 | 0.0 | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (35.2) | (42.7) | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (438.2) | (474.6) | (492.5) | (396.7) | (235.4) | (250.4) | (223.0) | (156.3) | (142.3) |
| Free Cash Flow To Equity | - | - | - | |||||||
| (93.1) |
| (80.8) |
| (48.4) |
| (94.0) |
| (129.7) |
| (104.1) |
| (92.1) |
| (72.0) |
| (376.7) |
| (77.0) |
| (51.5) |
| (44.1) |
| (42.6) |
| (145.4) |
| 3.0 |
| 2.4 |
| 1.8 |
| (0.1) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 3.9 | 4.0 | 4.1 | 4.2 | 4.2 | 4.2 | 4.3 | 3.3 | 3.7 | 3.6 | 3.3 | 3.2 | 3.2 | 3.1 | 2.2 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.7 | 2.5 | 2.5 | 2.1 | 2.1 | 1.7 | 1.6 | 1.6 | - | - | - | - | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Stock-Based Compensation | 4.1 | 4.4 | 4.7 | 4.8 | 4.8 | 5.7 | 7.6 | 8.2 | 8.2 | 8.7 | 10.8 | 11.9 | 13.0 | 11.2 | 11.5 | 12.1 | 10.9 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | (1.9) | - | - | - | (0.2) | - | ||||||||||||||||
| Change In Accounts Payable | 0.8 | - | - | - | (0.8) | - | - | - | (7.5) | - | - | - | 2.1 | - | - | - | 1.1 | |||||||||||||||||
| Change In Other Working Capital | (1.3) | - | - | - | (5.7) | - | - | - | (3.8) | - | - | - | (7.6) | - | - | - | ||||||||||||||||||
| Other Operating Activities | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.2 | - | - | - | (0.1) | |||||||||||||||||
| Cash From Operating Activities | (53.5) | - | - | - | (75.9) | - | - | - | (113.2) | - | - | - | (136.1) | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | 39.8 | - | - | - | 46.0 | - | - | - | 13.1 | - | - | - | 2.8 | - | - | - | 1.8 | - | - | - | 0.8 | - | - | - | 4.0 | - | - | - | 3.1 | - | - | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | 33.5 | - | - | - | 104.6 | - | - | - | 161.8 | - | - | - | 83.3 | - | - | - | 204.9 | |||||||||||||||||
| Sales Of Investments | 101.1 | - | - | - | 158.1 | - | - | - | 257.4 | - | - | - | 305.8 | - | - | - | 0.0 | |||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | (0.0) | - | - | - | (0.6) | - | - | - | 0.0 | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | 27.8 | - | - | - | 7.5 | - | - | - | 83.1 | - | - | - | 219.7 | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | 5.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | 30.7 | - | - | - | 7.3 | - | - | - | 32.0 | - | - | - | 0.0 | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 5.5 | - | - | - | 29.7 | - | - | - | 6.9 | - | - | - | 29.8 | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (20.2) | - | - | - | (38.7) | - | - | - | (23.2) | - | - | - | 113.5 | - | - | - | 86.8 | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | (93.3) | - | - | - | (122.0) | - | - | - | (126.3) | - | - | - | (138.8) | - | - | - | (67.8) | - | - | - | (49.6) | - | - | - | (60.3) | - | - | - | (45.9) | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 18.1 | 18.7 | 29.8 | 44.3 | 45.7 | 61.8 | 30.3 | 2.5 | 0.0 | 0.0 |
| Deffered Income Tax | - | (0.1) | (0.1) | 0.1 | 0.1 | (0.0) | 0.1 | (0.0) | 0.0 | 0.0 |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | (0.3) | - |
| Change In Accounts Receivable | - | - | - | - | - | - | 0.1 | (0.8) | 0.4 | (0.1) |
| Change In Inventory | - | - | - | (4.8) | (5.6) | (0.8) | (1.4) | 8.6 | 13.1 | 1.2 |
| Change In Accounts Payable | - | 11.2 | (29.2) | 8.6 | 35.2 | 7.9 | (1.0) | (0.3) | 3.7 | 0.1 |
| Change In Other Working Capital | - | 3.6 | (10.6) | (16.6) | 2.8 | 3.5 | 2.4 | - | - | - |
| Other Operating Activities | - | 0.0 | (1.5) | (1.5) | (10.8) | (0.0) | (0.1) | 0.6 | - | - |
| Cash From Operating Activities | - | (240.1) | (352.7) | (448.2) | (380.2) | (230.8) | (233.2) | (209.1) | (145.7) | (136.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 313.0 | 543.4 | 1,009.8 | 704.6 | 382.9 | 0.0 | 0.0 | - | - |
| Sales Of Investments | - | 601.9 | 840.3 | 937.9 | 434.9 | 0.0 | 0.0 | - | - | - |
| Other Investing Activities | - | (0.0) | (0.6) | 0.0 | - | - | - | - | - | - |
| Cash From Investing Activities | - | 90.8 | 175.7 | (116.3) | (286.2) | (387.5) | (17.2) | (13.9) | (10.6) | (5.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | 137.8 | 484.1 | 103.3 | 500.0 | 460.2 | 20.0 | 0.0 | 0.0 |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | 0.0 | (0.0) | 0.0 | - | - | - | - | - | - |
| Cash From Financing Activities | - | 114.1 | 134.3 | 475.4 | 459.0 | 489.4 | 436.6 | 634.3 | 156.6 | 137.9 |
| (89.0) |
| (207.4) |
| (128.9) |
| 186.2 |
| 411.4 |
| 0.3 |
| (4.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.1 |
| 12.2 |
| 14.4 |
| 22.1 |
| 11.7 |
| 8.6 |
| 5.5 |
| 4.4 |
| 2.5 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| (0.3) |
| (0.0) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| 0.2 |
| - |
| (2.3) |
| - |
| - |
| - |
| (3.7) |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| (66.1) |
| - |
| - |
| - |
| (48.8) |
| - |
| - |
| - |
| (56.3) |
| - |
| - |
| - |
| (42.9) |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (206.7) |
| - |
| - |
| - |
| (0.8) |
| - |
| - |
| - |
| (4.0) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 359.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.7) |
| - |
| - |
| - |
| 47.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (49.3) |
| - |
| - |
| - |
| (61.1) |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |