| (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 | (38.5) | (46.8) | (56.9) | (11.5) | (76.0) | (72.4) | (48.8) | (48.0) | (58.2) | 31.1 | (49.3) | (38.5) | (50.1) | (34.6) | (19.5) | (26.0) | ||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||
| Net Income | (153.6) | (191.1) | (227.5) | (106.8) | (119.2) | (105.5) | (32.1) | (119.2) | (35.3) | (19.7) | 1.7 |
| Cash From Operating Activities | |||||||||||
| Depreciation & Amortization | - | 7.3 | 7.2 | 6.8 | 5.7 | 4.8 | 4.3 | 4.8 | 4.5 | 5.0 | 5.7 |
| Amortization Of Intangibles | - | ||||||||||
| Cash From Investing Activities | |||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 1.6 | 3.3 | 4.4 |
| Acquisitions | - | - | |||||||||
| Cash From Financing Activities | |||||||||||
| Debt Issued | - | - | - | - | - | - | 25.0 | - | 0.0 | 15.0 | 0.0 |
| Debt Repaid | - | 0.0 | 4.1 | ||||||||
| Change In Cash & Equivalents | |||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (132.2) | |||||||||
| Free Cash Flow | |||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | 11.1 | (40.4) | (17.5) |
| Free Cash Flow To Equity | - | - | - | ||||||||
| (39.1) |
| (38.1) |
| (30.9) |
| (6.2) |
| (30.4) |
| (59.5) |
| 17.1 |
| 29.9 |
| (19.6) |
| (78.2) |
| (12.9) |
| (13.8) |
| (14.3) |
| (1.5) |
| (10.2) |
| (11.5) |
| (12.0) |
| (1.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 1.3 | - | - | - | 1.9 | - | - | - | 1.8 | - | - | - | 1.6 | - | - | - | 1.3 | - | - | - | 1.3 | - | - | - | 1.1 | - | - | - | 1.1 | - | - | - | 1.2 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Stock-Based Compensation | 1.6 | 1.7 | 1.6 | 5.3 | 5.5 | 5.9 | 6.5 | 6.2 | 6.1 | 6.2 | 6.0 | 6.7 | 6.0 | 5.9 | 6.8 | 6.7 | 7.0 | |||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Change In Accounts Receivable | 8.5 | - | - | - | 4.9 | - | - | - | (4.8) | - | - | - | 2.8 | - | - | - | (0.8) | |||||||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Change In Accounts Payable | (2.5) | - | - | - | (1.9) | - | - | - | (1.9) | - | - | - | 0.2 | - | - | - | (1.1) | |||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Operating Activities | (0.1) | - | - | - | (0.2) | - | - | - | (0.2) | - | - | - | 0.0 | - | - | - | (0.1) | |||||||||||||||||
| Cash From Operating Activities | (42.3) | - | - | - | (67.9) | - | - | - | (64.7) | - | - | - | (61.0) | - | - | |||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | - | - | - | 0.3 | - | - | - | 0.4 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Purchase Of Investments | 124.7 | - | - | - | 142.4 | - | - | - | 135.0 | - | - | - | 52.8 | - | - | - | 11.0 | |||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Investing Activities | (45.3) | - | - | - | (16.3) | - | - | - | 64.1 | - | - | - | 67.5 | - | - | |||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 25.0 | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | 0.0 | - | - | - | 4.1 | - | - | - | 3.1 | - | - | - | - | - | ||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash From Financing Activities | 103.1 | - | - | - | 0.1 | - | - | - | (3.4) | - | - | - | 8.8 | - | - | |||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 15.6 | - | - | - | (84.1) | - | - | - | (4.1) | - | - | - | 15.2 | - | - | - | (1.5) | - | ||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (19.5) | - | - | - | (20.4) | - | - | - | (15.4) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Stock-Based Compensation | 10.0 | 14.0 | 24.7 | 24.9 | 26.3 | 23.2 | 11.9 | 10.3 | 2.9 | 1.4 | 1.0 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | 1.7 | 0.0 | - | - | - | - | - | 0.0 | 2.7 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | (4.6) | (27.5) | 29.0 | (5.3) | 6.9 | (0.7) | 3.8 | 0.9 | 1.0 | 0.2 |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | (2.5) | 0.7 | 4.8 | (1.2) | 2.7 | (1.1) | 2.3 | 0.2 | (0.5) | 0.9 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | (0.6) | (0.8) | (0.6) | (0.3) | (1.2) | (0.6) | (0.5) | (0.3) | (0.1) | (0.1) |
| Cash From Operating Activities | - | (177.2) | (191.5) | (111.6) | 3.5 | (81.7) | (67.8) | (65.0) | 12.7 | (37.1) | (13.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 265.0 | 461.5 | 460.3 | 216.7 | 248.7 | 130.7 | 196.2 | 81.5 | 14.2 | 52.3 |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 45.0 | 218.5 | (3.9) | (35.0) | (97.3) | 0.6 | (51.1) | (80.2) | 32.6 | 9.6 |
| 12.5 |
| 9.4 |
| - |
| 10.0 |
| 5.0 |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 25.0 | 0.0 | 0.0 | - | 251.4 | (0.3) | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | 0.0 | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 0.0 | 94.1 | 137.6 | 48.3 | 3.3 | 269.2 | (4.2) | 170.8 | 14.6 | 0.2 |
| 121.0 |
| 22.0 |
| 16.8 |
| (175.7) |
| 202.0 |
| (120.3) |
| 103.3 |
| 10.2 |
| (3.4) |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| 6.5 |
| 5.9 |
| 4.0 |
| 3.1 |
| 3.1 |
| 3.0 |
| 2.7 |
| 2.7 |
| 2.9 |
| 2.5 |
| 2.3 |
| 2.6 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| (35.3) |
| - |
| - |
| - |
| (30.4) |
| - |
| - |
| - |
| (18.7) |
| - |
| - |
| - |
| (20.1) |
| - |
| - |
| - |
| (15.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.6 |
| - |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| 119.1 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.0 |
| - |
| - |
| - |
| (121.7) |
| - |
| - |
| - |
| 41.6 |
| - |
| - |
| - |
| (78.1) |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.0 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| 15.7 |
| - |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (150.3) |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| (98.7) |
| - |
| - |
| - |
| (15.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (4.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |