| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||
| Net Income | 126.0 | 101.0 | 105.0 | 80.0 | 56.0 | 32.0 | 56.0 | 14.0 | (83.0) | (36.0) | (31.0) | (98.0) | (81.0) | (100.0) | (98.0) | (54.0) | ||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||
| Net Income | 412.0 | 342.0 | 19.0 | (246.0) | (275.0) | (487.0) | (248.0) | (209.0) |
| Cash From Operating Activities | ||||||||
| Depreciation & Amortization | - | 64.0 | 46.0 | 32.0 | 24.0 | 21.0 | 27.0 | 7.0 |
| Amortization Of Intangibles | - | - | - | - | ||||
| Cash From Investing Activities | ||||||||
| Capital Expenditures | - | 53.0 | 54.0 | 42.0 | 16.0 | 12.0 | 28.0 | 9.0 |
| Acquisitions | - | 0.0 | 0.0 | 9.0 | 46.0 | |||
| Cash From Financing Activities | ||||||||
| Debt Issued | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | ||
| Change In Cash & Equivalents | ||||||||
| Effects Of Exchange Rate Changes | - | 2.0 | (1.0) | 0.0 | 0.0 | (1.0) | 2.0 | 0.0 |
| Net Change In Cash | - | 498.0 | 338.0 | 112.0 | (216.0) | |||
| Free Cash Flow | ||||||||
| Free Cash Flow | - | 608.0 | 306.0 | 93.0 | (172.0) | (10.0) | (153.0) | (135.0) |
| Free Cash Flow To Equity | - | - | - | - | - | |||
| (23.0) |
| 1.0 |
| (254.0) |
| (135.0) |
| (99.0) |
| (62.6) |
| Cash From Operating Activities | ||||||||||||||||||||||
| Depreciation & Amortization | 10.0 | - | - | - | 19.0 | - | - | - | 11.0 | - | - | - | 6.0 | - | - | - | 6.0 | - | - | - | 4.0 | - |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Stock-Based Compensation | 54.0 | 56.0 | 66.0 | 60.0 | 60.0 | 60.0 | 60.0 | 67.0 | 66.0 | 71.0 | 71.0 | 72.0 | 63.0 | 60.0 | 57.0 | 58.0 | 53.0 | |||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Change In Accounts Receivable | 18.0 | - | - | - | 9.0 | - | - | - | 22.0 | - | - | - | 20.0 | - | - | - | 2.0 | |||||
| Change In Inventory | 22.0 | - | - | - | (7.0) | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | 2.0 | - | ||||
| Change In Accounts Payable | 18.0 | - | - | - | 10.0 | - | - | - | 16.0 | - | - | - | 6.0 | - | - | - | (12.0) | |||||
| Change In Other Working Capital | 2.0 | - | - | - | 4.0 | - | - | - | (1.0) | - | - | - | 4.0 | - | - | - | ||||||
| Other Operating Activities | 1.0 | - | - | - | 0.0 | - | - | - | 2.0 | - | - | - | 1.0 | - | - | - | (2.0) | |||||
| Cash From Operating Activities | 132.0 | - | - | - | 79.0 | - | - | - | (20.0) | - | - | - | (55.0) | - | - | |||||||
| Cash From Investing Activities | ||||||||||||||||||||||
| Capital Expenditures | 17.0 | - | - | - | 10.0 | - | - | - | 13.0 | - | - | - | 2.0 | - | - | - | 2.0 | - | - | - | 6.0 | - |
| Acquisitions | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 9.0 | - | - | - | 0.0 | - | ||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Sales Of Investments | 88.0 | - | - | - | 102.0 | - | - | - | 111.0 | - | - | - | 147.0 | - | - | - | 12.0 | |||||
| Other Investing Activities | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 1.0 | - | - | - | 0.0 | |||||
| Cash From Investing Activities | (75.0) | - | - | - | 22.0 | - | - | - | (29.0) | - | - | - | (42.0) | - | - | |||||||
| Cash From Financing Activities | ||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Stock Issuance | 14.0 | - | - | - | 26.0 | - | - | - | 28.0 | - | - | - | 11.0 | - | - | - | - | |||||
| Common Stock Repurchased | 323.0 | - | - | - | 17.0 | - | - | - | 4.0 | - | - | - | 0.0 | - | - | - | - | |||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash From Financing Activities | (227.0) | - | - | - | 73.0 | - | - | - | 73.0 | - | - | - | 48.0 | - | - | |||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | (1.0) | - |
| Net Change In Cash | (170.0) | - | - | - | 174.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Free Cash Flow | ||||||||||||||||||||||
| Free Cash Flow | 115.0 | - | - | - | 69.0 | - | - | - | (33.0) | - | - | - | (57.0) | - | - | - | (49.0) | - | - | - | (11.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| 5.0 |
| 4.0 |
| 4.0 |
| - |
| Stock-Based Compensation | 236.0 | 242.0 | 253.0 | 277.0 | 228.0 | 140.0 | 86.0 | 34.0 |
| Deffered Income Tax | - | 0.0 | 0.0 | (1.0) | (5.0) | (3.0) | 0.0 | (3.0) |
| Asset Impairments | - | 3.0 | 5.0 | 15.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 33.0 | 72.0 | 3.0 | 35.0 | 23.0 | 13.0 | 4.0 |
| Change In Inventory | - | (4.0) | 0.0 | 7.0 | 68.0 | 23.0 | 4.0 | 7.0 |
| Change In Accounts Payable | - | 11.0 | 5.0 | 1.0 | (11.0) | 15.0 | (6.0) | 15.0 |
| Change In Other Working Capital | - | (5.0) | 3.0 | 8.0 | 13.0 | 1.0 | (4.0) | (28.0) |
| Other Operating Activities | - | (8.0) | 7.0 | 17.0 | (3.0) | (2.0) | 0.0 | 0.0 |
| Cash From Operating Activities | - | 661.0 | 360.0 | 135.0 | (156.0) | 2.0 | (125.0) | (126.0) |
| 26.0 |
| 0.0 |
| 41.0 |
| Divestitures | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | 336.0 | 362.0 | 556.0 | 369.0 | 5.0 | 0.0 | 0.0 |
| Other Investing Activities | - | 0.0 | 0.0 | 3.0 | 0.0 | (1.0) | 0.0 | (1.0) |
| Cash From Investing Activities | - | (172.0) | (39.0) | (86.0) | (98.0) | (503.0) | (36.0) | (47.0) |
| - |
| - |
| Common Stock Issuance | - | 81.0 | 99.0 | 36.0 | 15.0 | 34.0 | - | - |
| Common Stock Repurchased | - | 107.0 | 56.0 | 0.0 | 0.0 | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | 0.0 | 0.0 | (3.0) | (4.0) | 0.0 | 0.0 |
| Cash From Financing Activities | - | 7.0 | 18.0 | 63.0 | 38.0 | 759.0 | 594.0 | 256.0 |
| - |
| - |
| - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.0 |
| 36.0 |
| 56.0 |
| 5.0 |
| 36.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| - |
| - |
| - |
| (1.0) |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| 3.0 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (47.0) |
| - |
| - |
| - |
| (5.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| (8.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| 12.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |