| (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 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||||||||||||
| Net Income | (37.1) | 2.7 | 25.7 | (12.8) | (41.2) | (60.3) | (54.8) | (70.4) | (136.1) | (90.2) | 150.7 | (85.6) | (86.3) | (65.8) | (69.7) | (67.0) | ||||||||||||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||
| Net Income | (21.4) | (25.5) | (321.5) | (111.4) | (278.5) | (180.1) | (169.4) | (146.4) | (102.7) | (59.7) | (47.9) | 117.2 | (110.9) | (34.6) | (30.3) | (0.0) |
| Cash From Operating Activities | ||||||||||||||||
| Depreciation & Amortization | - | 60.7 | 43.6 | 38.5 | 20.7 | 12.7 | 24.6 | 20.4 | 18.7 | 17.8 | 16.1 | 13.4 | 5.4 | 0.2 | ||
| Cash From Investing Activities | ||||||||||||||||
| Capital Expenditures | - | - | - | 0.7 | 0.2 | 5.1 | 6.8 | 0.2 | 0.7 | 0.9 | 1.4 | 0.0 | 0.7 | 0.1 | 0.0 | |
| Cash From Financing Activities | ||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | 42.9 | - | - | - |
| Change In Cash & Equivalents | ||||||||||||||||
| Effects Of Exchange Rate Changes | - | 2.3 | (0.9) | 2.0 | (2.8) | 1.7 | (1.3) | (0.0) | (0.1) | (0.1) | 0.1 | (0.0) | 0.0 | 0.0 | ||
| Free Cash Flow | ||||||||||||||||
| Free Cash Flow | - | - | - | (280.7) | (186.5) | (19.9) | (49.5) | (58.4) | (25.7) | 6.5 | (4.9) | (1.4) | (46.5) | (17.7) | (2.8) | - |
| (76.0) |
| (51.6) |
| (35.6) |
| (39.0) |
| (53.9) |
| (121.6) |
| (22.5) |
| (26.1) |
| 0.8 |
| (30.3) |
| (36.5) |
| (38.7) |
| (41.0) |
| (7.5) |
| (54.5) |
| (22.3) |
| (18.4) |
| (17.6) |
| (17.8) |
| (13.2) |
| (11.1) |
| (8.6) |
| (37.1) |
| (13.4) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||||||||||||
| Depreciation & Amortization | 25.2 | - | - | - | 12.8 | - | - | - | 9.9 | - | - | - | 6.6 | - | - | - | 7.1 | - | - | - | 6.1 | - | - | - | 5.7 | - | - | - | 4.9 | - | - | - | 4.3 | - | - | - | 4.3 | - | - | - |
| Amortization Of Intangibles | 24.8 | 17.7 | 15.4 | 13.7 | 12.4 | 11.6 | 10.8 | 9.9 | 9.4 | 8.9 | 10.9 | 10.4 | 6.1 | (0.6) | 5.1 | 7.6 | ||||||||||||||||||||||||
| Stock-Based Compensation | 16.1 | 11.5 | 11.3 | 10.6 | 11.5 | 9.2 | 8.0 | 9.9 | 9.8 | 8.1 | 11.3 | 11.3 | 13.5 | 8.7 | 8.6 | 12.6 | 8.2 | |||||||||||||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Change In Accounts Receivable | 7.2 | - | - | - | 7.2 | - | - | - | 1.5 | - | - | - | 4.7 | - | - | - | (1.2) | |||||||||||||||||||||||
| Change In Inventory | 0.7 | - | - | - | (3.7) | - | - | - | 1.8 | - | - | - | 0.5 | - | - | - | 0.2 | - | ||||||||||||||||||||||
| Change In Accounts Payable | (11.8) | - | - | - | (8.3) | - | - | - | (24.8) | - | - | - | (0.4) | - | - | - | (4.6) | |||||||||||||||||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Activities | 0.0 | - | - | - | 1.6 | - | - | - | (0.4) | - | - | - | 1.1 | - | - | - | (2.1) | |||||||||||||||||||||||
| Cash From Operating Activities | (40.4) | - | - | - | (42.2) | - | - | - | (119.0) | - | - | - | (81.1) | - | - | |||||||||||||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures | - | - | - | - | - | - | - | - | 0.0 | - | - | - | 0.6 | - | - | - | 0.1 | - | - | - | 4.5 | - | - | - | 0.2 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 0.8 | - | - | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Purchase Of Investments | 5.1 | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - | 103.2 | - | - | - | 26.3 | |||||||||||||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | 94.1 | - | - | - | 64.7 | |||||||||||||||||||||||
| Other Investing Activities | 0.0 | - | - | - | 0.1 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Investing Activities | 21.5 | - | - | - | 41.3 | - | - | - | 104.9 | - | - | - | (37.0) | - | - | |||||||||||||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash From Financing Activities | 4.2 | - | - | - | 3.7 | - | - | - | (0.5) | - | - | - | 217.0 | - | - | |||||||||||||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | (0.1) | - | - | - | 0.5 | - | - | - | (0.3) | - | - | - | 0.8 | - | - | - | (0.9) | - | - | - | (0.1) | - | - | - | (0.0) | - | - | - | (0.0) | - | - | - | 0.0 | - | - | - | 0.0 | - | - | - |
| Net Change In Cash | (14.7) | - | - | - | 3.4 | - | - | - | (14.9) | - | - | - | 99.7 | - | - | - | 90.8 | - | ||||||||||||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow | - | - | - | - | - | - | - | - | (119.0) | - | - | - | (81.7) | - | - | - | (55.5) | - | - | - | (31.0) | - | - | - | (29.4) | - | - | - | (20.5) | - | - | - | (14.8) | - | - | - | (4.2) | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| 0.1 |
| - |
| Amortization Of Intangibles | 71.6 | 59.2 | 41.7 | 36.3 | 18.6 | 11.0 | 22.4 | 19.7 | 18.0 | 17.3 | 16.0 | 13.2 | 5.3 | 0.3 | - | - |
| Stock-Based Compensation | 49.5 | 44.9 | 36.9 | 44.2 | 38.1 | 29.6 | 23.6 | 21.1 | 19.8 | 26.9 | 29.1 | 25.9 | 15.9 | 5.4 | 22.4 | - |
| Deffered Income Tax | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (6.4) | (22.7) | (15.6) | (2.5) | (9.7) | (1.9) | - |
| Asset Impairments | - | 0.0 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 4.7 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 0.0 | - | - |
| Change In Accounts Receivable | - | 27.8 | 6.0 | 11.3 | 1.1 | (0.9) | (2.3) | 5.2 | (0.2) | (4.9) | 6.1 | 4.5 | 8.0 | 0.0 | - | - |
| Change In Inventory | - | (5.0) | 3.8 | 39.4 | 1.2 | (0.1) | 5.1 | 2.0 | 2.8 | 1.7 | 0.6 | 1.2 | 0.3 | 0.0 | - | - |
| Change In Accounts Payable | - | (0.1) | (17.6) | 24.8 | 2.3 | 2.8 | (6.0) | 9.3 | (2.7) | 2.1 | (2.9) | 3.4 | 20.6 | 2.8 | 0.7 | - |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - |
| Other Operating Activities | - | 1.5 | (7.9) | 3.6 | (1.3) | (4.2) | (3.5) | (1.6) | 0.4 | 0.1 | (0.1) | (0.4) | - | - | - | - |
| Cash From Operating Activities | - | 37.8 | (237.5) | (280.0) | (186.3) | (14.8) | (42.7) | (58.2) | (25.0) | 7.4 | (3.4) | (1.4) | (45.9) | (17.6) | (2.7) | (0.0) |
| - |
| Acquisitions | - | - | - | - | 0.0 | 0.0 | 95.3 | 0.0 | 0.0 | 0.0 | 0.6 | 33.4 | 29.2 | 0.0 | - | - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 237.1 | 125.8 | 443.9 | 385.4 | 547.1 | 215.0 | 223.7 | 331.3 | 102.4 | 0.0 | 0.0 | 0.4 | 0.0 | - | - |
| Sales Of Investments | - | - | - | - | 382.0 | 433.6 | 273.5 | 259.1 | 162.8 | 114.5 | 159.5 | 10.0 | 6.5 | 4.4 | - | - |
| Other Investing Activities | - | 0.4 | 0.0 | 0.7 | 0.8 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 27.9 | 99.3 | 55.8 | (32.6) | (137.6) | (61.3) | 19.9 | (203.3) | 45.6 | 10.4 | (80.6) | (37.3) | (5.4) | (1.7) | - |
| Debt Repaid | - | - | - | - | - | - | 0.0 | 0.0 | 40.2 | 0.0 | 0.0 | - | - | - | 0.0 | - |
| Common Stock Issuance | - | 0.0 | 134.7 | 191.2 | 0.0 | 189.3 | - | - | - | 0.0 | 0.0 | 149.5 | 40.0 | 30.9 | 3.5 | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 2.3 | 1.0 | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | 2.0 | 1.8 | 1.7 | 0.7 | (0.4) | 0.0 | - | (1.0) | - | - |
| Cash From Financing Activities | - | (33.5) | 139.4 | 218.8 | 117.6 | 231.7 | 127.7 | (2.1) | 231.9 | 5.4 | (3.8) | 101.6 | 95.3 | 29.0 | 4.4 | - |
| - |
| - |
| Net Change In Cash | - | 34.5 | 0.4 | (3.5) | (104.1) | 81.0 | 22.3 | (40.4) | 3.5 | 58.4 | 3.2 | 19.6 | 12.2 | 6.0 | 0.0 | - |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 6.6 |
| (7.4) |
| 6.3 |
| 6.1 |
| 6.0 |
| 6.0 |
| 6.0 |
| 5.3 |
| 5.2 |
| 5.1 |
| 5.0 |
| 4.9 |
| 4.7 |
| 4.7 |
| 4.6 |
| 4.5 |
| 4.2 |
| 4.3 |
| 4.5 |
| 4.3 |
| 4.2 |
| 4.1 |
| 4.1 |
| 3.9 |
| 7.2 |
| 7.0 |
| 7.5 |
| 7.9 |
| 6.4 |
| 5.4 |
| 6.0 |
| 5.9 |
| 4.7 |
| 4.3 |
| 5.7 |
| 6.3 |
| 4.8 |
| 4.9 |
| 5.4 |
| 4.7 |
| 5.6 |
| 7.0 |
| 7.2 |
| 7.1 |
| 7.1 |
| 7.7 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.9) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| (0.9) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| (16.6) |
| - |
| - |
| - |
| (3.1) |
| - |
| - |
| - |
| (9.3) |
| - |
| - |
| - |
| (4.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (7.7) |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| (0.4) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.6) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| - |
| - |
| - |
| - |
| (55.3) |
| - |
| - |
| - |
| (26.5) |
| - |
| - |
| - |
| (29.2) |
| - |
| - |
| - |
| (20.5) |
| - |
| - |
| - |
| (14.7) |
| - |
| - |
| - |
| (3.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 248.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 152.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.2 |
| - |
| - |
| - |
| (105.7) |
| - |
| - |
| - |
| 39.6 |
| - |
| - |
| - |
| (11.4) |
| - |
| - |
| - |
| (20.9) |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 113.9 |
| - |
| - |
| - |
| 195.8 |
| - |
| - |
| - |
| (5.8) |
| - |
| - |
| - |
| (1.1) |
| - |
| - |
| - |
| (2.7) |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 63.5 |
| - |
| - |
| - |
| 4.6 |
| - |
| - |
| - |
| (33.0) |
| - |
| - |
| - |
| (38.3) |
| - |
| - |
| - |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |