| (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 | Q3 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||||||||||||||||||||
| Net Income | (125.7) | (42.9) | (163.1) | (111.0) | (121.0) | (104.6) | (213.7) | (138.4) | (65.3) | (115.9) | (163.4) | (194.8) | (141.0) | (101.6) | 175.3 | (76.5) | ||||||||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||
| Net Income | (442.7) | (438.0) | (522.0) | (615.1) | 515.8 | 528.6 | (298.7) | (174.7) | (115.9) | (69.9) |
| Cash From Operating Activities | ||||||||||
| Depreciation & Amortization | 11.6 | 11.7 | 14.6 | 19.5 | 6.8 | 5.3 | 4.4 | 3.3 | 1.6 | 0.3 |
| Amortization Of Intangibles | - | - | ||||||||
| Cash From Investing Activities | ||||||||||
| Capital Expenditures | - | 4.8 | 7.3 | 21.6 | 68.0 | 21.8 | 6.5 | 8.9 | 8.2 | 2.7 |
| Acquisitions | - | - | - | |||||||
| Cash From Financing Activities | ||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | ||||||
| Change In Cash & Equivalents | ||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | (77.6) | 57.4 | |||||||
| Free Cash Flow | ||||||||||
| Free Cash Flow | - | (396.6) | (453.7) | (800.4) | 1,595.2 | (69.4) | (197.5) | (138.6) | (102.3) | (69.1) |
| Free Cash Flow To Equity | - | - | - | |||||||
| 518.6 |
| 525.3 |
| 110.4 |
| 61.8 |
| (168.9) |
| (105.6) |
| (84.6) |
| (31.2) |
| (77.2) |
| (63.8) |
| (48.3) |
| (33.9) |
| (28.7) |
| (33.5) |
| Cash From Operating Activities | ||||||||||||||||||||||||||||||
| Depreciation & Amortization | 2.8 | 3.0 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 4.2 | 4.5 | 4.7 | 4.5 | 4.6 | 5.6 | 2.3 | 1.6 | 1.5 | 1.4 | 1.3 | 1.4 | 1.3 | 1.3 | 1.2 | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 0.4 |
| Amortization Of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | 0.1 | |||||||||||||
| Stock-Based Compensation | 12.1 | 11.2 | 11.4 | 12.5 | 14.1 | 15.8 | 16.7 | 22.2 | 23.8 | 28.3 | 26.9 | 30.6 | 25.5 | 24.9 | 24.8 | 27.1 | 25.3 | |||||||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Asset Impairments | - | - | - | - | - | - | - | 24.2 | - | - | - | 5.4 | - | - | - | - | - | - | ||||||||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Change In Accounts Receivable | - | - | - | - | - | - | - | - | 0.4 | - | - | - | (2.1) | - | - | - | 450.1 | |||||||||||||
| Change In Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Change In Accounts Payable | (4.2) | - | - | - | (1.4) | - | - | - | 0.7 | - | - | - | 6.6 | - | - | - | 3.8 | |||||||||||||
| Change In Other Working Capital | (0.7) | - | - | - | (6.2) | - | - | - | 0.1 | - | - | - | 2.0 | - | - | - | ||||||||||||||
| Other Operating Activities | - | - | - | - | 0.0 | - | - | - | (0.2) | - | - | - | 0.2 | - | - | - | 0.2 | |||||||||||||
| Cash From Operating Activities | (132.4) | - | - | - | (78.1) | - | - | - | (109.4) | - | - | - | (125.8) | - | - | |||||||||||||||
| Cash From Investing Activities | ||||||||||||||||||||||||||||||
| Capital Expenditures | 0.4 | - | - | - | 1.6 | - | - | - | 1.9 | - | - | - | 6.9 | - | - | - | 15.8 | - | - | - | 0.7 | - | - | - | 1.3 | - | - | - | 3.5 | - |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Purchase Of Investments | 158.4 | - | - | - | 173.7 | - | - | - | 562.9 | - | - | - | 384.5 | - | - | - | 89.6 | |||||||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Investing Activities | 11.8 | - | - | - | 126.8 | - | - | - | 28.4 | - | - | - | 98.1 | - | - | |||||||||||||||
| Cash From Financing Activities | ||||||||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Common Stock Issuance | 162.3 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash From Financing Activities | 162.5 | - | - | - | 0.6 | - | - | - | 0.2 | - | - | - | 2.3 | - | - | |||||||||||||||
| Change In Cash & Equivalents | ||||||||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | 42.0 | - | - | - | 49.3 | - | - | - | (80.8) | - | - | - | (25.4) | - | - | - | 472.4 | - | ||||||||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Free Cash Flow | ||||||||||||||||||||||||||||||
| Free Cash Flow | (132.8) | - | - | - | (79.7) | - | - | - | (111.3) | - | - | - | (132.6) | - | - | - | 534.2 | - | - | - | (90.2) | - | - | - | (49.7) | - | - | - | (33.0) | - |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| - |
| 0.5 |
| 0.5 |
| 0.5 |
| 1.0 |
| 1.2 |
| 1.1 |
| 0.2 |
| Stock-Based Compensation | 47.1 | 49.1 | 78.5 | 111.3 | 102.1 | 83.8 | 27.6 | 8.7 | 5.1 | 4.8 |
| Deffered Income Tax | - | 0.3 | (2.9) | (1.1) | (15.2) | 15.2 | (0.1) | - | (0.5) | (10.9) |
| Asset Impairments | - | 0.0 | 0.0 | 7.7 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | - | 6.5 | 0.6 | (770.0) | 773.1 | 0.0 | - | - | - |
| Change In Inventory | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Payable | - | 5.0 | (1.0) | 0.7 | 0.8 | (0.2) | (0.8) | 1.0 | 1.5 | 2.0 |
| Change In Other Working Capital | - | 12.6 | (0.4) | (2.2) | 11.8 | 1.5 | 1.1 | 1.9 | (0.2) | 0.2 |
| Other Operating Activities | - | - | (0.2) | 0.2 | (0.4) | 0.7 | 0.0 | 0.3 | - | - |
| Cash From Operating Activities | - | (391.8) | (446.4) | (778.8) | 1,663.3 | (47.6) | (190.9) | (129.6) | (94.1) | (66.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| Divestitures | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | 886.3 | 1,235.3 | 2,016.2 | 1,477.0 | 420.2 | 403.8 | 643.9 | 123.1 | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 310.4 | 499.4 | 164.6 | (1,193.5) | (140.8) | (9.9) | (256.2) | (60.4) | (30.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | - | - | - | 0.0 | 0.0 | 323.2 | 126.4 | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | (0.4) | (0.2) | (0.3) | (0.3) | - | - | - | - | - |
| Cash From Financing Activities | - | 3.8 | 4.4 | 7.5 | 34.8 | 100.3 | 529.5 | 449.2 | 25.0 | 271.2 |
| (606.7) |
| 504.6 |
| (88.1) |
| 328.7 |
| 63.5 |
| (129.6) |
| 174.8 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.3 |
| - |
| 24.4 |
| 22.9 |
| 21.0 |
| 15.5 |
| 10.3 |
| 8.6 |
| 5.8 |
| 3.0 |
| 2.7 |
| 2.2 |
| 1.4 |
| 2.5 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.3) |
| - |
| - |
| - |
| 12.9 |
| - |
| - |
| - |
| 1.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 550.1 |
| - |
| - |
| - |
| (89.5) |
| - |
| - |
| - |
| (48.4) |
| - |
| - |
| - |
| (29.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| 40.5 |
| - |
| - |
| - |
| 322.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (105.4) |
| - |
| - |
| - |
| 87.5 |
| - |
| - |
| - |
| 104.2 |
| - |
| - |
| - |
| (274.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.7 |
| - |
| - |
| - |
| 87.5 |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 317.4 |
| - |
| - |
| - |
| 85.5 |
| - |
| - |
| - |
| 55.9 |
| - |
| - |
| - |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |