| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | |||||||||||||||||||||||||
| Net Income | (51.0) | (50.4) | (36.0) | (40.7) | (48.4) | (81.7) | (41.7) | (80.3) | (53.5) | (95.4) | (69.2) | (120.9) | (49.1) | (61.8) | (161.2) | (137.9) | |||||||||
| (in millions of USD) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | ||||||||||||
| Net Income | (178.1) | (175.5) | (257.1) | (334.6) | (443.3) | (704.5) | (268.9) | (195.1) | (139.1) | (50.4) | (37.5) | (18.0) |
| Cash From Operating Activities | ||||||||||||
| Depreciation & Amortization | 15.5 | 15.0 | 11.9 | 9.0 | 8.2 | 6.5 | 4.6 | 3.8 | 1.7 | 0.5 | 0.2 | 0.1 |
| Amortization Of Intangibles | ||||||||||||
| Cash From Investing Activities | ||||||||||||
| Capital Expenditures | - | 8.1 | 5.7 | 7.2 | 24.6 | 18.3 | 10.1 | 6.0 | 10.0 | 9.1 | 2.2 | 0.7 |
| Acquisitions | - | |||||||||||
| Cash From Financing Activities | ||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | ||||||||||
| Change In Cash & Equivalents | ||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | - | |||||||||||
| Free Cash Flow | ||||||||||||
| Free Cash Flow | - | (158.9) | (220.5) | (205.4) | (392.2) | (567.5) | (226.2) | (197.0) | (107.6) | (41.5) | (34.4) | (12.2) |
| Free Cash Flow To Equity | - | |||||||||||
| (82.4) |
| (211.8) |
| (96.4) |
| (163.3) |
| (232.9) |
| (76.5) |
| (63.7) |
| (80.6) |
| (48.0) |
| Cash From Operating Activities | |||||||||||||||||||||||||
| Depreciation & Amortization | 3.9 | 6.9 | 2.4 | 2.3 | 3.5 | 4.5 | 2.1 | 2.2 | 3.0 | 2.8 | 1.8 | 1.8 | 2.7 | 2.4 | 2.1 | 1.7 | 2.0 | 2.1 | 1.5 | 1.4 | 1.4 | 1.5 | 1.1 | 1.0 | 1.1 |
| Amortization Of Intangibles | 1.6 | 1.4 | 1.5 | 1.5 | 1.5 | 1.0 | 0.7 | 0.8 | 0.7 | - | 0.2 | - | - | - | - | - | - | ||||||||
| Stock-Based Compensation | 13.5 | 15.9 | 16.9 | 17.0 | 15.8 | 17.2 | 16.8 | 18.6 | 18.0 | 20.5 | 22.0 | 20.5 | 16.7 | 15.6 | 19.1 | 14.2 | 12.4 | ||||||||
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Asset Impairments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Change In Accounts Receivable | (53.3) | - | - | - | (8.7) | - | - | - | 1.3 | - | - | - | 2.9 | - | - | - | (14.1) | ||||||||
| Change In Inventory | 11.2 | - | - | - | 13.2 | - | - | - | (6.8) | - | - | - | 6.7 | - | - | - | 1.5 | - | |||||||
| Change In Accounts Payable | 4.3 | - | - | - | 2.7 | - | - | - | (13.4) | - | - | - | (0.3) | - | - | - | (28.0) | ||||||||
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Operating Activities | (11.9) | - | - | - | (61.7) | - | - | - | (90.1) | - | - | - | (69.3) | - | - | ||||||||||
| Cash From Investing Activities | |||||||||||||||||||||||||
| Capital Expenditures | 1.2 | - | - | - | 1.5 | - | - | - | 1.0 | - | - | - | 3.5 | - | - | - | 9.7 | - | - | - | 1.7 | - | - | - | 1.0 |
| Acquisitions | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Investing Activities | (22.3) | - | - | - | 326.1 | - | - | - | 3.3 | - | - | - | (54.0) | - | - | ||||||||||
| Cash From Financing Activities | |||||||||||||||||||||||||
| Debt Issued | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Debt Repaid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Common Stock Issuance | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash From Financing Activities | 5.6 | - | - | - | 43.1 | - | - | - | 47.5 | - | - | - | (3.9) | - | - | ||||||||||
| Change In Cash & Equivalents | |||||||||||||||||||||||||
| Effects Of Exchange Rate Changes | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Change In Cash | (28.3) | - | - | - | 307.6 | - | - | - | (39.4) | - | - | - | (128.4) | - | - | - | (117.1) | - | |||||||
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Free Cash Flow | |||||||||||||||||||||||||
| Free Cash Flow | (13.1) | - | - | - | (63.2) | - | - | - | (91.1) | - | - | - | (72.8) | - | - | - | (96.9) | - | - | - | (171.2) | - | - | - | (40.9) |
| Free Cash Flow To Equity | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 6.0 |
| 5.9 |
| 3.2 |
| 0.7 |
| 0.5 |
| 0.5 |
| 0.3 |
| 0.3 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Stock-Based Compensation | 63.3 | 65.6 | 70.7 | 79.6 | 61.3 | 40.7 | 24.8 | 20.3 | 12.2 | 9.9 | 4.9 | 2.7 |
| Deffered Income Tax | - | - | - | - | - | - | - | - | - | - | - | - |
| Asset Impairments | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Gains & Losses On Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Change In Accounts Receivable | - | 18.9 | 27.0 | 20.0 | (4.3) | 42.3 | 1.4 | 3.7 | 0.1 | - | - | - |
| Change In Inventory | - | 47.0 | (3.9) | 14.9 | 15.4 | 7.2 | 7.2 | 6.0 | 0.0 | - | - | - |
| Change In Accounts Payable | - | 19.9 | (2.2) | 36.8 | (53.8) | 63.5 | 40.0 | (14.8) | 28.5 | 8.4 | (0.9) | 1.3 |
| Change In Other Working Capital | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Operating Activities | - | (150.8) | (214.9) | (198.2) | (367.6) | (549.2) | (216.1) | (191.0) | (97.5) | (32.4) | (32.2) | (11.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Divestitures | - | - | - | - | - | - | - | - | - | - | - | - |
| Purchase Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Sales Of Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Investing Activities | - | 307.9 | (375.2) | (10.8) | 420.0 | 250.0 | (554.8) | (14.9) | (212.6) | (10.4) | (2.7) | (0.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Common Stock Issuance | - | 0.0 | 217.4 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Common Stock Repurchased | - | - | - | - | - | - | - | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Financing Activities | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash From Financing Activities | - | 72.4 | 349.9 | (6.4) | (1.7) | 820.2 | 1,132.4 | 219.3 | 144.1 | 187.9 | 106.2 | 18.3 |
| 229.9 |
| (240.5) |
| (218.0) |
| 44.4 |
| 522.0 |
| 366.4 |
| 13.5 |
| (166.7) |
| 145.7 |
| 70.8 |
| 6.0 |
| Cash Beginning Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash End Of Period | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 10.6 |
| 10.2 |
| 7.3 |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| (0.5) |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| (21.2) |
| - |
| - |
| - |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (87.1) |
| - |
| - |
| - |
| (169.5) |
| - |
| - |
| - |
| (39.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.1) |
| - |
| - |
| - |
| 742.0 |
| - |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| (0.3) |
| - |
| - |
| - |
| 279.5 |
| - |
| - |
| 571.3 |
| - |
| - |
| - |
| 287.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |