Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY201812/31/2018 | FY201912/31/2019 | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | -70.7 | -295.5 | -293.9 | -288.7 | |||||||
| Depreciation & Amortization | 7.9 | 11.9 | 15.3 | 18.9 | |||||||
| Stock Based Compensation | 18.7 | 21.1 | 23.3 | 19.4 | |||||||
| Change in Working Capital | 3.6 | -13.6 | 5.0 | -8.0 | |||||||
| Other Non-Cash Items | 22.4 | 238.3 | 230.1 | 226.8 | |||||||
| Net Cash from Operating Activities | -18.3 | -38.1 | -42.0 | -53.3 | |||||||
| -Investments in Property, Plant & Equipment | -0.0 | -0.5 | -0.5 | -0.8 | |||||||
| -Acquisitions Net | - | 13.9 | -229.0 | -239.2 | |||||||
| -Purchases of Investments | - | - | -565.4 | -307.1 | |||||||
| Sales/Maturities of Investments | - | - | 191.2 | 234.4 | |||||||
| Other Investing Activities | -3.8 | -10.6 | -2.9 | -259.7 | |||||||
| Net Cash from Investing Activities | -3.8 | 2.8 | -606.7 | -572.3 | |||||||
| Net Debt Issuance | -0.8 | -0.4 | -0.8 | -0.5 | |||||||
| Net Stock Issuance | 44.3 | - | 699.0 | 623.1 | |||||||
| -Net Dividends Paid | - | - | - | - | |||||||
| Other Financing Activities | -1.4 | 52.9 | -6.8 | 1.9 | |||||||
| Net Cash from Financing Activities | 42.1 | 52.5 | 691.3 | 624.6 | |||||||
| Effect of Forex Changes | - | 0.4 | -0.2 | 0.1 | |||||||
| Net Change in Cash | 19.9 | 17.6 | 42.5 | -0.9 | |||||||
| Cash at End of Period | 32.6 | 50.1 | 92.6 | 1,046.8 | |||||||
| Operating Cash Flow | -18.3 | -38.1 | -42.0 | -53.3 | |||||||
| -Capital Expenditure | -3.8 | -11.1 | -0.5 | -3.1 | |||||||
| Free Cash Flow | -22.1 | -49.2 | -42.5 | -56.4 | |||||||