Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|
| Net Income | 737.8 | -732.1 | -1,250.5 | -1,437.7 | ||
| Depreciation & Amortization | 8.5 | 7.7 | 15.6 | 20.2 | ||
| Stock Based Compensation | 2.7 | 947.6 | 1,364.1 | 1,532.9 | ||
| Change in Working Capital | 281.0 | -270.0 | 98.2 | 94.2 | ||
| Other Non-Cash Items | 17.3 | -14.9 | 23.2 | 41.2 | ||
| Net Cash from Operating Activities | 1,047.3 | -61.7 | 250.7 | 250.8 | ||
| -Investments in Property, Plant & Equipment | -6.5 | -7.4 | -4.4 | -18.5 | ||
| -Acquisitions Net | - | - | -58.3 | -37.3 | ||
| -Purchases of Investments | -223.9 | -1,323.3 | -1,248.1 | -1,272.2 | ||
| Sales/Maturities of Investments | 173.2 | 547.5 | 984.7 | 965.3 | ||
| Other Investing Activities | -0.2 | -1.0 | -45.3 | -57.4 | ||
| Net Cash from Investing Activities | -57.3 | -784.3 | -371.4 | -420.1 | ||
| Net Debt Issuance | - | - | -1.4 | -1.4 | ||
| Net Stock Issuance | -0.0 | 59.1 | 543.7 | 572.3 | ||
| -Net Dividends Paid | - | - | - | - | ||
| Other Financing Activities | 0.0 | 3.3 | -499.0 | -615.4 | ||
| Net Cash from Financing Activities | - | 62.5 | 43.3 | -44.5 | ||
| Effect of Forex Changes | - | - | - | 19.9 | ||
| Net Change in Cash | 990.0 | -783.5 | -77.4 | -193.9 | ||
| Cash at End of Period | 1,274.1 | 490.6 | 413.2 | 1,608.4 | ||
| Operating Cash Flow | 1,047.3 | -61.7 | 250.7 | 250.8 | ||
| -Capital Expenditure | -6.5 | -7.4 | -4.4 | -13.4 | ||
| Free Cash Flow | 1,040.9 | -69.1 | 246.2 | 237.4 | ||