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 | -1,465.7 | -2,027.0 | -408.4 | -395.3 | |||||||
| Depreciation & Amortization | 158.7 | 158.1 | 156.3 | -0.5 | |||||||
| Stock Based Compensation | 97.2 | 86.1 | 58.3 | 0.6 | |||||||
| Change in Working Capital | 7.7 | -24.3 | 12.4 | -9.7 | |||||||
| Other Non-Cash Items | 644.4 | 1,364.2 | 8.5 | 108.3 | |||||||
| Net Cash from Operating Activities | -595.8 | -577.2 | -299.0 | -291.0 | |||||||
| -Investments in Property, Plant & Equipment | -12.9 | -5.2 | -0.9 | -0.4 | |||||||
| -Acquisitions Net | - | - | - | - | |||||||
| -Purchases of Investments | - | -545.8 | -1,308.3 | -117.3 | |||||||
| Sales/Maturities of Investments | - | - | 1,224.2 | 9.7 | |||||||
| Other Investing Activities | - | - | - | -85.0 | |||||||
| Net Cash from Investing Activities | -12.9 | -551.0 | -85.0 | -193.1 | |||||||
| Net Debt Issuance | - | - | - | - | |||||||
| Net Stock Issuance | - | - | 423.3 | - | |||||||
| -Net Dividends Paid | - | - | - | - | |||||||
| Other Financing Activities | 463.8 | 1,244.3 | - | 423.3 | |||||||
| Net Cash from Financing Activities | 463.8 | 1,244.3 | 423.3 | 423.3 | |||||||
| Effect of Forex Changes | 0.3 | -0.1 | -0.1 | -0.2 | |||||||
| Net Change in Cash | -144.6 | 116.1 | 39.1 | -60.9 | |||||||
| Cash at End of Period | 101.5 | 217.6 | 256.7 | 597.7 | |||||||
| Operating Cash Flow | -595.8 | -577.2 | -299.0 | -291.0 | |||||||
| -Capital Expenditure | -12.9 | -5.2 | -0.9 | -0.4 | |||||||
| Free Cash Flow | -608.7 | -582.4 | -299.0 | -291.4 | |||||||