Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|
| Net Income | -0.0 | -73.6 | -105.7 | -128.9 | ||||
| Depreciation & Amortization | 0.0 | 0.3 | 0.5 | 0.6 | ||||
| Stock Based Compensation | 0.0 | 12.5 | 41.8 | 39.5 | ||||
| Change in Working Capital | -0.2 | -4.9 | -10.8 | -12.7 | ||||
| Other Non-Cash Items | -15.5 | 27.3 | -3.5 | 13.6 | ||||
| Net Cash from Operating Activities | -16.0 | -38.4 | -82.2 | -87.8 | ||||
| -Investments in Property, Plant & Equipment | -0.0 | -0.4 | -33.2 | -65.7 | ||||
| -Acquisitions Net | - | - | -0.9 | - | ||||
| -Purchases of Investments | - | -291.6 | -832.6 | -844.4 | ||||
| Sales/Maturities of Investments | - | 116.2 | 377.0 | 198.5 | ||||
| Other Investing Activities | -0.1 | - | - | -143.2 | ||||
| Net Cash from Investing Activities | -0.1 | -175.8 | -489.7 | -854.8 | ||||
| Net Debt Issuance | 0.0 | 0.0 | - | - | ||||
| Net Stock Issuance | -3.0 | 266.2 | 1,264.8 | 1,478.3 | ||||
| -Net Dividends Paid | - | - | - | - | ||||
| Other Financing Activities | 19.3 | 35.2 | -1.6 | 968.3 | ||||
| Net Cash from Financing Activities | 16.3 | 301.4 | 1,263.2 | 2,446.6 | ||||
| Effect of Forex Changes | 6.1 | - | - | - | ||||
| Net Change in Cash | 6.3 | 87.3 | 691.3 | 1,504.0 | ||||
| Cash at End of Period | 9.9 | 97.1 | 788.4 | 3,019.4 | ||||
| Operating Cash Flow | -16.0 | -38.4 | -82.2 | -87.8 | ||||
| -Capital Expenditure | -0.1 | -0.4 | -33.2 | -65.7 | ||||
| Free Cash Flow | -16.1 | -38.7 | -115.4 | -153.5 | ||||