Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | FY202012/31/2020 | FY202112/31/2021 | FY202212/31/2022 | FY202312/31/2023 | FY202412/31/2024 | FY202512/31/2025 | Last 12M03/31/2026 | ||
|---|---|---|---|---|---|---|---|---|---|
| Net Income | -82.7 | -143.9 | -355.1 | -368.0 | |||||
| Depreciation & Amortization | 1.8 | 1.9 | 2.3 | 5.6 | |||||
| Stock Based Compensation | 21.9 | 15.7 | 22.7 | 26.7 | |||||
| Change in Working Capital | -2.7 | 20.9 | -14.3 | -9.5 | |||||
| Other Non-Cash Items | 1.0 | 62.8 | 272.4 | 275.9 | |||||
| Net Cash from Operating Activities | -60.6 | -42.6 | -72.0 | -97.7 | |||||
| -Investments in Property, Plant & Equipment | -0.6 | -2.1 | -3.9 | -4.5 | |||||
| -Acquisitions Net | - | - | - | -250.8 | |||||
| -Purchases of Investments | - | -1.0 | -247.8 | -247.8 | |||||
| Sales/Maturities of Investments | - | 0.3 | - | - | |||||
| Other Investing Activities | -0.0 | -0.3 | 0.5 | 0.4 | |||||
| Net Cash from Investing Activities | -0.6 | -3.1 | -251.1 | -502.7 | |||||
| Net Debt Issuance | 26.7 | -30.4 | 0.0 | -0.0 | |||||
| Net Stock Issuance | 63.7 | 214.2 | 789.7 | 636.3 | |||||
| -Net Dividends Paid | - | - | - | - | |||||
| Other Financing Activities | 5.2 | -1.4 | -10.6 | -2.9 | |||||
| Net Cash from Financing Activities | 95.6 | 182.5 | 779.1 | 633.4 | |||||
| Effect of Forex Changes | -0.1 | 0.0 | 1.3 | 0.9 | |||||
| Net Change in Cash | 34.2 | 136.7 | 457.4 | 33.9 | |||||
| Cash at End of Period | 41.3 | 178.0 | 635.3 | 2,629.1 | |||||
| Operating Cash Flow | -60.6 | -42.6 | -72.0 | -97.7 | |||||
| -Capital Expenditure | -0.6 | -2.1 | -3.9 | -4.5 | |||||
| Free Cash Flow | -61.3 | -44.7 | -75.8 | -102.2 | |||||