Get the full experience
We save the real magic for signed-in users.
| Thousands USD (ex. Per Share) | FY201303/31/2013 | FY201403/31/2014 | FY201503/31/2015 | FY201603/31/2016 | FY201703/31/2017 | FY201803/31/2018 | FY201903/31/2019 | FY202003/31/2020 | FY202103/31/2021 | FY202203/31/2022 | FY202303/31/2023 | FY202403/31/2024 | FY202503/31/2025 | Last 12M12/31/2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | 8.7 | -346.0 | -274.7 | 81.0 | ||||||||||||
| Depreciation & Amortization | 5.6 | 9.9 | - | - | ||||||||||||
| Stock Based Compensation | - | - | - | - | ||||||||||||
| Change in Working Capital | 76.0 | 95.7 | 130.3 | 68.7 | ||||||||||||
| Other Non-Cash Items | -156.4 | 206.2 | 274.8 | 99.2 | ||||||||||||
| Net Cash from Operating Activities | -66.1 | -34.3 | 130.3 | 248.9 | ||||||||||||
| -Investments in Property, Plant & Equipment | -0.0 | - | - | -40.0 | ||||||||||||
| -Acquisitions Net | - | - | - | - | ||||||||||||
| -Purchases of Investments | - | - | - | - | ||||||||||||
| Sales/Maturities of Investments | - | - | - | - | ||||||||||||
| Other Investing Activities | 0.0 | - | - | - | ||||||||||||
| Net Cash from Investing Activities | - | - | - | -40.0 | ||||||||||||
| Net Debt Issuance | 26.4 | 46.0 | -21.1 | 13.0 | ||||||||||||
| Net Stock Issuance | 45.0 | - | - | - | ||||||||||||
| -Net Dividends Paid | - | - | - | - | ||||||||||||
| Other Financing Activities | - | - | 36.5 | -39.0 | ||||||||||||
| Net Cash from Financing Activities | 71.4 | 46.0 | 15.4 | -26.0 | ||||||||||||
| Effect of Forex Changes | - | - | -168.2 | -168.2 | ||||||||||||
| Net Change in Cash | 5.3 | 11.8 | -22.5 | 14.7 | ||||||||||||
| Cash at End of Period | 33.3 | 45.1 | 22.6 | 213.1 | ||||||||||||
| Operating Cash Flow | -66.1 | -34.3 | 130.3 | 248.9 | ||||||||||||
| -Capital Expenditure | -0.0 | - | - | -40.0 | ||||||||||||
| Free Cash Flow | -66.1 | -34.3 | 130.3 | 208.9 | ||||||||||||