Get the full experience
We save the real magic for signed-in users.
| Millions USD (ex. Per Share) | 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 | -214.1 | -705.8 | -245.0 | -302.9 | ||||||
| Depreciation & Amortization | 33.3 | 37.2 | 4.1 | 84.9 | ||||||
| Stock Based Compensation | - | 534.1 | 124.7 | 154.5 | ||||||
| Change in Working Capital | -37.8 | -37.8 | -178.5 | -122.9 | ||||||
| Other Non-Cash Items | 4.3 | -16.8 | 129.3 | 7.1 | ||||||
| Net Cash from Operating Activities | -214.3 | -189.0 | -218.1 | -185.7 | ||||||
| -Investments in Property, Plant & Equipment | -34.6 | -22.1 | -27.3 | -29.0 | ||||||
| -Acquisitions Net | -5.7 | -95.2 | -376.7 | 4.1 | ||||||
| -Purchases of Investments | - | -36.2 | -2.7 | -2.7 | ||||||
| Sales/Maturities of Investments | - | 23.1 | 8.3 | - | ||||||
| Other Investing Activities | - | - | - | -4.9 | ||||||
| Net Cash from Investing Activities | -40.3 | -130.4 | -398.4 | -32.6 | ||||||
| Net Debt Issuance | 82.6 | - | 735.8 | 726.5 | ||||||
| Net Stock Issuance | 41.3 | 579.5 | 192.5 | -3.0 | ||||||
| -Net Dividends Paid | -5.6 | -5.6 | - | - | ||||||
| Other Financing Activities | -0.7 | -79.5 | -44.1 | -132.4 | ||||||
| Net Cash from Financing Activities | 117.5 | 494.3 | 884.1 | 591.0 | ||||||
| Effect of Forex Changes | -0.0 | 0.3 | -3.8 | 0.0 | ||||||
| Net Change in Cash | -137.1 | 175.2 | 263.8 | 372.5 | ||||||
| Cash at End of Period | 166.6 | 341.8 | 604.8 | 1,979.2 | ||||||
| Operating Cash Flow | -214.3 | -189.0 | -218.1 | -185.7 | ||||||
| -Capital Expenditure | -34.6 | -22.1 | -21.0 | -30.8 | ||||||
| Free Cash Flow | -248.9 | -211.2 | -239.1 | -216.5 | ||||||