| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 1,021.5 | 834.5 | 464.6 | 69.4 | 746.6 | 36.6 | - |
| Restricted Cash | 7.3 | 6.8 | 6.9 | - | - | - | - |
| Short Term Investments | - | 0.0 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 1,021.5 | 834.5 | 464.6 | 69.4 | 746.6 | 36.6 | - |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 47.3 | 12.5 | 7.9 | 9.8 | 7.6 | 0.8 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 288.9 | 145.2 | 67.0 | 15.1 | 7.3 | 1.7 | - |
| Accumulated Depreciation | 35.3 | 18.4 | 9.4 | 3.6 | 1.4 | ||
| Current Liabilities | |||||||
| Accounts Payable | 30.2 | 14.6 | 14.3 | 3.6 | 3.4 | 2.1 | - |
| Short Term Debt | 0.8 | 0.0 | 0.0 | 9.3 | 9.5 | 0.6 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 79.5 | 64.0 | 7.2 | 0.0 | 9.3 | 0.3 | - |
| Operating Lease Liabilities Non-Current | 36.3 | 11.3 | 13.2 | 9.2 | 1.2 | 1.5 | |
| Common Equity | |||||||
| Common Stock | 0.1 | 0.1 | - | - | - | - | - |
| Additional Paid In Capital | 4,507.9 | 2,438.4 | 1,515.9 | 1,185.0 | 1,072.5 | 61.7 | |
| Supplementary Data | |||||||
| Total Debt | 80.3 | 64.0 | 7.2 | 9.3 | 18.8 | 0.9 | - |
| Net debt | (941.2) | (770.5) | (457.4) | (60.1) | (727.8) | (35.7) | - |
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||
| Cash And Equivalents | 951.1 | 1,021.5 | 595.5 | 1,724.0 | 1,030.4 | 834.5 | 501.7 | 360.4 | 405.8 | 464.6 | 461.4 | 407.6 | 299.2 | 69.4 | 112.5 | |||||||||||
| Other Current Assets | 56.8 | 4.6 | 0.8 | 1.6 | 0.3 | 0.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 2,076.1 | 858.4 | 480.2 | 545.5 | 754.8 | 37.4 | - |
| 0.1 |
| - |
| Property,Plant & Equipment Net | 253.6 | 126.8 | 57.6 | 11.5 | 5.9 | 1.6 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 0.1 | 0.0 | - | - | - | - | - |
| Intangible Assets | 80.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | - |
| Operating Lease Right Of Use Assets | 40.8 | 8.1 | 8.9 | 11.9 | 4.5 | 2.3 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15.1 | 7.6 | 7.2 | 4.5 | 2.7 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 2,465.9 | 1,001.2 | 554.3 | 573.8 | 768.4 | 41.8 | - |
| Deferred Revenue Current | 1.3 | 0.9 | 0.0 | - | - | - | - |
| Operating Lease Liabilities Current | 5.3 | 3.7 | 2.8 | 3.7 | 3.1 | 0.8 | - |
| Accrued Expenses | 29.7 | 22.2 | 16.7 | 7.8 | 2.6 | 0.0 | - |
| Other Current Liabilities | 68.1 | 52.8 | 96.9 | 36.7 | 12.3 | 0.3 | - |
| Total Current Liabilities | 104.4 | 71.1 | 114.0 | 53.3 | 28.3 | 3.8 | - |
| - |
| Deferred Revenue Non-Current | 10.0 | 11.8 | 10.8 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.0 | 12.8 | 12.9 | 11.0 | 0.4 | 0.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 263.1 | 248.6 | 187.2 | 80.5 | 69.5 | 5.9 | - |
| - |
| Retained Earnings | (2,303.8) | (1,685.6) | (1,148.8) | (690.9) | (373.6) | (25.8) | - |
| Accumulated Other Comprehensive Income | (1.4) | (0.3) | 0.0 | (0.8) | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,202.8 | 752.6 | 367.1 | 493.3 | 698.9 | 35.9 | 4.9 |
| Total Equity | 2,202.8 | 752.6 | 367.1 | 493.3 | 698.9 | 35.9 | 4.9 |
| Working Capital | 1,971.7 | 787.3 | 366.2 | 492.2 | 726.5 | 33.6 | - |
| Book Value | 2,202.8 | 752.6 | 367.1 | 493.3 | 698.9 | 35.9 | 4.9 |
| Tangible Book Value | 2,122.5 | 752.3 | 366.7 | 492.9 | 698.4 | 35.4 | - |
| 654.8 |
| 704.2 |
| 746.6 |
| 796.2 |
| 0.3 |
| 0.4 |
| 36.6 |
| 0.1 |
| - |
| - |
| - |
| Restricted Cash | 7.3 | 7.3 | 602.8 | 1,730.5 | 6.5 | 6.8 | 508.4 | 367.1 | 412.5 | 471.5 | 468.7 | 414.8 | 306.4 | 72.3 | 115.4 | 657.7 | 707.1 | 746.9 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 951.1 | 1,021.5 | 595.5 | 1,724.0 | 1,030.4 | 834.5 | 501.7 | 360.4 | 405.8 | 464.6 | 461.4 | 407.6 | 299.2 | 69.4 | 112.5 | 654.8 | 704.2 | 746.6 | 796.2 | 0.3 | 0.4 | 36.6 | 0.1 | - | - | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 58.1 | 47.3 | 30.6 | 22.8 | 22.3 | 12.5 | 11.0 | 5.4 | 7.7 | 7.9 | 3.9 | 6.6 | 6.7 | 9.8 | 10.8 | 10.1 | 9.3 | 7.6 | ||||||||
| Other Current Assets | 58.5 | 56.8 | 12.9 | 3.7 | 5.8 | 4.6 | 3.6 | 2.5 | 1.8 | 0.8 | 3.1 | 1.2 | 2.1 | 1.6 | 1.0 | 1.4 | 0.4 | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 1,899.8 | 2,076.1 | 1,692.1 | 1,757.0 | 1,065.0 | 858.4 | 523.0 | 375.0 | 422.0 | 480.2 | 475.7 | 422.6 | 465.9 | 545.5 | 615.3 | 669.2 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 319.8 | 288.9 | 198.4 | 174.4 | 154.2 | 145.2 | 128.5 | 105.5 | 82.8 | 67.0 | 57.1 | 47.7 | 29.2 | 15.1 | 13.3 | 11.0 | 7.9 | 7.3 | 5.2 | - | - | 1.7 | - | - | - | - |
| Accumulated Depreciation | 41.2 | 35.3 | 30.6 | 26.3 | 22.1 | 18.4 | 15.4 | 12.6 | 10.7 | 9.4 | 7.2 | 5.4 | 4.5 | 3.6 | 3.4 | 2.7 | 2.0 | |||||||||
| Property,Plant & Equipment Net | 278.6 | 253.6 | 167.8 | 148.1 | 132.1 | 126.8 | 113.1 | 92.9 | 72.1 | 57.6 | 49.9 | 42.3 | 24.7 | 11.5 | 9.9 | 8.3 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 2.4 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Intangible Assets | 81.6 | 80.2 | 5.3 | 5.5 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||
| Operating Lease Right Of Use Assets | 39.3 | 40.8 | 18.4 | 11.0 | 7.6 | 8.1 | 7.4 | 8.0 | 8.7 | 8.9 | 9.5 | 10.1 | 10.7 | 11.9 | 11.1 | 12.1 | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Assets | 21.1 | 15.1 | 16.0 | 16.7 | 9.6 | 7.6 | 7.6 | 7.7 | 7.7 | 7.2 | 4.1 | 6.1 | 4.2 | 4.5 | 0.9 | 1.2 | 2.1 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 2,322.8 | 2,465.9 | 1,899.6 | 1,938.3 | 1,214.6 | 1,001.2 | 651.5 | 484.0 | 510.9 | 554.3 | 539.6 | 481.5 | 505.9 | 573.8 | 637.6 | 691.2 | ||||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | 25.4 | 30.2 | 23.7 | 22.7 | 14.8 | 14.6 | 23.5 | 25.1 | 14.1 | 14.3 | 15.6 | 14.6 | 6.4 | 3.6 | 5.2 | 2.0 | 1.8 | 3.4 | 19.4 | 0.1 | 0.1 | 2.1 | - | - | - | - |
| Short Term Debt | 1.4 | 0.8 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 4.6 | 7.0 | 9.3 | 9.4 | 9.4 | 9.5 | 9.5 | ||||||||
| Deferred Revenue Current | 1.3 | 1.3 | 2.2 | 0.9 | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Liabilities Current | 4.7 | 5.3 | 5.4 | 4.5 | 4.0 | 3.7 | 3.6 | 3.3 | 3.3 | 2.8 | 2.9 | 3.0 | 3.1 | 3.7 | 4.1 | 4.3 | ||||||||||
| Accrued Expenses | 17.5 | 29.7 | 23.8 | 15.1 | 11.2 | 22.2 | 20.7 | 16.0 | 12.7 | 16.7 | 14.1 | 9.7 | 7.6 | 7.8 | 6.8 | 5.3 | 4.0 | 2.6 | ||||||||
| Other Current Liabilities | 73.7 | 68.1 | 63.9 | 51.6 | 48.6 | 52.8 | 59.6 | 55.2 | 52.8 | 96.9 | 96.2 | 135.5 | 47.5 | 36.7 | 25.1 | 28.0 | 19.4 | |||||||||
| Total Current Liabilities | 105.2 | 104.4 | 93.0 | 78.8 | 67.4 | 71.1 | 86.7 | 83.6 | 70.2 | 114.0 | 117.0 | 157.7 | 64.0 | 53.3 | 43.8 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | 78.8 | 79.5 | - | - | 64.1 | 64.0 | 64.0 | 32.7 | 18.1 | 7.2 | 0.0 | 0.0 | 0.0 | 0.0 | 2.3 | 4.7 | 7.0 | 9.3 | 11.7 | - | - | 0.3 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 36.9 | 36.3 | 19.1 | 13.0 | 10.2 | 11.3 | 10.9 | 11.5 | 12.4 | 13.2 | 13.5 | 13.9 | 8.8 | 9.2 | 7.6 | 8.2 | ||||||||||
| Deferred Revenue Non-Current | 10.0 | 10.0 | 10.0 | 13.3 | 13.3 | 11.8 | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 15.4 | 13.0 | 10.5 | 13.9 | 13.9 | 12.8 | 12.6 | 12.6 | 11.9 | 12.9 | 11.8 | 11.0 | 11.0 | 11.0 | 11.2 | 1.0 | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 243.4 | 263.1 | 245.3 | 257.4 | 203.3 | 248.6 | 183.8 | 150.0 | 131.7 | 187.2 | 175.1 | 205.2 | 95.8 | 80.5 | 80.4 | 73.0 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,604.0 | 4,507.9 | 3,771.5 | 3,665.9 | 2,790.4 | 2,438.4 | 1,955.3 | 1,706.3 | 1,644.5 | 1,515.9 | 1,404.2 | 1,264.4 | 1,214.2 | 1,185.0 | 1,153.9 | 1,122.7 | ||||||||||
| Retained Earnings | (2,521.5) | (2,303.8) | (2,114.9) | (1,985.0) | (1,779.0) | (1,685.6) | (1,487.5) | (1,372.2) | (1,265.3) | (1,148.8) | (1,039.7) | (988.1) | (804.0) | (690.9) | (595.5) | (504.5) | (432.8) | |||||||||
| Accumulated Other Comprehensive Income | (3.2) | (1.4) | (2.4) | (0.1) | (0.2) | (0.3) | (0.1) | (0.1) | 0.0 | 0.0 | 0.0 | 0.0 | (0.1) | (0.8) | (1.2) | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 2,079.4 | 2,202.8 | 1,654.3 | 1,680.9 | 1,011.3 | 752.6 | 467.7 | 334.0 | 379.2 | 367.1 | 364.5 | 276.3 | 410.1 | 493.3 | 557.2 | 618.2 | 663.7 | |||||||||
| Total Equity | 2,079.4 | 2,202.8 | 1,654.3 | 1,680.9 | 1,011.3 | 752.6 | 467.7 | 334.0 | 379.2 | 367.1 | 364.5 | 276.3 | 410.1 | 493.3 | 557.2 | 618.2 | 663.7 | 698.9 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 80.2 | 80.3 | - | - | 64.1 | 64.0 | 64.0 | 32.7 | 18.1 | 7.2 | 2.3 | 4.6 | 7.0 | 9.3 | 11.7 | 14.1 | 16.5 | 18.8 | 18.7 | - | - | 0.9 | - | - | - | - |
| Net debt | (870.9) | (941.2) | - | - | (966.3) | (770.5) | (437.7) | (327.7) | (387.7) | (457.4) | (459.1) | (403.0) | (292.2) | (60.1) | (100.8) | (640.7) | (687.7) | (727.8) | ||||||||
| Working Capital | 1,794.6 | 1,971.7 | 1,599.1 | 1,678.2 | 997.6 | 787.3 | 436.3 | 291.4 | 351.8 | 366.2 | 358.7 | 264.9 | 401.9 | 492.2 | 571.5 | 625.5 | 682.5 | |||||||||
| Book Value | 2,079.4 | 2,202.8 | 1,654.3 | 1,680.9 | 1,011.3 | 752.6 | 467.7 | 334.0 | 379.2 | 367.1 | 364.5 | 276.3 | 410.1 | 493.3 | 557.2 | 618.2 | 663.7 | 698.9 | ||||||||
| Tangible Book Value | 1,995.4 | 2,122.5 | 1,649.0 | 1,675.4 | 1,011.0 | 752.3 | 467.3 | 333.6 | 378.8 | 366.7 | 364.1 | 275.9 | 409.7 | 492.9 | 556.8 | 617.8 | 663.3 | |||||||||
| 1.1 |
| 0.3 |
| 0.4 |
| 0.8 |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 716.8 |
| 754.8 |
| 797.7 |
| 0.5 |
| 0.8 |
| 37.4 |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.9 |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 5.9 |
| 5.9 |
| 4.3 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| 12.7 |
| 4.5 |
| 2.7 |
| - |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| 0.5 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 737.9 |
| 768.4 |
| 805.7 |
| 500.8 |
| 501.0 |
| 41.8 |
| 0.4 |
| - |
| - |
| - |
| 7.0 |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 3.1 |
| 1.7 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 4.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| 12.3 |
| 1.6 |
| 0.0 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| 43.7 |
| 34.3 |
| 28.3 |
| 29.7 |
| 7.9 |
| 4.3 |
| 3.8 |
| - |
| - |
| - |
| - |
| 8.8 |
| 1.2 |
| 1.0 |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.4 |
| 0.5 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| 69.5 |
| 83.8 |
| 46.1 |
| 49.6 |
| 5.9 |
| 0.4 |
| - |
| - |
| - |
| 1,096.5 |
| 1,072.5 |
| 1,052.2 |
| 0.0 |
| 0.0 |
| 61.7 |
| - |
| - |
| - |
| - |
| (373.6) |
| (330.3) |
| (45.5) |
| (48.7) |
| (25.8) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 698.9 |
| 721.9 |
| (11.8) |
| 20.1 |
| 35.9 |
| 39.7 |
| (4.0) |
| 0.9 |
| 4.9 |
| 721.9 |
| (11.8) |
| 20.1 |
| 35.9 |
| 39.7 |
| (4.0) |
| 0.9 |
| 4.9 |
| (777.5) |
| - |
| - |
| (35.7) |
| - |
| - |
| - |
| - |
| 726.5 |
| 768.0 |
| (7.3) |
| (3.4) |
| 33.6 |
| - |
| - |
| - |
| - |
| 721.9 |
| (11.8) |
| 20.1 |
| 35.9 |
| 39.7 |
| (4.0) |
| 0.9 |
| 4.9 |
| 698.4 |
| 721.4 |
| - |
| - |
| 35.4 |
| - |
| - |
| - |
| - |