| (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 | Q4 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 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 30.3 | 51.7 | 37.8 | 52.3 | 42.5 | 75.2 | 51.2 | 170.7 | 51.0 | 83.2 | 84.5 | 173.3 | 190.0 | 223.5 | 236.9 | |||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 51.7 | 75.2 | 83.2 | 84.5 | 173.3 | 183.4 | 175.1 | 92.4 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 284.0 | 644.6 | 355.4 | 367.0 | - |
| Cash And Short Term Investments | 51.7 | 75.2 | 83.2 | 84.5 | 457.3 | 827.9 | 530.5 | 459.4 | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.5 | 10.9 | 10.4 | 20.7 | 14.0 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 145.4 | 148.6 | 150.6 | - | 146.4 | 131.7 | 61.9 | 9.6 | - |
| Accumulated Depreciation | 72.5 | 62.5 | 51.1 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 4.3 | 5.4 | 5.9 | 8.7 | 10.3 | 10.4 | 9.3 | 12.3 | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 75.0 | 83.2 | 88.3 | 69.0 | |||||
| Common Equity | |||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | ||||
| 183.4 |
| 158.1 |
| 280.4 |
| 135.9 |
| 175.1 |
| 161.0 |
| 112.6 |
| 92.7 |
| 92.4 |
| 83.1 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 357.0 | 355.4 | 340.3 | 389.8 | 373.4 | 367.0 | 161.1 | - | - | - |
| Cash And Short Term Investments | 30.3 | 51.7 | 37.8 | 52.3 | 42.5 | 75.2 | 51.2 | 170.7 | 51.0 | 83.2 | 84.5 | 173.3 | 190.0 | 223.5 | 236.9 | 183.4 | 158.1 | 280.4 | 492.9 | 530.5 | 501.2 | 502.4 | 466.1 | 459.4 | 244.2 | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.4 | 7.5 | 8.5 | 9.5 | 11.5 | 10.9 | 12.9 | 12.5 | 10.5 | 10.4 | 20.7 | 14.0 | 19.4 | 14.5 | 16.5 | 17.2 | 13.0 | 9.9 | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 273.3 | 257.7 | 260.7 | 282.7 | 291.6 | 303.4 | 304.4 | 457.1 | 395.4 | 459.1 | 469.7 | 471.3 | 502.9 | 602.2 | 716.1 | 845.1 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 145.4 | 145.4 | 145.4 | 145.8 | 148.6 | 148.6 | 148.6 | 148.4 | 150.6 | 150.6 | - | 146.4 | 145.0 | 142.2 | 138.0 | 131.7 | 113.7 | 93.9 | 73.7 | 61.9 | 49.7 | 38.4 | 22.0 | 9.6 | - | - | - | - |
| Accumulated Depreciation | 75.4 | 72.5 | 69.5 | 67.0 | 65.6 | 62.5 | 59.6 | 56.4 | 54.6 | 51.1 | - | 23.4 | 19.1 | 16.8 | 14.8 | 12.9 | 11.1 | |||||||||||
| Property,Plant & Equipment Net | 70.0 | 72.8 | 75.9 | 78.9 | 83.0 | 86.1 | 89.0 | 92.1 | 95.9 | 99.5 | 120.2 | 123.0 | 125.9 | 125.5 | 123.1 | 118.8 | ||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||||||||
| Operating Lease Right Of Use Assets | 38.8 | 39.9 | 40.9 | 42.0 | 44.1 | 45.2 | 46.3 | 58.4 | 64.5 | 63.7 | 57.1 | 58.0 | 38.8 | 39.5 | 40.2 | 41.3 | ||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | 3.5 | 3.6 | 3.5 | 3.8 | 1.9 | 2.3 | 5.0 | 6.4 | 5.2 | 6.6 | 9.0 | 5.8 | 6.2 | 5.8 | 6.3 | 5.2 | 2.3 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 396.0 | 415.9 | 439.8 | 470.6 | 508.0 | 548.7 | 589.1 | 646.9 | 586.4 | 642.8 | 978.1 | 1,038.6 | 1,079.2 | 1,126.7 | 1,179.0 | 1,227.8 | ||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 4.9 | 4.3 | 3.7 | 4.9 | 5.1 | 5.4 | 5.5 | 12.9 | 5.8 | 5.9 | 8.7 | 10.3 | 11.5 | 11.0 | 14.9 | 10.4 | 10.2 | 9.1 | 7.2 | 9.3 | 8.0 | 23.5 | 13.0 | 12.3 | 3.1 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.3 | 0.2 | 39.0 | - | |||||||||||
| Operating Lease Liabilities Current | 8.4 | 8.2 | 8.0 | 7.8 | 7.6 | 7.5 | 7.4 | 7.2 | 6.9 | 6.8 | - | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | ||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Liabilities | 28.3 | 32.5 | 31.8 | 31.7 | 30.0 | 35.5 | 32.6 | 37.3 | 30.9 | 37.1 | 36.6 | 48.2 | 53.5 | 46.0 | 54.8 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 72.6 | 75.0 | 77.1 | 79.2 | 81.3 | 83.2 | 85.1 | 87.0 | 88.9 | 88.3 | 69.0 | 69.9 | 50.6 | 51.2 | 51.6 | 50.8 | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 16.1 | 15.8 | 15.5 | 15.1 | 11.3 | 7.8 | 7.7 | 7.6 | 5.2 | 5.2 | 7.2 | 4.1 | 5.2 | 5.7 | 2.8 | 3.1 | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 117.1 | 123.4 | 124.4 | 126.0 | 122.6 | 126.5 | 125.4 | 131.8 | 125.0 | 130.6 | 112.8 | 122.2 | 109.3 | 102.9 | 109.3 | 148.2 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Retained Earnings | (2,053.3) | (2,010.7) | (1,971.9) | (1,930.5) | (1,879.6) | (1,819.8) | (1,759.9) | (1,693.6) | (1,627.2) | (1,562.2) | (973.2) | (903.3) | (828.5) | (750.3) | (679.4) | (646.3) | (577.8) | |||||||||||
| Accumulated Other Comprehensive Income | (0.2) | 0.3 | 0.2 | (0.0) | 0.0 | (0.1) | 0.2 | (0.8) | (0.9) | (1.0) | (9.2) | (2.6) | (0.4) | (0.3) | (0.1) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | 278.9 | 292.5 | 315.3 | 344.6 | 385.4 | 422.2 | 463.7 | 515.0 | 461.4 | 512.2 | 865.3 | 916.4 | 969.9 | 1,023.8 | 1,069.8 | 1,079.6 | 1,118.7 | |||||||||||
| Total Equity | 278.9 | 292.5 | 315.3 | 344.6 | 385.4 | 422.2 | 463.7 | 515.0 | 461.4 | 512.2 | 865.3 | 916.4 | 969.9 | 1,023.8 | 1,069.8 | 1,079.6 | 1,118.7 | 1,163.4 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Working Capital | 245.0 | 225.2 | 228.9 | 251.0 | 261.6 | 267.9 | 271.8 | 419.8 | 364.5 | 422.0 | 433.1 | 423.1 | 449.4 | 556.2 | 661.2 | 750.8 | 803.9 | 868.7 | ||||||||||
| Book Value | 278.9 | 292.5 | 315.3 | 344.6 | 385.4 | 422.2 | 463.7 | 515.0 | 461.4 | 512.2 | 865.3 | 916.4 | 969.9 | 1,023.8 | 1,069.8 | 1,079.6 | 1,118.7 | 1,163.4 | ||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1,118.7 | 1,163.4 | ||||||||||
| 17.2 |
| 14.0 |
| 8.6 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 257.7 | 303.4 | 459.1 | 469.7 | 471.3 | 845.1 | 544.6 | 468.0 | - |
| - |
| 23.4 |
| 12.9 |
| 5.5 |
| 1.0 |
| - |
| Property,Plant & Equipment Net | 72.8 | 86.1 | 99.5 | 120.2 | 123.0 | 118.8 | 56.4 | 8.6 | - |
| Long Term Investments | - | - | - | - | - | - | - | 262.0 | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | 0.0 | 0.2 | 0.8 | - |
| Operating Lease Right Of Use Assets | 39.9 | 45.2 | 63.7 | 57.1 | 58.0 | 41.3 | 44.5 | 33.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.6 | 2.3 | 6.6 | 9.0 | 5.8 | 5.2 | 4.6 | 0.2 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 415.9 | 548.7 | 642.8 | 978.1 | 1,050.8 | 1,227.8 | 717.8 | 773.9 | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | 0.1 | 0.1 | 0.2 | 39.0 | 0.0 | - | - |
| Operating Lease Liabilities Current | 8.2 | 7.5 | 6.8 | - | 3.2 | 3.0 | 1.7 | - | - |
| Accrued Expenses | 10.2 | 12.1 | 12.7 | - | 16.1 | - | - | - | - |
| Other Current Liabilities | 2.4 | 1.1 | 1.8 | - | 1.7 | 4.8 | 3.0 | 0.6 | - |
| Total Current Liabilities | 32.5 | 35.5 | 37.1 | 36.6 | 47.9 | 94.3 | 33.1 | 29.5 | - |
| 69.9 |
| 50.8 |
| 51.3 |
| 34.5 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 15.8 | 7.8 | 5.2 | 7.2 | 7.8 | 3.1 | 4.4 | 6.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 123.4 | 126.5 | 130.6 | 112.8 | 125.6 | 148.2 | 88.8 | 70.7 | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,010.7) | (1,819.8) | (1,562.2) | (973.2) | (894.6) | (712.5) | (396.1) | (211.5) | - |
| Accumulated Other Comprehensive Income | 0.3 | (0.1) | (1.0) | (9.2) | (2.6) | 0.3 | 1.1 | 0.3 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 292.5 | 422.2 | 512.2 | 865.3 | 925.2 | 1,013.5 | 629.0 | 703.2 | 0.0 |
| Total Equity | 292.5 | 422.2 | 512.2 | 865.3 | 925.2 | 1,013.5 | 629.0 | 703.2 | 0.0 |
| - |
| - |
| - |
| - |
| Working Capital | 225.2 | 267.9 | 422.0 | 433.1 | 423.4 | 750.8 | 511.5 | 438.5 | - |
| Book Value | 292.5 | 422.2 | 512.2 | 865.3 | 925.2 | 1,013.5 | 629.0 | 703.2 | 0.0 |
| Tangible Book Value | - | - | - | - | - | 1,013.5 | 628.9 | 702.4 | - |
| 11.5 |
| 14.0 |
| 8.5 |
| 9.1 |
| 10.5 |
| 8.6 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 854.1 |
| 909.6 |
| 504.4 |
| 544.6 |
| 509.8 |
| 511.5 |
| 476.6 |
| 468.0 |
| 247.4 |
| - |
| - |
| - |
| 9.3 |
| 7.4 |
| 5.5 |
| 3.8 |
| 2.6 |
| 1.6 |
| 1.0 |
| - |
| - |
| - |
| - |
| 102.7 |
| 84.6 |
| 66.3 |
| 56.4 |
| 45.9 |
| 35.8 |
| 20.4 |
| 8.6 |
| 4.7 |
| - |
| - |
| - |
| - |
| 60.1 |
| 58.3 |
| 100.7 |
| 147.8 |
| 214.6 |
| 262.0 |
| 154.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.2 |
| 0.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| 0.9 |
| - |
| - |
| - |
| 41.6 |
| 42.4 |
| 43.8 |
| 44.5 |
| 31.4 |
| 31.9 |
| 32.4 |
| 33.0 |
| 25.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 4.7 |
| 4.6 |
| 3.1 |
| 2.2 |
| 0.4 |
| 0.2 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,222.5 |
| 1,258.5 |
| 688.5 |
| 717.8 |
| 695.5 |
| 734.0 |
| 749.4 |
| 773.9 |
| 435.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.4 |
| 1.8 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.3 |
| 1.4 |
| 0.6 |
| - |
| - |
| - |
| - |
| 94.3 |
| 50.1 |
| 40.9 |
| 26.8 |
| 33.1 |
| 33.4 |
| 38.0 |
| 27.3 |
| 29.5 |
| 159.5 |
| - |
| - |
| - |
| 50.8 |
| 51.1 |
| 51.5 |
| 51.3 |
| 37.7 |
| 34.9 |
| 34.8 |
| 34.5 |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 3.2 |
| 3.7 |
| 4.4 |
| 4.8 |
| 5.5 |
| 6.1 |
| 6.8 |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 103.8 |
| 95.1 |
| 82.0 |
| 88.8 |
| 75.8 |
| 78.4 |
| 68.1 |
| 70.7 |
| 192.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (511.6) |
| (450.6) |
| (396.1) |
| (335.1) |
| (284.4) |
| (243.1) |
| (211.5) |
| (181.0) |
| - |
| - |
| - |
| 0.3 |
| 1.0 |
| 1.8 |
| 1.6 |
| 1.1 |
| 1.9 |
| 2.2 |
| 1.4 |
| 0.3 |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,163.4 |
| 606.5 |
| 629.0 |
| 619.7 |
| 655.6 |
| 681.2 |
| 703.2 |
| (168.4) |
| (129.4) |
| (2.6) |
| 0.0 |
| 606.5 |
| 629.0 |
| 619.7 |
| 655.6 |
| 681.2 |
| 703.2 |
| (168.4) |
| (129.4) |
| (2.6) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.6 |
| 511.5 |
| 476.4 |
| 473.5 |
| 449.4 |
| 438.5 |
| 87.9 |
| - |
| - |
| - |
| 606.5 |
| 629.0 |
| 619.7 |
| 655.6 |
| 681.2 |
| 703.2 |
| (168.4) |
| (129.4) |
| (2.6) |
| 0.0 |
| 606.5 |
| 628.9 |
| 619.4 |
| 655.2 |
| 680.6 |
| 702.4 |
| (169.3) |
| - |
| - |
| - |