| (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 | Q4 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 177.1 | 253.4 | 262.2 | 234.8 | 214.4 | 197.5 | 177.7 | 174.2 | 233.2 | 223.1 | 236.9 | 145.2 | - | 149.2 | - | ||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 253.4 | 197.5 | 223.1 | 145.2 | - | 57.1 | - | - |
| Restricted Cash | 3.1 | 3.4 | 3.2 | 7.3 | - | 6.9 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 253.4 | 197.5 | 223.1 | 145.2 | - | 57.1 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 0.7 | 1.3 | 2.4 | 1.7 | - | 0.6 | - | - |
| Current Assets | ||||||||
| Inventory | 338.8 | 297.0 | 254.3 | 286.4 | - | 108.0 | - | - |
| Prepaid Expenses | 25.4 | 31.9 | 26.3 | 29.9 | - | 20.0 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 527.9 | 462.7 | 376.9 | 280.3 | - | 234.4 | - | - |
| Accumulated Depreciation | 211.7 | 180.2 | 156.6 | 51.9 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 78.4 | 68.6 | 63.7 | 62.6 | - | 29.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 467.2 | 402.9 | 362.6 | 295.7 | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 207.7 | 200.7 | 194.8 | 189.5 | - | 1.7 | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| - |
| 50.7 |
| - |
| - |
| - |
| - |
| Restricted Cash | 3.2 | 3.1 | 3.6 | 3.6 | 3.5 | 3.4 | 3.2 | 3.2 | 3.2 | 3.2 | 3.5 | 7.3 | - | 5.9 | - | - | 6.9 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 177.1 | 253.4 | 262.2 | 234.8 | 214.4 | 197.5 | 177.7 | 174.2 | 233.2 | 223.1 | 236.9 | 145.2 | - | 149.2 | - | - | 50.7 | - | - | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 0.4 | 0.7 | 1.1 | 1.0 | 1.1 | 1.3 | 1.2 | 1.5 | 1.8 | 2.4 | 2.0 | 1.7 | - | 0.4 | - | - | 0.6 | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | 369.5 | 338.8 | 328.7 | 311.1 | 301.4 | 297.0 | 294.6 | 273.6 | 268.4 | 254.3 | 269.0 | 286.4 | - | 170.6 | - | - | 108.0 | - | - | - | - |
| Prepaid Expenses | 31.6 | 25.4 | 30.5 | 27.1 | 32.4 | 31.9 | 32.5 | 38.0 | 33.1 | 26.3 | 23.3 | 20.5 | - | 20.4 | - | - | 19.7 | - | |||
| Other Current Assets | - | - | - | - | - | - | 2.2 | 2.0 | - | 4.8 | 5.3 | 4.5 | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 581.8 | 621.4 | 626.2 | 577.6 | 552.8 | 531.0 | 509.3 | 490.5 | 539.8 | 509.3 | 534.6 | 461.2 | - | 346.4 | - | - | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Property,Plant & Equipment Net | 322.0 | 316.2 | 310.4 | 303.4 | 297.5 | 282.5 | 285.3 | 268.3 | 243.2 | 220.2 | 199.6 | 152.3 | - | 137.0 | - | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | 11.0 | - | 11.0 | - | - | 11.0 | - | |||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Lease Right Of Use Assets | 408.8 | 391.3 | 384.7 | 367.5 | 345.7 | 322.3 | 348.6 | 352.5 | 322.9 | 302.2 | 309.6 | 257.3 | - | - | - | - | |||||
| Deferred Tax Assets | 18.9 | 19.5 | 10.7 | 22.6 | 21.4 | 21.1 | 15.4 | 14.3 | 19.0 | 19.1 | 16.6 | 16.8 | - | - | - | - | - | ||||
| Other Non-Current Assets | 2.3 | 2.1 | 2.0 | 2.1 | 2.0 | 2.3 | 2.7 | 3.0 | 2.4 | 4.5 | 3.1 | 2.3 | - | 0.9 | - | - | 1.3 | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 1,377.5 | 1,394.7 | 1,378.6 | 1,318.4 | 1,264.9 | 1,206.3 | 1,209.3 | 1,177.3 | 1,176.4 | 1,105.1 | 1,113.9 | 939.4 | - | 495.3 | - | - | |||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 67.9 | 78.4 | 69.5 | 70.5 | 59.7 | 68.6 | 73.6 | 67.9 | 62.1 | 63.7 | 58.1 | 62.6 | - | 30.4 | - | - | 29.1 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | 271.2 | 235.9 | 254.0 | 233.1 | 263.2 | 220.9 | 224.1 | 210.3 | 202.9 | 173.8 | 212.4 | 202.6 | - | 260.2 | - | - | 154.1 | ||||
| Operating Lease Liabilities Current | 64.5 | 60.1 | 62.4 | 55.1 | 48.9 | 42.2 | 51.7 | 49.5 | 42.7 | 33.1 | 41.2 | 40.0 | - | - | - | - | |||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 466.4 | 453.3 | 466.2 | 434.7 | 437.3 | 402.5 | 415.7 | 392.1 | 446.9 | 342.3 | 389.3 | 375.6 | - | 336.7 | - | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 482.1 | 467.2 | 455.9 | 441.9 | 422.8 | 402.9 | 415.4 | 417.9 | 383.7 | 362.6 | 355.8 | 295.7 | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 4.2 | 3.7 | 3.6 | 3.5 | 3.4 | 3.9 | 4.1 | 4.4 | 4.6 | 4.1 | 4.2 | 4.3 | - | 51.3 | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 1,004.8 | 976.5 | 978.2 | 932.8 | 916.1 | 862.6 | 888.7 | 868.0 | 890.7 | 764.9 | 805.4 | 729.7 | - | 515.1 | - | - | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 210.3 | 207.7 | 205.0 | 202.4 | 200.8 | 200.7 | 198.9 | 197.6 | 196.3 | 194.8 | 194.3 | 189.5 | - | 2.8 | - | - | 1.7 | ||||
| Retained Earnings | 162.2 | 210.4 | 195.3 | 183.0 | 147.8 | 142.9 | 121.6 | 111.5 | 89.2 | 145.3 | 114.1 | 20.1 | - | (22.7) | - | - | (37.8) | ||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 372.7 | 418.2 | 400.4 | 385.6 | 348.8 | 343.7 | 320.6 | 309.3 | 285.6 | 340.2 | 308.5 | 209.7 | 31.5 | (19.8) | (34.9) | (29.8) | (34.4) | ||||
| Total Equity | 372.7 | 418.2 | 400.4 | 385.6 | 348.8 | 343.7 | 320.6 | 309.3 | 285.6 | 340.2 | 308.5 | 209.7 | 31.5 | (23.2) | (38.2) | (29.8) | (34.4) | (31.9) | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Working Capital | 115.5 | 168.1 | 160.0 | 142.8 | 115.4 | 128.6 | 93.6 | 98.4 | 92.8 | 166.9 | 145.2 | 85.6 | - | 9.7 | - | - | (26.1) | - | |||
| Book Value | 372.7 | 418.2 | 400.4 | 385.6 | 348.8 | 343.7 | 320.6 | 309.3 | 285.6 | 340.2 | 308.5 | 209.7 | 31.5 | (19.8) | (34.9) | (29.8) | (34.4) | (31.9) | |||
| Tangible Book Value | 361.7 | 407.3 | 389.5 | 374.7 | 337.9 | 332.8 | 309.7 | 298.3 | 274.7 | 329.3 | 297.5 | 198.7 | - | (30.8) | - | - | (45.4) | ||||
| - |
| - |
| Other Current Assets | 3.0 | 2.8 | 4.8 | 9.5 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 621.4 | 531.0 | 509.3 | 470.5 | - | 192.6 | - | - |
| - |
| 46.8 |
| - |
| - |
| Property,Plant & Equipment Net | 316.2 | 282.5 | 220.2 | 140.6 | - | 117.7 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 11.0 | 11.0 | 11.0 | 11.0 | - | 11.0 | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 391.3 | 322.3 | 302.2 | 257.3 | - | - | - | - |
| Deferred Tax Assets | 19.5 | 21.1 | 19.1 | 16.8 | - | 0.0 | - | - |
| Other Non-Current Assets | 2.1 | 2.3 | 4.5 | 2.3 | - | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,394.7 | 1,206.3 | 1,105.1 | 937.1 | - | 322.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 235.9 | 220.9 | 173.8 | 202.6 | - | 154.1 | - | - |
| Operating Lease Liabilities Current | 60.1 | 42.2 | 33.1 | 39.3 | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 453.3 | 402.5 | 342.3 | 373.3 | - | 213.2 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | 3.9 | 4.1 | 4.3 | - | 25.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 976.5 | 862.6 | 764.9 | 727.4 | - | 357.0 | - | - |
| - |
| - |
| Retained Earnings | 210.4 | 142.9 | 145.3 | 20.1 | - | (28.4) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | (7.7) | - | - |
| Total Stockholders Equity | 418.2 | 343.7 | 340.2 | 209.7 | 31.5 | (26.8) | (38.0) | (46.5) |
| Total Equity | 418.2 | 343.7 | 340.2 | 209.7 | 31.5 | (34.4) | (38.0) | (46.5) |
| - |
| - |
| Working Capital | 168.1 | 128.6 | 166.9 | 97.3 | - | (20.6) | - | - |
| Book Value | 418.2 | 343.7 | 340.2 | 209.7 | 31.5 | (26.8) | (38.0) | (46.5) |
| Tangible Book Value | 407.3 | 332.8 | 329.3 | 198.7 | - | (37.7) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 315.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 212.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 352.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (31.9) |
| (22.5) |
| (33.4) |
| (46.5) |
| (22.5) |
| (33.4) |
| (46.5) |
| - |
| - |
| - |
| - |
| - |
| (22.5) |
| (33.4) |
| (46.5) |
| - |
| - |
| - |
| - |