| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 80.2 | 83.4 | 48.8 | 94.1 | 231.6 | 272.4 | 306.0 | - | - |
| Restricted Cash | 0.1 | 0.0 | 0.1 | 0.1 | 0.3 | 0.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 80.2 | 83.4 | 48.8 | 94.1 | 231.6 | 272.4 | 306.0 | - | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | 45.7 | 39.2 | 39.7 | 24.8 | 19.3 | 13.9 | 0.0 | - | - |
| Prepaid Expenses | - | - | 9.5 | 13.6 | 12.5 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 5.3 | 5.3 | 5.3 | 5.1 | 5.3 | 5.0 | 0.3 | - | - |
| Accumulated Depreciation | 3.2 | 2.5 | 1.9 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 3.3 | 5.2 | 4.3 | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.9 | 5.7 | 6.5 | 7.2 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | ||||
| (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 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 40.7 | - | 72.9 | 52.9 | 66.1 | - | 36.6 | 33.3 | 63.9 | - | 45.6 | 81.4 | 88.3 | - | 85.3 | |||||||||||||
| 7.2 |
| 8.8 |
| - |
| - |
| Other Current Assets | 1.1 | 1.1 | 1.0 | 1.3 | 0.8 | 1.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 492.0 | 446.6 | 424.8 | 442.5 | 513.3 | 419.4 | 315.1 | - | - |
| 1.5 |
| 0.8 |
| 0.2 |
| 0.2 |
| - |
| - |
| Property,Plant & Equipment Net | 2.1 | 2.7 | 3.4 | 3.7 | 4.4 | 4.8 | 0.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.8 | 4.4 | 5.0 | 6.4 | 8.4 | 9.3 | 8.9 | - | - |
| Operating Lease Right Of Use Assets | 3.6 | 4.1 | 4.5 | 4.9 | 5.4 | 5.5 | 0.0 | - | - |
| Deferred Tax Assets | 176.2 | 0.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.8 | 1.5 | 13.3 | 11.8 | 0.2 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 751.6 | 550.6 | 548.1 | 470.9 | 543.4 | 463.7 | 324.3 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 3.7 | 11.0 | 4.8 | 3.1 | 0.2 | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.0 | 1.0 | 0.9 | 1.1 | 0.8 | 0.0 | - | - |
| Accrued Expenses | 66.6 | 65.0 | 50.1 | 20.2 | 18.5 | 11.4 | 3.7 | - | - |
| Other Current Liabilities | 2.5 | 1.5 | 2.4 | 2.0 | 4.5 | 6.4 | 0.1 | - | - |
| Total Current Liabilities | 93.7 | 97.8 | 77.2 | 46.1 | 40.6 | 32.0 | 11.3 | - | - |
| 7.7 |
| 7.6 |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | 12.6 | 1.7 | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.7 | 9.4 | 10.9 | 12.2 | 16.0 | 16.3 | 6.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 170.3 | 173.2 | 170.1 | 65.4 | 64.3 | 55.9 | 25.7 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (649.4) | (936.6) | (942.3) | (864.3) | (756.1) | (575.2) | (472.5) | - | - |
| Accumulated Other Comprehensive Income | (0.6) | (0.6) | (0.7) | (1.1) | (0.9) | (0.8) | (0.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 581.3 | 377.5 | 378.0 | 405.4 | 479.1 | 407.8 | 298.6 | 135.7 | 177.9 |
| Total Equity | 581.3 | 377.5 | 378.0 | 405.4 | 479.1 | 407.8 | 298.6 | 135.7 | 177.9 |
| - |
| - |
| - |
| - |
| Working Capital | 398.2 | 348.8 | 347.6 | 396.4 | 472.7 | 387.4 | 303.8 | - | - |
| Book Value | 581.3 | 377.5 | 378.0 | 405.4 | 479.1 | 407.8 | 298.6 | 135.7 | 177.9 |
| Tangible Book Value | 577.6 | 373.1 | 373.0 | 399.0 | 470.7 | 398.4 | 289.7 | - | - |
| 151.4 |
| 131.6 |
| - |
| 57.6 |
| 121.6 |
| 156.6 |
| 272.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 0.3 | - | 0.3 | 0.1 | 0.3 | - | 0.5 | 0.1 | 0.5 | - | 0.8 | 0.3 | 0.7 | - | 0.7 | 0.2 | 0.9 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.7 | - | 72.9 | 52.9 | 66.1 | - | 36.6 | 33.3 | 63.9 | - | 45.6 | 81.4 | 88.3 | - | 85.3 | 151.4 | 131.6 | - | 57.6 | 121.6 | 156.6 | 272.4 | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | 46.4 | 45.7 | 44.8 | 46.5 | 46.2 | 39.2 | 38.7 | 38.9 | 39.8 | 39.7 | 32.8 | 33.2 | 31.7 | 24.8 | 25.3 | 25.9 | 26.3 | 19.3 | 19.3 | 17.4 | 15.9 | 13.9 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | 7.8 | 7.6 | 9.5 | 16.2 | 11.3 | 10.1 | 13.6 | 12.2 | 17.4 | 12.2 | 12.5 | ||||||||||
| Other Current Assets | 1.8 | 1.1 | 0.3 | 0.7 | 0.8 | 1.1 | 2.7 | 7.0 | 2.0 | 1.0 | 1.6 | 1.2 | 1.2 | 1.3 | 3.8 | 1.1 | 4.0 | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 480.2 | 492.0 | 438.7 | 409.0 | 405.8 | 446.6 | 440.5 | 409.7 | 398.2 | 424.8 | 426.5 | 415.9 | 423.6 | 442.5 | 459.7 | 453.2 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.3 | 5.1 | 5.1 | 5.3 | 5.3 | 5.3 | 5.2 | 5.3 | 5.1 | 5.0 | - | - | - | - | - | - |
| Accumulated Depreciation | 3.3 | 3.2 | 3.0 | 2.8 | 2.7 | 2.5 | 2.4 | 2.2 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.5 | 1.3 | 1.2 | 1.0 | |||||||||||
| Property,Plant & Equipment Net | 2.0 | 2.1 | 2.3 | 2.4 | 2.6 | 2.7 | 2.9 | 3.0 | 3.2 | 3.4 | 3.5 | 3.7 | 3.8 | 3.7 | 3.8 | 4.2 | 4.3 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Intangible Assets | 3.6 | 3.8 | 3.9 | 4.0 | 4.2 | 4.4 | 4.5 | 4.6 | 4.8 | 5.0 | 5.3 | 5.7 | 6.1 | 6.4 | 6.8 | 7.3 | 7.9 | 8.4 | ||||||||||
| Operating Lease Right Of Use Assets | 1.7 | 3.6 | 3.7 | 3.8 | 4.0 | 4.1 | 4.2 | 4.3 | 4.4 | 4.5 | 4.6 | 4.7 | 4.8 | 4.9 | 4.9 | 5.1 | ||||||||||||
| Deferred Tax Assets | 166.9 | 176.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.8 | 0.8 | 0.9 | 0.9 | 1.5 | 1.5 | 1.5 | 1.5 | 13.4 | 13.3 | 13.0 | 12.4 | 11.8 | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 724.0 | 751.6 | 527.5 | 502.6 | 504.9 | 550.6 | 549.4 | 523.5 | 516.6 | 548.1 | 555.0 | 548.9 | 451.8 | 470.9 | 488.3 | 482.1 | 506.9 | |||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 2.7 | 3.3 | 2.2 | 3.3 | 4.2 | 5.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Current | 5.0 | 3.7 | 4.6 | 5.5 | 4.6 | 11.0 | 4.3 | 4.4 | 4.9 | 4.8 | 4.7 | 3.2 | 3.2 | 3.1 | - | - | - | |||||||||||
| Operating Lease Liabilities Current | 1.6 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 1.0 | ||||||||||||
| Accrued Expenses | 58.2 | 66.6 | 49.5 | 49.7 | 42.4 | 65.0 | 14.2 | 11.4 | 11.4 | 22.5 | 18.2 | 14.1 | 11.7 | 20.2 | 16.5 | 12.4 | 9.6 | 18.3 | ||||||||||
| Other Current Liabilities | 2.5 | 2.5 | 2.5 | 2.5 | 1.7 | 1.5 | 1.6 | 1.2 | 1.2 | 2.4 | 2.6 | 2.1 | 2.0 | 2.0 | 0.7 | 1.3 | 0.5 | |||||||||||
| Total Current Liabilities | 86.6 | 93.7 | 76.2 | 78.3 | 68.4 | 97.8 | 78.6 | 76.9 | 71.1 | 77.2 | 73.9 | 61.7 | 42.0 | 46.1 | 41.8 | |||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.3 | 4.9 | 5.1 | 5.3 | 5.5 | 5.7 | 6.0 | 6.1 | 6.3 | 6.5 | 6.7 | 6.8 | 7.0 | 7.2 | 7.3 | 7.4 | ||||||||||||
| Deferred Revenue Non-Current | 12.4 | 12.6 | 12.2 | 12.3 | 12.5 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | 6.9 | 6.7 | 12.4 | 12.0 | 11.4 | 9.4 | 10.8 | 10.9 | 12.3 | 10.9 | 10.3 | 8.7 | 12.3 | 12.2 | 15.8 | 16.3 | ||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 156.4 | 170.3 | 161.8 | 167.3 | 154.7 | 173.2 | 161.4 | 158.9 | 157.2 | 170.1 | 163.1 | 156.6 | 61.4 | 65.4 | 64.9 | 58.4 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Retained Earnings | (615.0) | (649.4) | (860.2) | (891.7) | (913.2) | (936.6) | (938.0) | (952.3) | (953.1) | (942.3) | (915.4) | (902.0) | (890.5) | (864.3) | (838.3) | (829.3) | (793.8) | |||||||||||
| Accumulated Other Comprehensive Income | (0.9) | (0.6) | (0.7) | (0.9) | (0.8) | (0.6) | (0.4) | (0.9) | (0.9) | (0.7) | (0.9) | (1.0) | (1.0) | (1.1) | (1.5) | |||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | 567.6 | 581.3 | 365.8 | 335.3 | 350.2 | 377.5 | 388.0 | 364.6 | 359.5 | 378.0 | 391.9 | 392.3 | 390.4 | 405.4 | 423.4 | 423.8 | 448.1 | |||||||||||
| Total Equity | 567.6 | 581.3 | 365.8 | 335.3 | 350.2 | 377.5 | 388.0 | 364.6 | 359.5 | 378.0 | 391.9 | 392.3 | 390.4 | 405.4 | 423.4 | 423.8 | 448.1 | 479.1 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Working Capital | 393.7 | 398.2 | 362.5 | 330.7 | 337.4 | 348.8 | 361.9 | 332.8 | 327.2 | 347.6 | 352.6 | 354.2 | 381.6 | 396.4 | 417.9 | 418.6 | 443.8 | 472.7 | ||||||||||
| Book Value | 567.6 | 581.3 | 365.8 | 335.3 | 350.2 | 377.5 | 388.0 | 364.6 | 359.5 | 378.0 | 391.9 | 392.3 | 390.4 | 405.4 | 423.4 | 423.8 | 448.1 | 479.1 | ||||||||||
| Tangible Book Value | 564.0 | 577.6 | 361.9 | 331.3 | 346.0 | 373.1 | 383.5 | 360.0 | 354.7 | 373.0 | 386.6 | 386.6 | 384.3 | 399.0 | 416.6 | 416.4 | 440.2 | |||||||||||
| 13.7 |
| 9.2 |
| 6.9 |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 0.9 |
| 1.2 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 477.6 |
| 513.3 |
| 329.2 |
| 349.7 |
| 372.2 |
| 419.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.3 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.6 |
| 4.8 |
| 4.8 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 9.3 |
| 9.9 |
| 9.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.4 |
| 5.5 |
| 5.6 |
| 5.8 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.8 |
| 11.8 |
| 11.9 |
| 11.9 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 543.4 |
| 360.1 |
| 386.3 |
| 417.1 |
| 463.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.1 |
| 1.1 |
| 1.1 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.5 |
| 10.8 |
| 5.8 |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 6.5 |
| 2.4 |
| 2.4 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.6 |
| 33.8 |
| 40.6 |
| 37.5 |
| 29.3 |
| 21.2 |
| 32.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.6 |
| 7.7 |
| 7.8 |
| 7.8 |
| 7.8 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 16.0 |
| 16.6 |
| 16.9 |
| 17.9 |
| 16.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 64.3 |
| 61.9 |
| 54.0 |
| 46.9 |
| 55.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (756.1) |
| (722.8) |
| (672.5) |
| (625.5) |
| (575.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.9) |
| (1.6) |
| (0.9) |
| (0.8) |
| (0.8) |
| (0.8) |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 479.1 |
| 298.2 |
| 332.3 |
| 370.2 |
| 407.8 |
| 409.4 |
| 257.7 |
| 279.1 |
| 298.6 |
| 135.7 |
| 177.9 |
| 298.2 |
| 332.3 |
| 370.2 |
| 407.8 |
| 409.4 |
| 257.7 |
| 279.1 |
| 298.6 |
| 135.7 |
| 177.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.7 |
| 320.4 |
| 351.1 |
| 387.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 298.2 |
| 332.3 |
| 370.2 |
| 407.8 |
| 409.4 |
| 257.7 |
| 279.1 |
| 298.6 |
| 135.7 |
| 177.9 |
| 470.7 |
| 289.2 |
| 323.0 |
| 360.4 |
| 398.4 |
| - |
| - |
| - |
| - |
| - |
| - |