| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 9.0 | 31.4 | 55.1 | 17.0 | 22.3 | 39.3 | 33.3 | 8.5 | 6.8 | 23.0 | 19.4 | 0.8 | 2.3 | 30.2 | 55.6 | 117.2 | 3.6 | |
| Restricted Cash | - | - | 9.3 | 13.8 | 9.2 | 13.7 | 9.3 | 14.0 | 9.3 | 14.0 | 12.3 | 12.2 | 12.4 | 12.3 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 9.0 | 31.4 | 55.1 | 17.0 | 22.3 | 39.3 | 33.3 | 8.5 | 6.8 | 23.0 | 19.4 | 0.8 | 2.3 | 30.2 | 55.6 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | 11.8 | 0.4 | 0.0 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 5.8 | 3.4 | 6.5 | 6.7 | 6.9 | 5.3 | 3.7 | 4.5 | 3.9 | 4.0 | 1.4 | 6.2 | 3.5 | 3.2 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 215.9 | 212.4 | 200.4 | 201.0 | 201.9 | 202.5 | 203.0 | 203.6 | 204.1 | 204.6 | 205.2 | 205.1 | 205.2 | 205.5 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 218.8 | 213.3 | 202.9 | 203.5 | 204.1 | 204.6 | 205.2 | 205.7 | 206.1 | 206.7 | 207.2 | 207.5 | 207.7 | 207.9 | - | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 31.4 | 39.3 | 23.0 | 30.2 | - |
| Restricted Cash | 0.0 | 13.7 | 14.0 | 12.3 | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 31.4 | 39.3 | 23.0 | 30.2 | - |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 4.0 | 3.9 | 2.6 | 1.8 | - |
| Other Current Assets | 0.3 | 0.2 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | - | ||||
| Current Liabilities | |||||
| Accounts Payable | 3.4 | 5.3 | 4.0 | 3.2 | - |
| Short Term Debt | 0.9 | 2.2 | 2.1 | 2.4 | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 212.4 | 202.5 | 204.6 | 205.5 | - |
| Operating Lease Liabilities Non-Current | 29.2 | 6.1 | 5.8 | 0.8 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 82.3 | 101.5 | 84.8 | 0.0 | - |
| Retained Earnings | (425.1) | ||||
| Supplementary Data | |||||
| Total Debt | 213.3 | 204.6 | 206.7 | 207.9 | - |
| Net debt | 181.9 | 165.3 | 183.7 | 177.8 | - |
| Working Capital | 23.7 | 40.4 | |||
| - |
| - |
| 117.2 |
| 3.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 2.1 | 4.0 | 5.0 | 3.3 | 3.7 | 3.9 | 3.7 | 2.9 | 3.7 | 2.6 | 4.0 | 2.9 | 3.1 | 1.8 | - | - | - | - |
| Other Current Assets | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 19.2 | 40.2 | 88.2 | 53.6 | 46.4 | 63.8 | 74.3 | 38.9 | 25.2 | 45.2 | 63.8 | 41.2 | 48.9 | 106.9 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | 203.4 | 192.1 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 4.0 | 4.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20.9 | 20.9 | 20.9 | 20.9 | 20.9 | 20.7 | 24.8 | 24.7 | 13.2 | 13.2 | 13.1 | 2.5 | 2.5 | 2.5 | - | - | - | - |
| Intangible Assets | 5.9 | 6.0 | 6.0 | 6.1 | 6.0 | 6.1 | 6.2 | 6.4 | 2.0 | 1.7 | 1.4 | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Operating Lease Right Of Use Assets | 33.0 | 31.4 | 8.5 | 9.1 | 9.6 | 8.0 | 8.0 | 7.0 | 7.4 | 7.8 | 8.1 | 1.6 | 0.6 | 0.7 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 46.3 | 44.4 | 16.2 | 16.7 | 17.7 | 16.4 | 16.6 | 16.3 | 16.2 | 16.8 | 13.9 | 7.6 | 6.7 | 4.4 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 314.4 | 330.3 | 311.0 | 279.0 | 275.6 | 290.8 | 307.3 | 281.7 | 252.4 | 273.5 | 290.7 | 253.4 | 261.7 | 306.0 | 320.6 | 309.6 | - | - |
| - |
| - |
| - |
| Short Term Debt | 2.9 | 0.9 | 2.6 | 2.5 | 2.2 | 2.2 | 2.1 | 2.1 | 2.0 | 2.1 | 1.9 | 2.5 | 2.4 | 2.4 | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 3.0 | 2.4 | 2.3 | 2.3 | 2.3 | 1.8 | 2.3 | 2.2 | 2.2 | 2.2 | 1.5 | 0.4 | 0.0 | 0.0 | - | - | - | - |
| Accrued Expenses | 9.7 | 9.8 | 11.0 | 13.2 | 9.8 | 14.1 | 13.6 | 16.2 | 12.0 | 17.2 | 10.5 | 7.8 | 13.1 | 18.7 | 14.5 | 12.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 21.3 | 16.5 | 22.3 | 24.6 | 21.2 | 23.4 | 21.7 | 24.9 | 20.1 | 25.4 | 15.4 | 16.9 | 19.0 | 24.3 | 21.6 | 34.4 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 30.3 | 29.2 | 6.2 | 6.8 | 7.4 | 6.1 | 5.9 | 5.0 | 5.4 | 5.8 | 6.8 | 1.4 | 0.7 | 0.8 | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 280.2 | 265.6 | 233.1 | 236.7 | 236.2 | 237.3 | 238.0 | 242.5 | 240.1 | 246.5 | 240.2 | 230.2 | 230.8 | 230.6 | 228.1 | 212.0 | - | - |
| - |
| - |
| Additional Paid In Capital | 77.4 | 82.3 | 87.0 | 92.8 | 96.6 | 101.5 | 111.3 | 114.6 | 84.0 | 84.8 | 82.8 | 79.0 | 73.4 | 0.0 | - | - | - | - |
| Retained Earnings | (456.4) | (425.1) | (410.0) | (444.5) | (444.8) | (429.2) | (416.4) | (443.7) | (433.8) | (413.7) | (382.6) | (400.1) | (381.0) | (415.3) | (392.4) | (381.2) | - | - |
| Accumulated Other Comprehensive Income | (1.1) | 0.2 | 0.6 | 0.6 | 0.8 | 1.0 | 0.8 | 1.1 | 1.1 | 1.0 | 1.5 | 1.5 | 1.6 | 1.7 | - | 1.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (380.1) | (342.6) | (322.4) | (351.0) | (347.4) | (326.7) | (304.4) | (328.0) | (348.7) | (327.9) | (298.2) | (319.6) | (306.1) | (413.6) | (391.0) | (380.2) | (103.4) | (84.8) |
| Total Equity | (380.1) | (342.6) | (322.4) | (351.0) | (347.4) | (326.7) | (304.4) | (328.0) | (348.7) | (327.9) | (298.2) | (319.6) | (306.1) | (413.6) | (391.0) | (380.2) | (103.4) | (84.8) |
| - |
| - |
| Net debt | 209.8 | 181.9 | 147.8 | 186.5 | 181.7 | 165.3 | 171.8 | 197.1 | 199.4 | 183.7 | 187.8 | 206.7 | 205.4 | 177.8 | - | - | - | - |
| Working Capital | (2.1) | 23.7 | 65.8 | 28.9 | 25.2 | 40.4 | 52.6 | 14.0 | 5.1 | 19.8 | 48.4 | 24.3 | 29.9 | 82.6 | - | - | - | - |
| Book Value | (380.1) | (342.6) | (322.4) | (351.0) | (347.4) | (326.7) | (304.4) | (328.0) | (348.7) | (327.9) | (298.2) | (319.6) | (306.1) | (413.6) | (391.0) | (380.2) | (103.4) | (84.8) |
| Tangible Book Value | (406.9) | (369.5) | (349.3) | (377.9) | (374.3) | (353.5) | (335.4) | (359.1) | (363.8) | (342.8) | (312.8) | (322.2) | (308.7) | (416.3) | - | - | - | - |
| 0.1 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 40.2 | 63.8 | 45.2 | 106.9 | - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 4.0 | 4.0 | - | - | - |
| Goodwill | 20.9 | 20.7 | 13.2 | 2.5 | - |
| Intangible Assets | 6.0 | 6.1 | 1.7 | 0.2 | - |
| Operating Lease Right Of Use Assets | 31.4 | 8.0 | 7.8 | 0.7 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 44.4 | 16.4 | 16.8 | 4.4 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 330.3 | 290.8 | 273.5 | 306.0 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 2.4 | 1.8 | 2.2 | 0.0 | - |
| Accrued Expenses | 9.8 | 14.1 | 17.2 | 18.7 | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 16.5 | 23.4 | 25.4 | 24.3 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 265.6 | 237.3 | 246.5 | 230.6 | - |
| (429.2) |
| (413.7) |
| (415.3) |
| - |
| Accumulated Other Comprehensive Income | 0.2 | 1.0 | 1.0 | 1.7 | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | (342.6) | (326.7) | (327.9) | (413.6) | (84.8) |
| Total Equity | (342.6) | (326.7) | (327.9) | (413.6) | (84.8) |
| 19.8 |
| 82.6 |
| - |
| Book Value | (342.6) | (326.7) | (327.9) | (413.6) | (84.8) |
| Tangible Book Value | (369.5) | (353.5) | (342.8) | (416.3) | - |