| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 87.7 | 90.3 | 127.6 | 118.0 | 90.0 | 20.7 | 22.1 | - |
| Restricted Cash | 29.4 | 21.3 | 0.8 | 1.0 | 0.4 | 0.5 | 1.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.7 | 90.3 | 127.6 | 118.0 | 90.0 | 20.7 | 22.1 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | 30.8 | 33.8 | 48.9 | 41.9 | 31.8 | 22.8 | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 74.7 | 72.7 | 58.1 | 47.7 | 22.8 | 50.3 | - | - |
| Accumulated Depreciation | 38.2 | 32.0 | 23.0 | 17.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 311.8 | 311.8 | 313.0 | 310.6 | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (in millions of USD) | 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 | Q3 FY 19 | Q2 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 87.7 | 93.4 | 116.0 | 108.2 | 90.3 | 102.5 | 81.5 | 95.0 | 127.6 | 98.5 | 118.1 | 114.6 | 118.0 | 113.5 | 101.9 | ||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| 15.0 |
| 20.5 |
| - |
| - |
| Property,Plant & Equipment Net | 36.5 | 40.7 | 35.1 | 30.6 | 7.8 | 29.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 49.6 | 49.6 | 18.4 | 18.4 | 8.3 | 37.2 | 37.2 | 39.5 |
| Intangible Assets | 24.3 | 26.8 | 29.4 | 32.0 | 22.4 | 6.7 | - | - |
| Operating Lease Right Of Use Assets | 105.3 | 117.9 | 110.1 | 90.6 | 13.5 | 87.1 | - | - |
| Deferred Tax Assets | 0.1 | 7.2 | 4.3 | 3.8 | 7.4 | 3.3 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 603.0 | 674.2 | 562.8 | 533.4 | 447.7 | 361.5 | 310.0 | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 294.4 | 302.7 | 223.9 | 209.3 | 138.4 | 175.3 | 72.4 | - |
| - |
| - |
| Retained Earnings | (65.7) | (1.8) | 20.4 | 9.2 | (3.5) | - | - | - |
| Accumulated Other Comprehensive Income | (0.7) | 1.3 | 0.8 | 1.8 | 1.8 | 1.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 58.0 | 55.0 | 0.2 | 1.1 | 0.1 | 1.0 | - | - |
| Total Stockholders Equity | 245.6 | 311.5 | 334.3 | 321.8 | 309.2 | 181.2 | 237.5 | 238.8 |
| Total Equity | 303.6 | 366.5 | 334.5 | 322.9 | 309.3 | 182.2 | 237.5 | 238.8 |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 245.6 | 311.5 | 334.3 | 321.8 | 309.2 | 181.2 | 237.5 | 238.8 |
| Tangible Book Value | 171.7 | 235.1 | 286.5 | 271.4 | 278.5 | 137.3 | 200.3 | 199.3 |
| 87.8 |
| 90.0 |
| 96.6 |
| 96.5 |
| 17.6 |
| 20.7 |
| 25.9 |
| - |
| - |
| - |
| Restricted Cash | 29.4 | 30.0 | 25.7 | 24.8 | 21.3 | 22.1 | 16.8 | 11.3 | 0.8 | 0.8 | 0.8 | 1.0 | 1.0 | 1.5 | 0.4 | 0.4 | 0.4 | 0.3 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.7 | 93.4 | 116.0 | 108.2 | 90.3 | 102.5 | 81.5 | 95.0 | 127.6 | 98.5 | 118.1 | 114.6 | 118.0 | 113.5 | 101.9 | 87.8 | 90.0 | 96.6 | 96.5 | 17.6 | 20.7 | 25.9 | - | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | 30.8 | 33.4 | 33.9 | 32.5 | 33.8 | 40.3 | 42.5 | 46.3 | 48.9 | 54.5 | 56.4 | 48.4 | 41.9 | 43.4 | 42.6 | 31.7 | 31.8 | 16.4 | - | - | 22.8 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 74.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 38.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | 36.5 | 38.8 | 40.3 | 40.7 | 40.7 | 38.6 | 39.4 | 38.5 | 35.1 | 32.5 | 30.9 | 28.7 | 30.6 | 30.0 | 28.4 | 7.9 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 49.6 | 52.3 | 51.3 | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 | 18.2 | 20.8 | 6.9 | 8.3 | - | |||||||
| Intangible Assets | 24.3 | 24.9 | 25.6 | 26.2 | 26.8 | 27.5 | 28.1 | 28.8 | 29.4 | 30.0 | 30.7 | 31.3 | 32.0 | 32.6 | 31.3 | 22.0 | 22.4 | ||||||||
| Operating Lease Right Of Use Assets | 105.3 | 112.2 | 118.0 | 118.4 | 117.9 | 116.8 | 117.8 | 120.0 | 110.1 | 99.9 | 100.7 | 91.7 | 90.6 | 76.9 | 70.6 | 13.8 | |||||||||
| Deferred Tax Assets | 0.1 | 7.2 | 7.2 | 7.1 | 7.2 | 2.7 | 2.5 | 2.4 | 4.3 | 4.6 | 4.2 | 4.1 | 3.8 | 6.5 | 6.5 | 7.5 | 7.4 | ||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 603.0 | 642.1 | 645.7 | 657.9 | 674.2 | 681.0 | 673.7 | 684.9 | 562.8 | 545.8 | 543.2 | 532.4 | 533.4 | 549.3 | 536.7 | 442.0 | 447.7 | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 294.4 | 301.7 | 296.8 | 297.4 | 302.7 | 291.7 | 268.9 | 272.7 | 223.9 | 209.0 | 209.5 | 209.5 | 209.3 | 216.8 | 207.2 | 132.3 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 311.8 | 311.7 | 310.2 | 313.2 | 311.8 | 316.3 | 315.1 | 314.0 | 313.0 | - | - | - | - | - | - | - | - | ||||||||
| Retained Earnings | (65.7) | (34.7) | (24.8) | (14.8) | (1.8) | 12.0 | 19.9 | 27.4 | 20.4 | 20.2 | 17.4 | 7.4 | 9.2 | 18.5 | 19.0 | (1.1) | (3.5) | ||||||||
| Accumulated Other Comprehensive Income | (0.7) | 0.9 | 0.6 | 0.8 | 1.3 | 0.9 | 1.2 | 0.9 | 0.8 | 0.6 | 1.5 | 2.0 | 1.8 | 1.8 | 2.2 | 1.9 | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | 58.0 | 57.2 | 57.5 | 56.2 | 55.0 | 54.7 | 58.8 | 59.7 | 0.2 | 0.6 | 0.7 | 0.9 | 1.1 | 0.2 | 0.3 | 0.2 | 0.1 | ||||||||
| Total Stockholders Equity | 245.6 | 278.1 | 286.2 | 299.3 | 311.5 | 329.4 | 336.3 | 342.4 | 334.3 | 334.3 | 331.4 | 320.8 | 321.8 | 331.1 | 328.2 | 309.5 | 309.2 | ||||||||
| Total Equity | 303.6 | 335.3 | 343.7 | 355.5 | 366.5 | 384.1 | 395.1 | 399.1 | 334.5 | 334.9 | 332.2 | 321.7 | 322.9 | 331.3 | 328.5 | 309.7 | 309.3 | 313.9 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Book Value | 245.6 | 278.1 | 286.2 | 299.3 | 311.5 | 329.4 | 336.3 | 342.4 | 334.3 | 334.3 | 331.4 | 320.8 | 321.8 | 331.1 | 328.2 | 309.5 | 309.2 | 313.7 | |||||||
| Tangible Book Value | 171.7 | 203.5 | 211.0 | 223.4 | 235.1 | 252.3 | 255.9 | 262.3 | 286.5 | 285.8 | 282.3 | 271.1 | 271.4 | 280.2 | 276.1 | 280.5 | 278.5 | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.1 |
| - |
| - |
| 29.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.9 |
| 14.9 |
| 37.2 |
| 37.2 |
| 37.2 |
| 37.2 |
| 39.5 |
| 3.0 |
| - |
| - |
| 6.7 |
| - |
| - |
| - |
| - |
| 13.5 |
| 11.9 |
| - |
| - |
| 87.1 |
| - |
| - |
| - |
| - |
| 8.7 |
| - |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 387.4 |
| 416.7 |
| 332.9 |
| 361.5 |
| 356.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.4 |
| 73.5 |
| 172.3 |
| 170.9 |
| 175.3 |
| 161.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 1.4 |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 313.7 |
| 244.4 |
| 161.9 |
| 181.2 |
| 194.9 |
| 210.3 |
| 237.5 |
| 238.8 |
| 244.4 |
| 161.9 |
| 182.2 |
| 194.9 |
| 210.3 |
| 237.5 |
| 238.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.4 |
| 161.9 |
| 181.2 |
| 194.9 |
| 210.3 |
| 237.5 |
| 238.8 |
| 310.7 |
| 229.5 |
| 147.0 |
| 137.3 |
| 157.7 |
| 173.0 |
| 200.3 |
| 199.3 |