| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 288.5 | 248.4 | 83.1 | 21.4 | 15.3 | 14.9 | 31.3 | - | - | 25.4 | 54.1 | - | - | - | - |
| Restricted Cash | 16.0 | 15.8 | - | - | - | - | 0.0 | - | - | 139.7 | 138.3 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 288.5 | 248.4 | 83.1 | 21.4 | 15.3 | 14.9 | 31.3 | - | - | 25.4 | 54.1 | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 18.8 | 20.0 | 6.4 | 7.0 | 6.1 | 6.3 | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 120.0 | 100.4 | 88.0 | 76.0 | 59.2 | 53.2 | 54.4 | - | - | 47.5 | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 1,080.9 | 937.7 | 486.6 | 200.0 | 200.0 | 165.0 | 190.0 | - | - | 579.0 | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 1.8 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | - | - | 1.3 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 1,266.3 | 1,138.1 | 486.6 | 200.0 | 200.0 | 165.0 | 190.0 | - | - | 579.0 | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 199.4 | 14.9 | 25.4 | - | - |
| Restricted Cash | 0.0 | 0.0 | 139.7 | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 199.4 | 14.9 | 25.4 | - | - |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | 6.1 | 6.3 | 9.9 | - | - |
| Prepaid Expenses | 6.4 | 7.6 | 3.8 | - | - |
| Other Current Assets | 2.2 | 0.0 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | - | ||||
| Current Liabilities | |||||
| Accounts Payable | 84.4 | 53.2 | 47.5 | - | - |
| Short Term Debt | 0.0 | 0.0 | - | - | - |
| Deferred Revenue Current | 36.3 | 17.9 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 486.8 | 165.0 | 579.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 1.6 | 1.5 | 1.3 | - | - |
| Additional Paid In Capital | 1,754.9 | 1,447.7 | 1,034.1 | - | - |
| Retained Earnings | 288.8 | ||||
| Supplementary Data | |||||
| Total Debt | 486.8 | 165.0 | 579.0 | - | - |
| Net debt | 287.4 | 150.1 | 553.6 | - | - |
| Working Capital | 170.0 | (71.6) | |||
| 13.3 |
| 14.7 |
| 3.5 |
| 4.4 |
| 5.0 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 6.2 | 8.2 | 0.4 | - | - | 0.0 | 12.5 | - | - | 14.0 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 568.0 | 511.4 | 201.5 | 98.4 | 105.1 | 94.6 | 125.7 | - | - | 312.2 | - | - | - | - | - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | 135.7 | 114.7 | 105.6 | 115.2 | 132.4 | - | - | 104.8 | - | - | - | - | - |
| Goodwill | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 | 18.4 | - | - | 18.4 | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 18.9 | 17.1 | 38.3 | 23.7 | 16.6 | 17.3 | 18.0 | - | - | 19.9 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 4,171.5 | 3,939.3 | 2,892.2 | 2,304.4 | 3,123.9 | 2,231.1 | 2,267.6 | - | - | 2,683.1 | - | - | - | - | - |
| Short Term Debt | 185.4 | 200.4 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 40.1 | 36.3 | 31.3 | 16.2 | 16.7 | 17.9 | 17.6 | - | - | 21.8 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 13.4 | 31.1 | 17.6 | 13.9 | 8.8 | 23.4 | 15.2 | - | - | 18.2 | - | - | - | - | - |
| Other Current Liabilities | 11.2 | 10.3 | 9.5 | 4.7 | 4.3 | 3.1 | 5.0 | - | - | 2.8 | - | - | - | - | - |
| Total Current Liabilities | 432.6 | 564.6 | 236.1 | 174.7 | 253.6 | 166.2 | 139.0 | - | - | 412.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 140.1 | 128.8 | 106.5 | 86.6 | 59.1 | 88.7 | 105.3 | - | - | 136.5 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.6 | 5.2 | 6.6 | 5.1 | 5.7 | 5.5 | 38.8 | - | - | 11.7 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,860.4 | 1,872.5 | 1,086.2 | 716.4 | 769.2 | 671.5 | 668.3 | - | - | 1,198.0 | - | - | - | - | - |
| Additional Paid In Capital |
| 1,865.0 |
| 1,676.8 |
| 1,579.3 |
| 1,452.6 |
| 1,448.6 |
| 1,447.7 |
| 1,422.4 |
| - |
| - |
| 1,034.1 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 352.4 | 309.1 | 219.0 | 142.7 | 38.4 | 117.1 | 182.0 | - | - | 267.4 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 80.0 | 73.0 | 6.8 | - | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,212.4 | 1,980.8 | 1,793.2 | 1,590.1 | 1,481.8 | 1,559.6 | 1,599.2 | 1,191.7 | 1,250.1 | 1,290.8 | 1,295.5 | 1,121.5 | 1,157.6 | 1,044.0 | 663.6 |
| Total Equity | 2,292.5 | 2,053.8 | 1,800.0 | 1,590.1 | 1,466.6 | 1,552.5 | 1,591.8 | 1,191.7 | 1,250.1 | 1,290.8 | 1,295.5 | 1,121.5 | 1,157.6 | 1,044.0 | 663.6 |
| 977.8 |
| 889.7 |
| 403.4 |
| 178.6 |
| 184.7 |
| 150.1 |
| 158.7 |
| - |
| - |
| 553.6 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 135.4 | (53.2) | (34.6) | (76.3) | (148.5) | (71.6) | (13.3) | - | - | (100.1) | - | - | - | - | - |
| Book Value | 2,212.4 | 1,980.8 | 1,793.2 | 1,590.1 | 1,481.8 | 1,559.6 | 1,599.2 | 1,191.7 | 1,250.1 | 1,290.8 | 1,295.5 | 1,121.5 | 1,157.6 | 1,044.0 | 663.6 |
| Tangible Book Value | 2,194.0 | 1,962.4 | 1,774.8 | 1,571.7 | 1,463.4 | 1,541.2 | 1,580.8 | - | - | 1,272.4 | - | - | - | - | - |
| 0.2 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 387.9 | 94.6 | 312.2 | - | - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 130.1 | 115.2 | 104.8 | - | - |
| Goodwill | 18.4 | 18.4 | 18.4 | - | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 21.8 | 17.3 | 19.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 3,129.7 | 2,231.1 | 2,683.1 | - | - |
| 21.8 |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - |
| Accrued Expenses | 29.4 | 23.4 | 18.2 | - | - |
| Other Current Liabilities | 10.1 | 3.1 | 2.8 | - | - |
| Total Current Liabilities | 217.9 | 166.2 | 412.3 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 123.4 | 88.7 | 144.0 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 5.2 | 5.5 | 11.7 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 1,069.4 | 671.5 | 1,205.4 | - | - |
| 117.1 |
| 259.9 |
| - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 8.7 | 0.0 | - | - | - |
| Total Stockholders Equity | 2,038.7 | 1,559.6 | 1,290.8 | 1,036.6 | 663.6 |
| Total Equity | 2,047.4 | 1,559.6 | 1,290.8 | 1,036.6 | 663.6 |
| (100.1) |
| - |
| - |
| Book Value | 2,038.7 | 1,559.6 | 1,290.8 | 1,036.6 | 663.6 |
| Tangible Book Value | 2,020.2 | 1,541.2 | 1,272.4 | - | - |