| (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 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 79.5 | 118.4 | 179.1 | 181.2 | 57.6 | 95.2 | - | - | - | - | 32.7 | 42.4 | 0.4 | 0.0 | 2.3 | 5.5 | 7.4 | |
| Restricted Cash | 4.3 | 3.9 | 182.9 | 3.7 | 3.7 | 98.9 | - | - | - | - | 1.3 | - | - | 0.6 | 0.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 79.5 | 118.4 | 179.1 | 181.2 | 57.6 | 95.2 | - | - | - | - | 32.7 | 42.4 | 0.4 | 0.0 | 2.3 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 91.7 | 23.9 | 17.4 | 6.5 | 2.5 | 5.3 | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 22.6 | - | 33.2 | 0.9 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 8.8 | 8.9 | 6.3 | 2.1 | 1.8 | 3.4 | - | - | - | - | 3.6 | - | - | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | 3.0 | 2.8 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 3.3 | 3.2 | 3.2 | 2.8 | 1.8 | 1.8 | - | - | - | - | 0.8 | 0.7 | 0.5 | 0.2 | 0.1 | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | 3.0 | 2.8 | - | - | - | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 118.4 | 95.2 | 16.9 | 32.7 | 42.4 | 0.4 | 0.0 | 2.3 | 5.5 | 7.4 | 0.7 |
| Restricted Cash | 3.9 | 3.7 | 1.3 | 1.3 | - | - | 0.6 | 0.6 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 118.4 | 95.2 | 16.9 | 32.7 | 42.4 | 0.4 | 0.0 | 2.3 | 5.5 | 7.4 | 0.7 |
| Receivables | |||||||||||
| Accounts Receivable | 23.9 | 5.3 | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | 0.3 | 0.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | 30.4 | 22.6 | - | 33.2 | 0.9 | 0.9 | 0.2 | 0.1 | - |
| Accumulated Depreciation | 65.6 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 8.9 | 3.4 | 2.3 | 3.6 | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | 3.0 | 2.8 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.4 | 9.3 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 3.2 | 1.8 | 1.1 | 0.8 | 0.7 | 0.5 | 0.2 | 0.1 | 0.1 | 0.0 | - |
| Additional Paid In Capital | 890.1 | 553.6 | 290.7 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | 3.0 | 2.8 | - | - | - | - | - | - |
| Net debt | - | - | - | ||||||||
| 0.7 |
| - |
| 5.5 |
| 7.4 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | 0.4 | 0.3 | - | - | - | - | - | - | - | - | 3.2 | 4.3 | 0.5 | - |
| Other Current Assets | 24.7 | 26.7 | 25.9 | 26.7 | 41.5 | 28.3 | - | - | - | - | 1.4 | 3.1 | 2.0 | 0.0 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 499.7 | 593.7 | 672.7 | 313.8 | 188.0 | 297.3 | - | - | - | - | 64.4 | 90.3 | 8.7 | 0.6 | 5.7 | 10.1 | 7.9 | - |
| 0.9 |
| 0.2 |
| 0.1 |
| - |
| Accumulated Depreciation | 68.7 | 65.6 | 54.0 | 48.0 | 39.9 | 36.9 | - | - | - | - | 9.1 | - | 3.3 | 0.2 | 0.2 | 0.1 | 0.0 | - |
| Property,Plant & Equipment Net | 452.0 | 360.2 | 271.3 | 253.9 | 185.3 | 107.3 | - | - | - | - | 22.6 | 32.5 | 29.8 | - | 0.7 | 0.1 | 0.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 19.8 | 20.1 | 19.8 | 20.2 | 19.2 | 19.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 12.4 | 12.8 | 12.8 | 13.2 | 12.8 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 18.5 | 12.1 | 42.8 | 44.8 | 15.1 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 4.5 | 2.6 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | 0.1 | - | - | 0.8 | - | - | - |
| Other Non-Current Assets | 28.4 | 28.6 | 6.2 | 8.1 | 8.0 | 9.6 | - | - | - | - | 9.0 | 6.7 | - | 4.0 | 6.1 | 2.8 | 1.1 | - |
| Total Non-Current Assets | 681.0 | 580.7 | 460.4 | 409.7 | 297.2 | 241.0 | - | - | - | - | 36.0 | 83.4 | - | - | - | - | - | - |
| Total Assets | 1,180.7 | 1,174.4 | 1,133.1 | 723.4 | 485.2 | 538.2 | - | - | - | - | 100.4 | 173.7 | 39.9 | 4.5 | 12.5 | 12.9 | 9.1 | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 18.7 | 8.0 | 7.8 | 11.6 | 21.2 | 30.7 | - | - | - | - | - | - | - | - | - | - | 0.0 | - |
| Operating Lease Liabilities Current | 18.4 | 18.5 | 5.6 | 5.5 | 5.0 | 4.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 78.5 | 92.9 | 38.4 | 40.1 | 48.3 | 55.0 | - | - | - | - | 7.4 | 5.0 | 1.9 | 0.4 | 0.4 | 0.5 | 0.3 | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 11.3 | 5.4 | 36.3 | 38.3 | 9.0 | 9.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 125.8 | 71.6 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 12.2 | 9.7 | 9.4 | 8.3 | 6.7 | 6.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 493.5 | 216.2 | 49.1 | 50.1 | 19.6 | 19.7 | - | - | - | - | 3.0 | 3.2 | - | - | - | - | - | - |
| Total Liabilities | 572.0 | 309.2 | 87.5 | 90.2 | 67.8 | 74.8 | - | - | - | - | 10.5 | 8.3 | 1.9 | 0.4 | 0.4 | 0.5 | 0.3 | - |
| 0.0 |
| - |
| Additional Paid In Capital | 783.9 | 890.1 | 884.8 | 762.2 | 565.7 | 553.6 | - | - | - | - | 212.6 | 182.9 | 53.2 | 17.6 | 15.9 | 12.3 | 8.0 | - |
| Retained Earnings | (326.0) | (178.5) | 9.8 | (141.0) | (155.9) | (98.2) | - | - | - | - | (131.4) | (26.1) | (15.7) | (13.8) | (4.3) | (0.9) | 0.0 | - |
| Accumulated Other Comprehensive Income | 0.1 | 1.3 | 0.4 | 1.4 | (2.1) | (1.6) | - | - | - | - | - | - | - | (0.1) | (0.0) | 0.3 | (0.2) | - |
| Treasury Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - | - | 1.2 | - | 1.2 | 1.1 | - | - | - | - | - | - |
| Minority Interest | 139.5 | 141.3 | 139.4 | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.5 | 0.6 | 1.0 | - |
| Total Stockholders Equity | 469.2 | 724.0 | 906.2 | 633.2 | 417.4 | 463.5 | 315.0 | 295.3 | 265.2 | 152.7 | 89.9 | 165.4 | 37.6 | 3.8 | 11.6 | 11.8 | 7.9 | 0.8 |
| Total Equity | 608.7 | 865.3 | 1,045.6 | 633.2 | 417.4 | 463.5 | 315.0 | 295.3 | 265.2 | 152.7 | 89.9 | 165.4 | 38.0 | 4.1 | 12.1 | 12.4 | 8.8 | 0.8 |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | (29.6) | (39.6) | - | - | - | - | - | - |
| Working Capital | 421.2 | 500.8 | 634.3 | 273.7 | 139.8 | 242.2 | - | - | - | - | 57.0 | 85.3 | 6.8 | 0.1 | 5.3 | 9.6 | 7.6 | - |
| Book Value | 469.2 | 724.0 | 906.2 | 633.2 | 417.4 | 463.5 | 315.0 | 295.3 | 265.2 | 152.7 | 89.9 | 165.4 | 37.6 | 3.8 | 11.6 | 11.8 | 7.9 | 0.8 |
| Tangible Book Value | 437.0 | 691.0 | 873.5 | 599.8 | 385.4 | 431.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 3.2 |
| 4.3 |
| 0.5 |
| - |
| Other Current Assets | 26.7 | 28.3 | 18.2 | 1.4 | 3.1 | 2.0 | 0.0 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 593.7 | 296.9 | 83.3 | 64.4 | 90.3 | 8.7 | 0.6 | 5.7 | 10.1 | 7.9 | - |
| 36.9 |
| 20.6 |
| 9.1 |
| - |
| 3.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| - |
| Property,Plant & Equipment Net | 360.2 | 107.3 | 81.5 | 22.6 | 32.5 | 29.8 | - | 0.7 | 0.1 | 0.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 20.1 | 19.4 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 12.8 | 13.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 12.1 | 15.0 | 6.2 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 2.6 | 0.1 | - | - | 0.1 | - | - | 0.8 | - | - | - |
| Other Non-Current Assets | 28.6 | 9.6 | 9.3 | 9.0 | 6.7 | - | 4.0 | 6.1 | 2.8 | 1.1 | - |
| Total Non-Current Assets | 580.7 | 241.4 | 106.0 | 36.0 | 83.4 | - | - | - | - | - | - |
| Total Assets | 1,174.4 | 538.2 | 189.3 | 100.4 | 173.7 | 39.9 | 4.5 | 12.5 | 12.9 | 9.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 8.0 | 30.7 | 13.1 | - | - | - | - | - | - | 0.0 | - |
| Operating Lease Liabilities Current | 18.5 | 4.5 | 1.9 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | 0.2 | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 92.9 | 55.0 | 27.1 | 7.4 | 5.0 | 1.9 | 0.4 | 0.4 | 0.5 | 0.3 | - |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 71.6 | 0.1 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 6.5 | 6.4 | 0.1 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 216.2 | 19.7 | 9.5 | 3.0 | 3.2 | - | - | - | - | - | - |
| Total Liabilities | 309.2 | 74.8 | 36.6 | 10.5 | 8.3 | 1.9 | 0.4 | 0.4 | 0.5 | 0.3 | - |
| 212.6 |
| 182.9 |
| 53.2 |
| 17.6 |
| 15.9 |
| 12.3 |
| 8.0 |
| - |
| Retained Earnings | (178.5) | (98.2) | (146.9) | (131.4) | (26.1) | (15.7) | (13.8) | (4.3) | (0.9) | 0.0 | - |
| Accumulated Other Comprehensive Income | 1.3 | (1.6) | - | - | - | - | (0.1) | (0.0) | 0.3 | (0.2) | - |
| Treasury Stock | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | - | - | - | - | - | - |
| Minority Interest | 141.3 | - | - | - | - | - | 0.3 | 0.5 | 0.6 | 1.0 | - |
| Total Stockholders Equity | 724.0 | 463.5 | 152.7 | 89.9 | 165.4 | 37.6 | 3.8 | 11.6 | 11.8 | 7.9 | 0.8 |
| Total Equity | 865.3 | 463.5 | 152.7 | 89.9 | 165.4 | 38.0 | 4.1 | 12.1 | 12.4 | 8.8 | 0.8 |
| (29.6) |
| (39.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 500.8 | 241.8 | 56.3 | 57.0 | 85.3 | 6.8 | 0.1 | 5.3 | 9.6 | 7.6 | - |
| Book Value | 724.0 | 463.5 | 152.7 | 89.9 | 165.4 | 37.6 | 3.8 | 11.6 | 11.8 | 7.9 | 0.8 |
| Tangible Book Value | 691.0 | 431.1 | - | - | - | - | - | - | - | - | - |