| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 234.8 | 274.4 | 494.1 | 364.5 | 227.2 | 43.7 | 50.6 |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 234.8 | 274.4 | 494.1 | 364.5 | 227.2 | 43.7 | 50.6 |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | 1,066.7 | 484.4 | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 80.4 | 63.7 | 25.7 | 23.2 | 22.8 | 17.3 | - |
| Accumulated Depreciation | 25.7 | 24.0 | 18.6 | 15.8 | 16.0 | ||
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 1,606.2 | 1,286.1 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 298.6 | 281.6 | 275.2 | 264.8 | 258.0 | 0.0 | |
| Supplementary Data | |||||||
| Total Debt | 1,606.2 | 1,286.1 | - | - | - | - | - |
| Net debt | 1,371.4 | 1,011.7 | - | - | - | - | - |
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||
| Cash And Equivalents | 435.4 | 234.8 | 251.0 | 210.3 | 297.5 | 274.4 | 204.9 | 274.8 | 239.4 | 494.1 | 330.1 | 292.5 | 266.6 | 364.5 | 123.7 | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - |
| 13.0 |
| - |
| Property,Plant & Equipment Net | 54.7 | 39.7 | 7.0 | 7.3 | 6.8 | 4.3 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 26.6 | 11.5 | 15.4 | 14.0 | 16.0 | 4.5 | - |
| Goodwill | 377.4 | 300.3 | 172.2 | 172.2 | 171.9 | 28.6 | - |
| Intangible Assets | - | - | - | 5.0 | 9.1 | 2.7 | - |
| Operating Lease Right Of Use Assets | - | 17.2 | 20.3 | 24.1 | 19.4 | 14.2 | - |
| Deferred Tax Assets | - | - | - | 4.5 | 4.2 | 0.0 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 3,727.5 | 3,328.7 | 2,562.4 | 2,371.1 | 1,894.2 | 733.7 | - |
| Deferred Revenue Current | 0.5 | 0.5 | 1.2 | 2.2 | 3.9 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 30.7 | 15.8 | 11.9 | 8.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 2,123.4 | 1,908.3 | 1,476.3 | 1,570.4 | 1,337.9 | 521.7 | - |
| - |
| Retained Earnings | 1,174.0 | 970.3 | 648.4 | 366.0 | 118.2 | 0.0 | - |
| Accumulated Other Comprehensive Income | 0.6 | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 1.5 | 5.5 | 13.1 | - | - | - | - |
| Total Stockholders Equity | 1,424.6 | 1,244.9 | 924.6 | 644.6 | 401.2 | - | - |
| Total Equity | 1,426.1 | 1,250.4 | 937.7 | 644.6 | 401.2 | - | - |
| Working Capital | - | - | - | - | - | - | - |
| Book Value | 1,424.6 | 1,244.9 | 924.6 | 644.6 | 401.2 | - | - |
| Tangible Book Value | 1,047.2 | 944.6 | 752.4 | 467.4 | 220.1 | - | - |
| 84.1 |
| 100.1 |
| 227.2 |
| 90.2 |
| 34.0 |
| 69.6 |
| 35.5 |
| 42.1 |
| 35.1 |
| 11.5 |
| 50.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 435.4 | 234.8 | 251.0 | 210.3 | 297.5 | 274.4 | 204.9 | 274.8 | 239.4 | 494.1 | 330.1 | 292.5 | 266.6 | 364.5 | 123.7 | 84.1 | 100.1 | 227.2 | 90.2 | 34.0 | 69.6 | 35.5 | 42.1 | 35.1 | 11.5 | 50.6 |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 666.5 | 631.0 | 550.4 | 484.4 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Property,Plant & Equipment Net | - | - | - | - | 28.2 | 26.3 | 24.9 | 8.8 | 8.3 | 7.0 | 7.5 | 7.9 | 7.6 | 7.3 | 7.6 | 6.5 | 6.6 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | 20.3 | 26.6 | 10.8 | 12.1 | 12.1 | 11.5 | 6.6 | 20.6 | 17.7 | 15.4 | 14.3 | 13.9 | 13.5 | 14.0 | 11.4 | 14.2 | 14.5 | |||||||||
| Goodwill | 377.4 | 377.4 | 375.1 | 377.8 | 346.0 | 300.3 | 300.3 | 300.3 | 305.1 | 172.2 | 172.2 | 172.2 | 172.2 | 172.2 | 172.2 | 171.9 | 171.9 | 171.9 | ||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.1 | 7.1 | 8.1 | 9.1 | ||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | 21.1 | 17.2 | 18.6 | 18.2 | 20.0 | 20.3 | 21.7 | 21.6 | 23.2 | 24.1 | 24.1 | 25.1 | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.1 | 4.9 | 5.4 | 4.2 | ||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 3,972.9 | 3,727.5 | 3,835.2 | 3,650.1 | 3,488.0 | 3,328.7 | 3,324.7 | 2,985.2 | 2,716.9 | 2,562.4 | 2,384.0 | 2,288.2 | 2,308.8 | 2,371.1 | 2,287.3 | 2,112.8 | ||||||||||
| 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 | 1,889.0 | 1,606.2 | 1,766.1 | - | - | 1,286.1 | - | - | - | - | - | - | - | - | 1.4 | 1.6 | 1.7 | 3.3 | 3.9 | 4.0 | 3.9 | 29.7 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 2,378.1 | 2,123.4 | 2,282.5 | 2,136.3 | 2,016.6 | 1,908.3 | 2,034.9 | 1,763.7 | 1,565.9 | 1,476.3 | 1,398.0 | 1,368.7 | 1,458.3 | 1,570.4 | 1,570.9 | 1,465.6 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 298.7 | 298.6 | 293.7 | 288.4 | 284.2 | 281.6 | 276.4 | 271.3 | 268.2 | 275.2 | 271.4 | 270.9 | 267.2 | 264.4 | 262.8 | 261.2 | 259.3 | |||||||||
| Retained Earnings | 1,183.8 | 1,174.0 | 1,118.6 | 1,075.0 | 1,021.8 | 970.3 | 844.4 | 777.1 | 699.5 | 648.4 | 549.8 | 476.7 | 411.5 | 366.0 | 283.3 | 217.3 | 158.6 | |||||||||
| Accumulated Other Comprehensive Income | (0.5) | 0.6 | 0.6 | 0.6 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | 1.8 | 1.5 | 1.4 | 1.6 | 1.8 | 5.5 | 4.7 | 4.1 | 5.3 | 13.1 | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 1,415.0 | 1,424.6 | 1,373.3 | 1,334.1 | 1,292.1 | 1,244.9 | 1,115.1 | 1,047.5 | 968.7 | 924.6 | 837.6 | 762.6 | 694.2 | 644.3 | - | - | - | |||||||||
| Total Equity | 1,416.8 | 1,426.1 | 1,374.7 | 1,335.7 | 1,293.8 | 1,250.4 | 1,119.8 | 1,051.6 | 974.0 | 937.7 | 837.6 | 762.6 | 694.2 | 644.3 | - | - | - | - | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 1,889.0 | 1,606.2 | 1,766.1 | - | - | 1,286.1 | - | - | - | - | - | - | - | - | 1.4 | 1.6 | 1.7 | 3.3 | 3.9 | 4.0 | 3.9 | 29.7 | - | - | - | - |
| Net debt | 1,453.6 | 1,371.4 | 1,515.1 | - | - | 1,011.7 | - | - | - | - | - | - | - | - | (122.3) | (82.5) | (98.4) | (223.9) | (86.3) | |||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Book Value | 1,415.0 | 1,424.6 | 1,373.3 | 1,334.1 | 1,292.1 | 1,244.9 | 1,115.1 | 1,047.5 | 968.7 | 924.6 | 837.6 | 762.6 | 694.2 | 644.3 | - | - | - | - | ||||||||
| Tangible Book Value | 1,037.6 | 1,047.2 | 998.2 | 956.3 | 946.1 | 944.6 | 814.8 | 747.2 | 663.6 | 752.4 | 665.4 | 590.4 | 522.0 | 472.1 | - | - | - | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 3.8 |
| 4.2 |
| 4.7 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.0 |
| 7.3 |
| 7.5 |
| 6.2 |
| 4.5 |
| - |
| - |
| - |
| - |
| 30.4 |
| 30.4 |
| 30.4 |
| 28.6 |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.2 |
| 2.3 |
| 2.7 |
| - |
| - |
| - |
| - |
| 26.6 |
| 19.4 |
| 12.7 |
| 12.8 |
| 13.5 |
| 14.2 |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.3 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,992.5 |
| 1,894.2 |
| 1,232.6 |
| 932.3 |
| 866.7 |
| 733.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,396.7 |
| 1,337.9 |
| 732.7 |
| 602.9 |
| 566.5 |
| 521.7 |
| - |
| - |
| - |
| - |
| 258.0 |
| 256.8 |
| 255.3 |
| 253.8 |
| - |
| - |
| - |
| - |
| - |
| 118.2 |
| 64.6 |
| 45.6 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (30.0) |
| (65.7) |
| (5.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |