| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 257.8 | 273.7 | 99.7 | - | 133.5 | 80.1 | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | 153.8 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 411.6 | 273.7 | 99.7 | - | 133.5 | 80.1 | - |
| Receivables | |||||||
| Accounts Receivable | - | - | - | - | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.7 | 7.9 | 4.2 | - | 3.7 | 1.4 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 5.3 | 2.0 | 4.1 | - | 4.2 | 2.0 | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 40.6 | 21.9 | 14.1 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| Total Debt | 40.6 | 21.9 | 14.1 | - | - | - | - |
| Net debt | (371.0) | (251.9) | (85.6) | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 419.3 | 281.6 | 103.9 | - | 137.2 | 81.5 | - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 19.9 | 19.9 | 19.9 | - | 19.9 | 0.0 | - |
| Intangible Assets | - | 0.0 | 0.5 | - | 6.9 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | 0.2 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.6 | 0.2 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 440.1 | 302.2 | 124.5 | - | 164.0 | 81.5 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - |
| Accrued Expenses | 20.4 | 12.8 | 11.6 | - | 6.2 | 1.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 66.7 | 38.8 | 32.2 | - | 10.4 | 3.0 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | - | 0.0 | - | 1.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 107.8 | 60.7 | 46.4 | - | 12.3 | 5.7 | - |
| Retained Earnings | (582.7) | (398.9) | (290.2) | - | (137.7) | (44.6) | - |
| Accumulated Other Comprehensive Income | 1.1 | 0.8 | 0.3 | - | 1.0 | 0.3 | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 332.3 | 241.4 | 78.1 | - | 151.7 | 75.9 | 0.0 |
| Total Equity | 332.3 | 241.4 | 78.1 | - | 151.7 | 75.9 | 0.0 |
| Working Capital | 352.6 | 242.8 | 71.6 | - | 126.8 | 78.5 | - |
| Book Value | 332.3 | 241.4 | 78.1 | - | 151.7 | 75.9 | 0.0 |
| Tangible Book Value | 312.4 | 221.5 | 57.7 | - | 124.9 | 75.9 | - |
| (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 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 262.5 | 257.8 | 20.0 | 33.4 | 82.9 | 273.7 | 295.3 | 243.1 | 252.3 | 99.7 | 117.7 | 116.9 | 129.4 | - | 154.5 | ||||||||
| 105.7 |
| 120.5 |
| 133.5 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 110.9 | 153.8 | 189.1 | 149.6 | 129.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 373.4 | 411.6 | 209.1 | 183.0 | 212.4 | 273.7 | 295.3 | 243.1 | 252.3 | 99.7 | 117.7 | 116.9 | 129.4 | - | 154.5 | 105.7 | 120.5 | 133.5 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.1 | 7.7 | 6.8 | 6.1 | 9.3 | 7.9 | 4.1 | 4.6 | 3.1 | 4.2 | 2.4 | 2.9 | 3.0 | - | 1.8 | 3.2 | 2.8 | 3.7 | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 380.6 | 419.3 | 215.8 | 189.1 | 221.7 | 281.6 | 299.4 | 247.7 | 255.5 | 103.9 | 120.1 | 119.8 | 132.4 | - | 156.5 | 109.1 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Long Term Investments | - | - | - | 54.9 | 33.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | 19.9 | - | 19.9 | 19.9 | 19.9 | 19.9 | |||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | 0.5 | 1.3 | 2.1 | 2.9 | - | 4.5 | 5.3 | 6.1 | 6.9 | |||||
| Operating Lease Right Of Use Assets | - | - | - | 0.6 | - | - | - | - | - | - | - | - | - | 0.2 | - | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 0.8 | 0.9 | 1.2 | 1.2 | 0.6 | 0.6 | 0.5 | 0.5 | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | - | - | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 401.3 | 440.1 | 236.9 | 265.1 | 275.3 | 302.2 | 319.8 | 268.1 | 275.5 | 124.5 | 141.6 | 142.1 | 155.5 | - | 180.9 | 134.3 | 149.2 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 7.1 | 5.3 | 8.1 | 4.2 | 2.3 | 2.0 | 2.1 | 2.9 | 7.6 | 4.1 | 7.7 | 8.6 | 2.3 | - | 0.8 | 0.7 | 3.3 | 4.2 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Accrued Expenses | 24.5 | 20.4 | 19.0 | 14.8 | 11.5 | 12.8 | 8.8 | 8.2 | 10.0 | 11.6 | 10.0 | 10.0 | 6.7 | - | 7.5 | 7.1 | 7.2 | 6.2 | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 81.1 | 66.7 | 65.4 | 38.0 | 30.5 | 38.8 | 33.3 | 41.8 | 65.3 | 32.2 | 31.2 | 35.1 | 24.1 | - | 26.0 | 7.9 | |||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 40.8 | - | 40.4 | 41.2 | 22.0 | - | 24.3 | 24.3 | 14.2 | - | 14.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 0.6 | 0.5 | 0.5 | 0.5 | - | - | - | - | 0.0 | 0.0 | 0.3 | 1.0 | 1.1 | - | 1.3 | 1.9 | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 122.4 | 107.8 | 106.3 | 79.7 | 52.5 | 60.7 | 57.6 | 66.1 | 79.5 | 46.4 | 45.6 | 36.1 | 25.2 | - | 27.3 | 9.8 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Retained Earnings | (659.8) | (582.7) | (532.2) | (465.0) | (422.2) | (398.9) | (364.1) | (350.5) | (344.6) | (290.2) | (266.3) | (248.4) | (219.3) | - | (189.6) | (173.1) | (156.1) | ||||||
| Accumulated Other Comprehensive Income | 0.8 | 1.1 | 1.0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.3 | 0.8 | 0.4 | 0.6 | - | 0.7 | 0.9 | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | 278.8 | 332.3 | 130.6 | 185.4 | 222.8 | 241.4 | 262.2 | 202.0 | 196.1 | 78.1 | 96.0 | 106.0 | 130.3 | - | 153.6 | 124.5 | 136.8 | ||||||
| Total Equity | 278.8 | 332.3 | 130.6 | 185.4 | 222.8 | 241.4 | 262.2 | 202.0 | 196.1 | 78.1 | 96.0 | 106.0 | 130.3 | - | 153.6 | 124.5 | 136.8 | 151.7 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 40.8 | - | 40.4 | 41.2 | 22.0 | - | 24.3 | 24.3 | 14.2 | - | 14.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (332.6) | - | (168.7) | (141.8) | (190.4) | - | (271.0) | (218.9) | (238.1) | - | (103.6) | - | - | - | - | - | - | - | |||||
| Working Capital | 299.5 | 352.6 | 150.4 | 151.2 | 191.2 | 242.8 | 266.1 | 205.8 | 190.2 | 71.6 | 88.9 | 84.7 | 108.3 | - | 130.5 | 101.2 | 112.7 | 126.8 | |||||
| Book Value | 278.8 | 332.3 | 130.6 | 185.4 | 222.8 | 241.4 | 262.2 | 202.0 | 196.1 | 78.1 | 96.0 | 106.0 | 130.3 | - | 153.6 | 124.5 | 136.8 | 151.7 | |||||
| Tangible Book Value | 258.9 | 312.4 | 110.7 | 165.5 | 202.9 | 221.5 | 242.3 | 182.1 | 176.1 | 57.7 | 74.7 | 83.9 | 107.5 | - | 129.2 | 99.3 | 110.8 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 123.2 |
| 137.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 10.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 12.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (137.7) |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 151.7 |
| 164.3 |
| 171.6 |
| 180.6 |
| 75.9 |
| 0.0 |
| 164.3 |
| 171.6 |
| 180.6 |
| 75.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 164.3 |
| 171.6 |
| 180.6 |
| 75.9 |
| 0.0 |
| 124.9 |
| - |
| - |
| - |
| - |
| - |