| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 87.1 | 44.3 | 80.3 | 106.9 |
| Restricted Cash | 6.1 | 5.9 | 3.8 | 5.9 |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 87.1 | 44.3 | 80.3 | 106.9 |
| Receivables | ||||
| Accounts Receivable | - | - | - | 60.6 |
| Current Assets | ||||
| Inventory | 62.3 | 31.9 | 22.6 | 19.1 |
| Prepaid Expenses | 36.4 | 61.5 | 62.2 | 59.9 |
| Other Current Assets | 15.2 | 7.1 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 63.1 | 52.4 | - | - |
| Accumulated Depreciation | 35.1 | 29.2 | - | - |
| Property,Plant & Equipment Net | 26.7 | 21.9 | 17.0 | |
| Current Liabilities | ||||
| Accounts Payable | - | - | - | 148.5 |
| Short Term Debt | 310.7 | 185.2 | 169.0 | 126.1 |
| Deferred Revenue Current | - | - | - | |
| Non-Current Liabilities | ||||
| Long Term Debt | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.7 | 16.7 | 15.2 | 8.6 |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | 958.1 | 895.0 | 858.3 | 858.3 |
| Retained Earnings | (1,190.5) | (1,124.5) | (939.5) | |
| Supplementary Data | ||||
| Total Debt | 310.7 | 185.2 | 169.0 | 126.1 |
| Net debt | 223.5 | 141.0 | 88.7 | 19.2 |
| Working Capital | (339.8) | (312.5) | (130.5) | (46.2) |
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q4 FY 22 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 87.1 | 86.2 | 44.3 | 108.4 | - | 106.9 |
| Restricted Cash | 6.1 | 13.0 | 5.9 | 0.0 | - | 5.9 |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.1 | 86.2 | 44.3 | 108.4 | - | 106.9 |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | 60.6 |
| Current Assets | ||||||
| Inventory | 62.3 | 35.0 | 31.9 | 24.4 | - | 19.1 |
| Prepaid Expenses | 36.4 | 31.3 | 61.5 | 56.0 | - | 59.9 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 63.1 | 59.4 | 52.4 | - | - | - |
| Accumulated Depreciation | 35.1 | 31.8 | 29.2 | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | 148.5 |
| Short Term Debt | 310.7 | 279.2 | 185.2 | 220.2 | - | 126.1 |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.7 | 16.4 | 16.7 | 15.7 | - | 8.6 |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 958.1 | 944.3 | 895.0 | 847.2 | - | 858.3 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 310.7 | 279.2 | 185.2 | 220.2 | - | 126.1 |
| Net debt | 223.5 | 193.0 | 141.0 | 111.8 | - | 19.2 |
| Working Capital | ||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 483.2 | 386.1 | 463.2 | 475.7 |
| 17.2 |
| Long Term Investments | 61.5 | 2.2 | 42.4 | 71.0 |
| Equity Method Investments | 1.2 | 1.4 | - | - |
| Goodwill | 3.7 | 3.5 | - | - |
| Intangible Assets | 40.4 | 42.2 | 25.3 | 5.3 |
| Operating Lease Right Of Use Assets | 16.8 | 18.2 | 17.6 | 12.4 |
| Deferred Tax Assets | 0.0 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | 3.8 |
| Total Non-Current Assets | 179.2 | 128.2 | 137.9 | 140.6 |
| Total Assets | 662.4 | 514.3 | 601.1 | 616.3 |
| 0.7 |
| Operating Lease Liabilities Current | 5.0 | 5.6 | 4.9 | 3.5 |
| Accrued Expenses | 14.5 | 18.5 | - | - |
| Other Current Liabilities | 54.6 | 24.1 | 5.0 | - |
| Total Current Liabilities | 823.0 | 698.7 | 593.7 | 521.9 |
| 0.0 |
| Deferred Tax Liabilities | 1.7 | 2.1 | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 4.5 |
| Total Non-Current Liabilities | 122.9 | 53.4 | 124.9 | 120.2 |
| Total Liabilities | 945.9 | 752.0 | 718.6 | 642.0 |
| (828.0) |
| Accumulated Other Comprehensive Income | (20.2) | (9.2) | (48.6) | (55.9) |
| Treasury Stock | 30.0 | 1.0 | - | - |
| Minority Interest | (0.8) | 2.0 | - | - |
| Total Stockholders Equity | (282.7) | (239.7) | (129.8) | (25.7) |
| Total Equity | (283.5) | (237.7) | (117.1) | (5.0) |
| Book Value | (282.7) | (239.7) | (129.8) | (25.7) |
| Tangible Book Value | (326.7) | (285.4) | (155.0) | (31.0) |
| 15.2 |
| 10.7 |
| 11.2 |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 483.2 | 385.8 | 386.1 | 405.5 | - | 475.7 |
| Property,Plant & Equipment Net |
| 26.7 |
| 26.1 |
| 21.9 |
| 18.9 |
| - |
| 17.2 |
| Long Term Investments | 61.5 | 2.0 | 2.2 | 30.3 | - | 71.0 |
| Equity Method Investments | 1.2 | 1.6 | 1.4 | - | - | - |
| Goodwill | 3.7 | 3.6 | 3.5 | - | - | - |
| Intangible Assets | 40.4 | 40.7 | 42.2 | 40.5 | - | 5.3 |
| Operating Lease Right Of Use Assets | 16.8 | 16.6 | 18.2 | 17.5 | - | 12.4 |
| Deferred Tax Assets | 0.0 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | 3.8 |
| Total Non-Current Assets | 179.2 | 109.2 | 128.2 | 149.5 | - | 140.6 |
| Total Assets | 662.4 | 494.9 | 514.3 | 555.0 | - | 616.3 |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| Operating Lease Liabilities Current | 5.0 | 5.5 | 5.6 | 5.2 | - | 3.5 |
| Accrued Expenses | 14.5 | 12.8 | 18.5 | - | - | - |
| Other Current Liabilities | 54.6 | 46.9 | 24.1 | 51.7 | - | - |
| Total Current Liabilities | 823.0 | 733.0 | 698.7 | 626.4 | - | 521.9 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| Deferred Tax Liabilities | 1.7 | 1.9 | 2.1 | 4.5 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | 4.5 |
| Total Non-Current Liabilities | 122.9 | 57.2 | 53.4 | 122.7 | - | 120.2 |
| Total Liabilities | 945.9 | 790.2 | 752.0 | 749.0 | - | 642.0 |
| (1,190.5) |
| (1,193.5) |
| (1,124.5) |
| (996.4) |
| - |
| (828.0) |
| Accumulated Other Comprehensive Income | (20.2) | (14.5) | (9.2) | (49.3) | - | (55.9) |
| Treasury Stock | 30.0 | 30.0 | 1.0 | - | - | - |
| Minority Interest | (0.8) | (1.6) | 2.0 | 4.5 | - | - |
| Total Stockholders Equity | (282.7) | (293.7) | (239.7) | (198.5) | (117.1) | (25.7) |
| Total Equity | (283.5) | (295.3) | (237.7) | (193.1) | (117.1) | (5.0) |
| (339.8) |
| (347.2) |
| (312.5) |
| (220.9) |
| - |
| (46.2) |
| Book Value | (282.7) | (293.7) | (239.7) | (198.5) | (117.1) | (25.7) |
| Tangible Book Value | (326.7) | (338.0) | (285.4) | (239.0) | - | (31.0) |