| (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 | 122.4 | 151.0 | 181.3 | 154.5 | 150.0 | 117.3 | 141.9 | 162.3 | 175.1 | 208.7 | - | - | - | - | - | |||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 151.0 | 117.3 | 208.7 | 245.7 | - | - | - |
| Restricted Cash | 49.5 | 3.2 | 0.5 | 0.8 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 151.0 | 117.3 | 208.7 | 245.7 | - | - | - |
| Receivables | |||||||
| Accounts Receivable | 38.6 | 45.8 | 34.9 | 11.1 | 2.6 | 2.2 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 37.9 | 21.3 | 14.1 | 10.2 | 6.4 | 4.6 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 677.4 | 568.0 | 481.6 | 357.7 | 160.6 | 82.8 | - |
| Accumulated Depreciation | 216.7 | 153.0 | 92.3 | 49.6 | 27.3 | ||
| Current Liabilities | |||||||
| Accounts Payable | 7.6 | 13.0 | 10.1 | 9.1 | 2.9 | 3.0 | - |
| Short Term Debt | 2.1 | 0.0 | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 204.3 | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 97.0 | 83.0 | 62.0 | 45.7 | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 7.8 | 0.0 | 87.9 | 17.5 | - | 0.9 | |
| Supplementary Data | |||||||
| Total Debt | 206.5 | 0.0 | - | - | - | - | - |
| Net debt | 55.5 | (117.3) | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 15.3 | 49.5 | 12.2 | 22.4 | 14.8 | 3.2 | 11.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | 300.7 | 344.7 | - | 484.9 | 0.5 | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 27.8 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 122.4 | 151.0 | 181.3 | 154.5 | 150.0 | 117.3 | 141.9 | 162.3 | 175.1 | 208.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 33.3 | 38.6 | 40.1 | 31.9 | 43.1 | 45.8 | 35.4 | 34.8 | 35.3 | 34.9 | 25.7 | 22.5 | 29.3 | 11.1 | 6.5 | 4.9 | 2.8 | 2.6 | 6.0 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 48.5 | 37.9 | 37.3 | 27.4 | 24.4 | 21.3 | 19.3 | 14.7 | 16.1 | 14.1 | 10.8 | 2.8 | 4.1 | 10.2 | 4.8 | 2.3 | 4.2 | 6.4 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 10.5 | 5.3 | 1.8 | 1.3 | 1.4 | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 239.2 | 296.5 | 284.7 | 252.4 | 251.3 | 205.4 | 223.9 | 225.5 | 239.0 | 267.4 | 278.3 | 297.1 | 216.8 | 275.5 | 322.8 | 389.9 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 687.9 | 677.4 | 635.2 | 603.1 | 586.2 | 568.0 | 543.9 | 524.5 | 499.9 | 481.6 | 477.5 | 452.2 | 425.7 | 357.7 | 308.6 | 246.2 | 198.3 | 160.6 | 132.4 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 235.5 | 216.7 | 199.8 | 187.4 | 172.3 | 153.0 | 136.2 | 121.0 | 106.2 | 92.3 | 79.6 | 68.4 | 58.5 | 49.6 | 44.1 | 37.1 | 32.2 | |||||||||
| Property,Plant & Equipment Net | 452.4 | 460.7 | 435.4 | 415.7 | 413.9 | 415.0 | 407.7 | 403.4 | 393.7 | 389.2 | 397.9 | 383.8 | 367.2 | 308.1 | 264.5 | 209.1 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 6.8 | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | ||||||||
| Intangible Assets | 31.2 | 32.4 | 33.6 | 34.9 | 36.8 | 38.8 | 41.3 | 43.8 | 46.4 | 49.0 | 51.9 | 54.8 | 57.7 | 60.6 | 63.5 | 66.4 | 69.3 | |||||||||
| Operating Lease Right Of Use Assets | 109.3 | 103.0 | 103.4 | 93.9 | 91.3 | 89.3 | 85.6 | 79.4 | 75.2 | 67.7 | 56.2 | 53.9 | 54.7 | 51.9 | 44.5 | 34.4 | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Assets | 44.9 | 30.9 | 36.0 | 30.3 | 25.9 | 24.3 | 2.2 | 2.1 | 2.1 | 2.2 | 1.9 | 2.1 | 2.1 | 2.3 | 2.6 | 2.4 | 2.7 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 920.3 | 964.8 | 931.8 | 864.7 | 856.0 | 803.8 | 791.7 | 785.3 | 787.5 | 806.6 | 817.3 | 823.1 | 729.8 | 729.7 | 729.2 | 740.4 | 750.6 | |||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | 14.0 | 7.6 | 16.2 | 9.8 | 16.2 | 13.0 | 12.6 | 16.2 | 10.1 | 10.1 | 17.6 | 6.4 | 18.6 | 9.1 | 3.7 | 1.7 | 8.4 | 2.9 | 7.0 | - | - | - | - | - | - | - |
| Short Term Debt | 2.8 | 2.1 | 1.2 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Current | 47.8 | 55.1 | 44.4 | 45.9 | 50.6 | 46.3 | 31.8 | 28.6 | 29.9 | 32.3 | 19.9 | 16.7 | 24.5 | 16.0 | 9.5 | 4.7 | 4.6 | |||||||||
| Operating Lease Liabilities Current | 8.0 | 7.8 | 7.4 | 7.0 | 7.0 | 7.3 | 6.5 | 6.5 | 6.5 | 6.0 | 5.7 | 5.6 | 5.6 | 5.0 | 4.7 | 4.0 | ||||||||||
| Accrued Expenses | 39.9 | 59.9 | 58.3 | 53.4 | 34.6 | 43.0 | 40.3 | 38.7 | 35.0 | 40.5 | 38.1 | 40.8 | 40.1 | 39.2 | 46.1 | 43.4 | 28.9 | 27.1 | ||||||||
| Other Current Liabilities | 2.7 | 1.5 | 2.1 | 2.0 | 2.5 | 1.8 | 11.1 | 0.1 | 0.2 | 0.3 | 0.1 | 0.3 | 0.4 | 0.1 | 0.6 | 0.1 | 0.2 | |||||||||
| Total Current Liabilities | 115.7 | 135.3 | 133.4 | 118.2 | 110.9 | 111.4 | 102.3 | 90.1 | 81.6 | 89.3 | 92.3 | 81.2 | 102.1 | 87.3 | 74.3 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | 208.7 | 204.3 | 156.1 | 96.5 | 76.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 103.0 | 97.0 | 97.2 | 87.8 | 85.3 | 83.0 | 79.5 | 73.2 | 69.0 | 62.0 | 50.2 | 47.8 | 48.2 | 45.7 | 38.3 | |||||||||||
| Deferred Revenue Non-Current | 46.0 | 47.7 | 70.1 | 70.6 | 70.3 | 70.5 | 70.7 | 64.3 | 58.8 | 55.1 | 46.2 | 42.2 | 37.2 | 23.9 | 20.9 | 21.6 | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 6.6 | 7.9 | 7.6 | 7.7 | 8.2 | 8.9 | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 567.7 | 578.9 | 542.6 | 464.1 | 433.1 | 360.0 | 325.9 | 292.0 | 270.4 | 266.2 | 248.9 | 232.5 | 255.5 | 212.6 | 213.0 | 180.4 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 11.5 | 7.8 | - | - | 5.4 | - | - | 91.1 | 92.8 | 87.9 | 142.5 | - | - | 17.5 | - | 6.6 | - | |||||||||
| Retained Earnings | 27.3 | (124.7) | (428.1) | (230.2) | (42.2) | (256.1) | (344.9) | (77.5) | (67.1) | (248.5) | (235.9) | (192.6) | (1,051.0) | (375.7) | (1,032.6) | (623.3) | (1,981.9) | |||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 38.7 | (116.9) | (428.1) | (230.1) | (36.8) | (256.1) | (344.8) | 13.6 | 25.7 | (160.6) | (93.4) | (192.6) | (1,051.0) | (358.1) | (1,032.6) | (616.7) | ||||||||||
| Total Equity | 38.7 | (116.9) | (428.1) | (230.1) | (36.8) | (256.1) | (344.8) | 13.6 | 25.7 | (160.6) | (93.4) | (192.6) | (1,051.0) | (358.1) | (1,032.6) | (616.7) | (1,981.8) | (1,358.3) | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 211.5 | 206.5 | 157.3 | 96.5 | 76.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 89.1 | 55.5 | (24.0) | (57.9) | (73.7) | (117.3) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Working Capital | 123.6 | 161.2 | 151.3 | 134.2 | 140.4 | 94.0 | 121.6 | 135.4 | 157.4 | 178.1 | 186.0 | 215.9 | 114.6 | 188.1 | 248.5 | 326.5 | 401.5 | 459.5 | ||||||||
| Book Value | 38.7 | (116.9) | (428.1) | (230.1) | (36.8) | (256.1) | (344.8) | 13.6 | 25.7 | (160.6) | (93.4) | (192.6) | (1,051.0) | (358.1) | (1,032.6) | (616.7) | (1,981.8) | (1,358.3) | ||||||||
| Tangible Book Value | (23.5) | (180.4) | (492.8) | (296.1) | (104.6) | (325.9) | (417.2) | (61.3) | (51.8) | (240.6) | (176.3) | (278.5) | (1,139.8) | (449.8) | (1,127.2) | (714.2) | (2,082.2) | |||||||||
| Other Current Assets | - | - | - | 5.3 | 1.4 | 2.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 296.5 | 205.4 | 267.4 | 275.5 | 506.3 | 20.0 | - |
| 11.5 |
| - |
| Property,Plant & Equipment Net | 460.7 | 415.0 | 389.2 | 308.1 | 133.3 | 71.3 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 31.1 | 31.1 | 31.1 | 31.1 | 31.1 | 22.1 | - |
| Intangible Assets | 32.4 | 38.8 | 49.0 | 60.6 | 72.2 | 68.0 | - |
| Operating Lease Right Of Use Assets | 103.0 | 89.3 | 67.7 | 51.9 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 30.9 | 24.3 | 2.2 | 2.3 | 3.1 | 0.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 964.8 | 803.8 | 806.6 | 729.7 | 746.3 | 182.1 | - |
| Deferred Revenue Current | 55.1 | 46.3 | 32.3 | 16.0 | 5.1 | 1.7 | - |
| Operating Lease Liabilities Current | 7.8 | 7.3 | 6.0 | 5.0 | - | - | - |
| Accrued Expenses | 59.9 | 43.0 | 40.5 | 39.2 | 27.1 | 10.9 | - |
| Other Current Liabilities | 1.5 | 1.8 | 0.3 | 0.1 | 0.1 | 0.4 | - |
| Total Current Liabilities | 135.3 | 111.4 | 89.3 | 87.3 | 46.9 | 63.6 | - |
| - |
| Deferred Revenue Non-Current | 47.7 | 70.5 | 55.1 | 23.9 | 21.7 | 2.7 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.9 | 8.9 | - | - | 0.1 | 0.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 578.9 | 360.0 | 266.2 | 212.6 | 158.4 | 92.7 | - |
| - |
| Retained Earnings | (124.7) | (256.1) | (248.5) | (375.7) | (1,358.4) | (47.8) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | (116.9) | (256.1) | (160.6) | (358.1) | (1,358.3) | 89.5 | 14.4 |
| Total Equity | (116.9) | (256.1) | (160.6) | (358.1) | (1,358.3) | 89.5 | 14.4 |
| Working Capital | 161.2 | 94.0 | 178.1 | 188.1 | 459.5 | (43.6) | - |
| Book Value | (116.9) | (256.1) | (160.6) | (358.1) | (1,358.3) | 89.5 | 14.4 |
| Tangible Book Value | (180.4) | (325.9) | (240.6) | (449.8) | (1,461.6) | (0.6) | - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 457.4 |
| 506.3 |
| 541.5 |
| 264.5 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 27.3 |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 166.1 |
| 133.3 |
| 110.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 72.2 |
| 75.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 746.3 |
| 759.6 |
| 494.5 |
| 230.8 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.1 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 5.9 |
| 2.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.4 |
| 55.9 |
| 46.9 |
| 40.5 |
| 6.2 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| 28.8 |
| 19.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 21.7 |
| 21.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.5 |
| 158.4 |
| 130.8 |
| 361.6 |
| 72.1 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 76.0 |
| 50.2 |
| - |
| 0.0 |
| - |
| - |
| - |
| (1,358.4) |
| (967.0) |
| (71.0) |
| (45.2) |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,981.8) |
| (1,358.3) |
| (967.0) |
| 55.5 |
| 73.4 |
| 14.0 |
| 104.8 |
| 112.0 |
| 122.2 |
| 14.4 |
| (967.0) |
| 55.5 |
| 73.4 |
| 14.0 |
| 104.8 |
| 112.0 |
| 122.2 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 501.0 |
| 258.3 |
| (1.4) |
| - |
| - |
| - |
| - |
| - |
| (967.0) |
| 55.5 |
| 73.4 |
| 14.0 |
| 104.8 |
| 112.0 |
| 122.2 |
| 14.4 |
| (1,461.6) |
| (1,073.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |