| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 690.8 | 448.7 | 345.9 | 357.3 | 36.8 | - |
| Restricted Cash | 23.9 | 46.1 | 106.8 | 62.4 | 1.2 | - |
| Short Term Investments | - | 0.0 | 0.0 | 110.4 | 0.0 | - |
| Cash And Short Term Investments | 690.8 | 448.7 | 345.9 | 467.7 | 36.8 | - |
| Receivables | ||||||
| Accounts Receivable | 272.8 | 216.5 | 103.4 | 86.8 | 57.4 | - |
| Current Assets | ||||||
| Inventory | 455.0 | 182.6 | 224.9 | 652.7 | 389.8 | - |
| Prepaid Expenses | 21.7 | 10.4 | 3.5 | 2.1 | 2.5 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | 30.1 | 21.9 | 18.7 | 10.7 | - |
| Accumulated Depreciation | - | 14.7 | 9.2 | 4.9 | 2.5 | - |
| Current Liabilities | ||||||
| Accounts Payable | 321.0 | 436.7 | 65.4 | 304.9 | 158.4 | - |
| Short Term Debt | 0.0 | 30.4 | 22.5 | 0.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 0.0 | 28.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 5.0 | 5.5 | 1.3 | 1.0 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 628.0 | 634.9 | 581.1 | 542.6 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 0.0 | 30.4 | 50.6 | 0.0 | - | - |
| Net debt | (690.8) | (418.3) | (295.3) | (467.7) | - | - |
| Working Capital | ||||||
| (in millions of USD) | Q2 FY 26 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 387.3 | 452.6 | 690.8 | 436.3 | 568.6 | 607.4 | 448.7 | 388.2 | 411.8 | 317.6 | 345.9 | 297.7 | 194.4 | 286.7 | 357.3 | ||||||||
| 54.7 |
| 46.5 |
| 31.1 |
| 26.6 |
| 31.2 |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 2,064.3 | 1,680.4 | 1,195.0 | 1,601.5 | 661.5 | - |
| Property,Plant & Equipment Net |
| 50.3 |
| 15.4 |
| 12.8 |
| 13.8 |
| 8.2 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 28.6 | 27.5 | 26.0 | 24.9 | 9.2 | 4.7 |
| Intangible Assets | 63.4 | 60.0 | 55.8 | 51.7 | 36.1 | - |
| Operating Lease Right Of Use Assets | 11.3 | 8.2 | 2.9 | 2.4 | 0.0 | - |
| Deferred Tax Assets | 4.0 | 8.9 | 0.1 | 3.0 | 1.2 | - |
| Other Non-Current Assets | 146.4 | 110.0 | 31.6 | 26.5 | 1.3 | - |
| Total Non-Current Assets | 292.7 | 221.7 | 157.2 | 144.1 | 56.2 | - |
| Total Assets | 2,357.0 | 1,902.2 | 1,352.1 | 1,745.7 | 717.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 6.8 | 3.1 | 1.6 | 1.7 | 0.0 | - |
| Accrued Expenses | 246.2 | 338.3 | 176.0 | 183.8 | 186.1 | - |
| Other Current Liabilities | 20.6 | 24.2 | 16.7 | 8.9 | 1.9 | - |
| Total Current Liabilities | 1,370.4 | 1,258.8 | 745.7 | 1,109.5 | 771.5 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 9.5 | 7.1 | 4.8 | 4.9 | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 37.4 | 29.1 | 17.3 | 2.1 | 2.4 | - |
| Total Non-Current Liabilities | 437.8 | 36.2 | 50.2 | 7.0 | 2.4 | - |
| Total Liabilities | 1,808.2 | 1,295.0 | 795.8 | 1,116.4 | 773.9 | - |
| (199.8) |
| (151.4) |
| (174.2) |
| (104.5) |
| (279.3) |
| - |
| Accumulated Other Comprehensive Income | 11.6 | (1.8) | 3.2 | 2.8 | (0.3) | - |
| Treasury Stock | 10.2 | 9.5 | 7.8 | 5.0 | - | - |
| Minority Interest | 119.3 | 135.0 | 154.0 | 193.4 | - | - |
| Total Stockholders Equity | 429.6 | 472.1 | 402.3 | 435.8 | - | - |
| Total Equity | 548.8 | 607.1 | 556.3 | 629.2 | - | - |
| 693.9 |
| 421.6 |
| 449.3 |
| 492.1 |
| (110.0) |
| - |
| Book Value | 429.6 | 472.1 | 402.3 | 435.8 | - | - |
| Tangible Book Value | 337.6 | 384.6 | 320.6 | 359.3 | - | - |
| 677.0 |
| 651.9 |
| 632.1 |
| 36.8 |
| 58.5 |
| 29.9 |
| 37.6 |
| - |
| Restricted Cash | 25.6 | 25.2 | 23.9 | 23.6 | 18.7 | 24.4 | 46.1 | 102.0 | 106.6 | 135.9 | 106.8 | 108.4 | 108.2 | 55.2 | 62.4 | 75.1 | 70.7 | 39.5 | 1.2 | 1.2 | 1.2 | 1.2 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 70.0 | 109.9 | 110.4 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 387.3 | 452.6 | 690.8 | 436.3 | 568.6 | 607.4 | 448.7 | 388.2 | 411.8 | 317.6 | 345.9 | 297.7 | 264.4 | 396.6 | 467.7 | 677.0 | 651.9 | 632.1 | 36.8 | 58.5 | 29.9 | 37.6 | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 180.1 | 288.9 | 272.8 | 152.6 | 149.0 | 147.0 | 216.5 | 93.5 | 86.8 | 172.0 | 103.4 | 153.2 | 337.5 | 108.6 | 86.8 | 93.2 | 126.2 | 56.1 | 46.7 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | 764.2 | 540.6 | 455.0 | 654.3 | 698.3 | 543.4 | 182.6 | 469.9 | 309.1 | 564.5 | 224.9 | 513.6 | 763.2 | 1,083.6 | 652.7 | 453.7 | 352.0 | 442.4 | 389.8 | - | - | - | - |
| Prepaid Expenses | 29.7 | 27.0 | 21.7 | 24.0 | 22.2 | 21.9 | 10.4 | 12.3 | 10.0 | 13.6 | 3.5 | 3.4 | 4.2 | 1.8 | 2.1 | 3.3 | 2.9 | 6.5 | |||||
| Other Current Assets | 95.9 | 83.5 | 54.7 | 59.2 | 68.7 | 77.7 | 46.5 | 42.5 | 45.9 | 50.1 | 31.1 | 26.6 | 27.9 | 29.7 | 26.6 | 39.1 | 47.4 | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 2,082.5 | 1,986.7 | 2,064.3 | 1,849.7 | 2,031.3 | 1,983.6 | 1,680.4 | 1,504.0 | 1,322.7 | 1,665.5 | 1,195.0 | 1,389.5 | 1,808.4 | 2,010.1 | 1,601.5 | 1,550.7 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | 41.8 | 45.9 | 50.3 | 46.3 | 19.9 | 18.8 | 15.4 | 13.6 | 13.5 | 13.4 | 12.8 | 12.8 | 13.4 | 15.2 | 13.8 | 9.3 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 28.5 | 28.7 | 28.6 | 28.7 | 26.6 | 26.2 | 27.5 | 26.3 | 26.3 | 27.5 | 26.0 | 26.3 | 25.9 | 25.8 | 24.9 | 25.2 | 9.2 | 9.2 | |||||
| Intangible Assets | 64.1 | 63.7 | 63.4 | 62.3 | 59.4 | 58.6 | 60.0 | 58.6 | 57.2 | 56.8 | 55.8 | 55.4 | 49.7 | 51.5 | 51.7 | 53.5 | 34.4 | ||||||
| Operating Lease Right Of Use Assets | 8.7 | 9.8 | 11.3 | 12.9 | 13.6 | 7.6 | 8.2 | 6.9 | 5.2 | 4.6 | 2.9 | 3.3 | 3.1 | 2.0 | 2.4 | - | |||||||
| Deferred Tax Assets | 4.1 | 4.0 | 4.0 | 2.5 | 7.6 | 8.1 | 8.9 | 0.1 | 0.1 | 0.1 | 0.1 | 2.6 | 2.6 | 2.6 | 3.0 | 1.2 | 1.2 | ||||||
| Other Non-Current Assets | 126.9 | 140.6 | 146.4 | 85.7 | 128.3 | 118.6 | 110.0 | 87.4 | 110.1 | 52.2 | 31.6 | 17.3 | 17.8 | 17.8 | 12.5 | 12.3 | 2.5 | ||||||
| Total Non-Current Assets | 265.4 | 282.9 | 292.7 | 225.5 | 241.8 | 230.3 | 221.7 | 186.0 | 207.1 | 150.0 | 157.2 | 175.3 | 139.2 | 141.8 | 144.1 | 121.8 | 85.0 | ||||||
| Total Assets | 2,347.9 | 2,269.7 | 2,357.0 | 2,075.2 | 2,273.1 | 2,214.0 | 1,902.2 | 1,690.0 | 1,529.8 | 1,815.5 | 1,352.1 | 1,564.7 | 1,947.6 | 2,151.9 | 1,745.7 | 1,672.6 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 189.1 | 135.2 | 321.0 | 255.6 | 232.9 | 101.9 | 436.7 | 321.9 | 244.2 | 318.5 | 65.4 | 166.0 | 400.0 | 505.6 | 304.9 | 220.6 | 121.6 | 92.8 | 158.4 | - | - | - | - |
| Short Term Debt | - | - | - | 0.0 | 0.0 | 0.0 | 30.4 | 53.7 | 59.0 | 51.6 | 22.5 | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Liabilities Current | 6.0 | 6.8 | 6.8 | 7.1 | 6.7 | 3.0 | 3.1 | 2.8 | 2.8 | 2.2 | 1.6 | 1.6 | 1.5 | 1.6 | 1.7 | - | |||||||
| Accrued Expenses | 254.6 | 278.0 | 246.2 | 221.5 | 376.7 | 477.0 | 338.3 | 213.3 | 25.8 | 172.0 | 176.0 | 95.7 | 106.4 | 160.2 | 183.8 | 135.4 | 217.1 | ||||||
| Other Current Liabilities | 89.1 | 21.7 | 20.6 | 25.1 | 13.9 | 10.8 | 24.2 | 15.4 | 11.2 | 12.1 | 16.7 | 13.8 | 12.8 | 9.4 | 7.2 | 4.4 | 3.3 | ||||||
| Total Current Liabilities | 1,451.3 | 1,339.5 | 1,370.4 | 1,124.8 | 1,345.5 | 1,261.4 | 1,258.8 | 1,124.7 | 973.1 | 1,251.9 | 745.7 | 954.2 | 1,345.0 | 1,526.4 | 1,109.5 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 28.0 | 49.5 | 21.6 | 21.1 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.1 | 3.5 | 5.0 | 6.7 | 7.8 | 4.9 | 5.5 | 4.3 | 2.5 | 2.3 | 1.3 | 1.9 | 1.8 | 0.7 | 1.0 | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | 9.2 | 9.5 | 9.5 | 7.5 | 6.9 | 6.6 | 7.1 | 5.1 | 5.2 | 5.4 | 4.8 | 3.5 | 3.5 | 3.5 | 4.9 | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 37.5 | 41.1 | 37.4 | 31.6 | 31.8 | 27.6 | 29.1 | 21.9 | 19.8 | 19.0 | 17.3 | 10.1 | 7.7 | 1.3 | 1.1 | - | |||||||
| Total Non-Current Liabilities | 438.4 | 441.9 | 437.8 | 429.5 | 428.6 | 423.3 | 36.2 | 27.1 | 25.0 | 24.4 | 50.2 | 65.1 | 34.6 | 26.6 | 7.0 | 7.5 | |||||||
| Total Liabilities | 1,889.7 | 1,781.4 | 1,808.2 | 1,554.3 | 1,774.1 | 1,684.7 | 1,295.0 | 1,151.8 | 998.1 | 1,276.3 | 795.8 | 1,019.3 | 1,379.6 | 1,552.9 | 1,116.4 | 1,001.5 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 640.8 | 635.6 | 628.0 | 623.2 | 616.0 | 612.0 | 634.9 | 627.9 | 617.8 | 610.2 | 581.1 | 573.9 | 563.2 | 554.9 | 542.6 | 530.7 | 289.4 | ||||||
| Retained Earnings | (265.8) | (244.8) | (199.8) | (217.7) | (224.0) | (192.9) | (151.4) | (199.3) | (200.1) | (190.9) | (174.2) | (177.4) | (154.0) | (129.2) | (104.5) | (67.3) | (48.0) | ||||||
| Accumulated Other Comprehensive Income | 6.1 | 9.8 | 11.6 | 11.8 | 6.1 | 0.2 | (1.8) | 1.6 | 3.2 | 4.4 | 3.2 | 2.8 | (0.6) | 0.4 | 2.8 | 0.5 | |||||||
| Treasury Stock | 12.9 | 12.6 | 10.2 | 10.0 | 10.0 | 9.9 | 9.5 | 9.0 | 7.9 | 7.8 | 7.8 | 6.6 | 5.3 | 5.3 | 5.0 | 5.0 | - | - | |||||
| Minority Interest | 90.1 | 100.2 | 119.3 | 113.5 | 110.9 | 119.9 | 135.0 | 117.0 | 118.7 | 123.2 | 154.0 | 152.8 | 164.7 | 178.2 | 193.4 | 212.1 | 484.0 | ||||||
| Total Stockholders Equity | 368.1 | 388.0 | 429.6 | 407.4 | 388.2 | 409.4 | 472.1 | 421.2 | 413.1 | 415.9 | 402.3 | 392.6 | 403.3 | 420.8 | 435.8 | 458.9 | 241.4 | ||||||
| Total Equity | 458.2 | 488.2 | 548.8 | 520.8 | 499.1 | 529.3 | 607.1 | 538.2 | 531.7 | 539.2 | 556.3 | 545.4 | 568.0 | 599.0 | 629.2 | 671.1 | 725.5 | 778.1 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | - | - | - | 0.0 | 0.0 | 0.0 | 30.4 | 53.7 | 59.0 | 51.6 | 50.6 | 49.5 | 21.6 | 21.1 | 0.0 | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | (436.3) | (568.6) | (607.4) | (418.3) | (334.5) | (352.8) | (266.0) | (295.3) | (248.2) | (242.8) | (375.5) | (467.7) | - | - | - | |||||
| Working Capital | 631.2 | 647.2 | 693.9 | 724.9 | 685.8 | 722.3 | 421.6 | 379.3 | 349.6 | 413.6 | 449.3 | 435.3 | 463.4 | 483.8 | 492.1 | 556.7 | 641.1 | 679.0 | |||||
| Book Value | 368.1 | 388.0 | 429.6 | 407.4 | 388.2 | 409.4 | 472.1 | 421.2 | 413.1 | 415.9 | 402.3 | 392.6 | 403.3 | 420.8 | 435.8 | 458.9 | 241.4 | 252.5 | |||||
| Tangible Book Value | 275.5 | 295.6 | 337.6 | 316.4 | 302.1 | 324.6 | 384.6 | 336.2 | 329.6 | 331.6 | 320.6 | 310.9 | 327.7 | 343.6 | 359.3 | 380.2 | 197.8 | ||||||
| 2.5 |
| - |
| - |
| - |
| - |
| 74.8 |
| 41.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,415.9 |
| 1,381.3 |
| 661.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.6 |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.2 |
| 9.2 |
| 9.2 |
| 4.7 |
| 35.1 |
| 36.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| 47.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| 101.3 |
| 56.2 |
| - |
| - |
| - |
| - |
| 1,500.9 |
| 1,482.7 |
| 717.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.8 |
| 186.1 |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.9 |
| - |
| - |
| - |
| - |
| 994.0 |
| 774.8 |
| 702.4 |
| 771.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 2.2 |
| 2.4 |
| - |
| - |
| - |
| - |
| 775.5 |
| 704.6 |
| 773.9 |
| - |
| - |
| - |
| - |
| 281.3 |
| - |
| - |
| - |
| - |
| - |
| (28.8) |
| (279.3) |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.0 |
| (0.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 525.6 |
| - |
| - |
| - |
| - |
| - |
| 252.5 |
| (173.4) |
| - |
| - |
| - |
| - |
| (173.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (110.0) |
| - |
| - |
| - |
| - |
| (173.4) |
| - |
| - |
| - |
| - |
| 208.2 |
| (218.7) |
| - |
| - |
| - |
| - |