| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 2.8 | 23.7 | 32.6 | 11.2 | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 2.8 | 23.7 | 32.6 | 11.2 | - |
| Receivables | |||||
| Accounts Receivable | 10.4 | 3.5 | 0.0 | - | - |
| Current Assets | |||||
| Inventory | 1.2 | 0.7 | 0.5 | 2.5 | - |
| Prepaid Expenses | 7.5 | 6.0 | 3.7 | 1.0 | - |
| Other Current Assets | 1.6 | 1.5 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 109.0 | 91.8 | 66.2 | 48.7 | - |
| Accumulated Depreciation | 43.2 | 39.1 | 32.3 | 27.4 | - |
| Property,Plant & Equipment Net | 65.7 | ||||
| Current Liabilities | |||||
| Accounts Payable | 14.8 | 12.4 | 10.7 | 7.5 | - |
| Short Term Debt | 2.8 | 1.7 | 0.2 | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 10.8 | 5.1 | 4.5 | - | - |
| Operating Lease Liabilities Non-Current | 165.9 | 147.9 | 110.5 | 100.9 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (2.1) | 0.9 | |||
| Supplementary Data | |||||
| Total Debt | 13.6 | 6.9 | 4.7 | - | - |
| Net debt | 10.8 | (16.8) | (27.9) | - | - |
| Working Capital | (31.3) | (7.2) | |||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 4.4 | 2.8 | 4.8 | 9.6 | 15.4 | 23.7 | 22.1 | 29.2 | 28.1 | 32.6 | 32.1 | 55.0 | - | 11.2 | - | - | - | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.4 | 2.8 | 4.8 | 9.6 | 15.4 | 23.7 | 22.1 | 29.2 | 28.1 | 32.6 | 32.1 | 55.0 | - | 11.2 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 1.3 | 10.4 | 1.0 | 1.1 | 0.9 | 3.5 | 1.1 | - | - | 0.0 | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 1.6 | 1.2 | 0.9 | 0.9 | 0.9 | 0.7 | 1.5 | 0.4 | 0.5 | 0.5 | 0.6 | 0.9 | - | 2.5 | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 109.1 | 109.0 | 112.1 | 107.4 | 97.9 | 91.8 | 85.5 | 75.2 | 72.6 | 66.2 | 58.7 | 53.9 | - | 48.7 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 16.6 | 14.8 | 13.8 | 11.3 | 13.0 | 12.4 | 13.6 | 10.7 | 12.6 | 10.7 | 5.3 | 5.1 | - | 7.5 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 11.1 | - | 6.1 | 4.9 | 4.7 | - | 5.6 | 4.4 | 4.4 | - | 4.7 | 6.4 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 12.5 | - | 10.8 | 7.8 | 6.5 | - | 7.2 | 7.6 | 7.7 | - | 4.8 | 6.9 | - | - | - | - | ||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 22.7 | 33.9 | 36.8 | 14.7 | - |
| 52.6 |
| 33.9 |
| 21.3 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 0.5 | 0.6 | - |
| Goodwill | 9.5 | 9.5 | 0.0 | - | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 146.5 | 131.5 | 99.3 | 90.7 | - |
| Deferred Tax Assets | 13.0 | 11.7 | 12.6 | - | - |
| Other Non-Current Assets | 2.4 | 1.2 | 0.7 | 0.7 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 259.9 | 240.4 | 183.9 | 138.9 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 6.7 | 5.2 | 4.5 | 4.1 | - |
| Accrued Expenses | 2.5 | 3.2 | 2.7 | 2.0 | - |
| Other Current Liabilities | 7.7 | 5.6 | 5.4 | 4.6 | - |
| Total Current Liabilities | 54.1 | 41.1 | 31.3 | 37.3 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 231.9 | 194.8 | 146.4 | 144.1 | - |
| 0.3 |
| (10.0) |
| - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 14.0 | 31.4 | 28.6 | 3.3 | - |
| Total Stockholders Equity | 26.5 | 44.1 | 36.0 | (6.8) | 10.7 |
| Total Equity | 26.5 | 44.1 | 36.0 | (6.8) | 10.7 |
| 5.5 |
| (22.5) |
| - |
| Book Value | 26.5 | 44.1 | 36.0 | (6.8) | 10.7 |
| Tangible Book Value | 17.0 | 34.6 | 36.0 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 7.1 | 7.5 | 5.8 | 4.6 | 4.8 | 6.0 | 4.8 | 3.4 | 3.9 | 3.7 | 3.1 | 1.5 | - | 1.0 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.2 | 22.7 | 13.2 | 16.8 | 22.3 | 33.9 | 29.5 | 33.0 | 32.5 | 36.8 | 35.8 | 57.4 | - | 14.7 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 44.4 | 43.2 | 43.9 | 43.4 | 41.2 | 39.1 | 37.3 | 35.6 | 35.4 | 32.3 | 30.9 | 29.7 | - | 27.4 | - | - | - | - |
| Property,Plant & Equipment Net | 64.7 | 65.7 | 68.2 | 64.0 | 56.8 | 52.6 | 48.2 | 39.6 | 37.1 | 33.9 | 27.8 | 24.3 | - | 21.3 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.5 | 0.6 | 0.6 | - | 0.6 | - | - | - | - |
| Goodwill | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 9.5 | 0.0 | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 140.3 | 146.5 | 139.8 | 142.0 | 130.1 | 131.5 | 124.5 | 122.6 | 121.4 | 99.3 | 98.5 | 91.1 | - | 90.7 | - | - | - | - |
| Deferred Tax Assets | 13.3 | 13.0 | 12.8 | 12.5 | 12.2 | 11.7 | 13.0 | 13.2 | 13.2 | 12.6 | 12.3 | 10.5 | - | - | - | - | - | - |
| Other Non-Current Assets | 2.4 | 2.4 | 2.1 | 1.5 | 1.5 | 1.2 | 1.1 | 0.9 | 0.9 | 0.7 | 0.7 | 0.7 | - | 0.7 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 259.1 | 259.9 | 245.5 | 246.3 | 232.4 | 240.4 | 225.7 | 218.8 | 214.5 | 183.9 | 175.6 | 184.7 | - | 138.9 | - | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 1.4 | - | 4.7 | 2.9 | 1.8 | - | 1.7 | 3.2 | 3.3 | - | 0.0 | 0.4 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.3 | 6.7 | 6.5 | 6.4 | 5.8 | 5.2 | 4.9 | 4.5 | 4.1 | 4.5 | 4.4 | 4.3 | - | 4.1 | - | - | - | - |
| Accrued Expenses | 1.9 | 2.5 | 1.8 | 3.0 | 1.9 | 3.2 | 1.6 | 2.6 | 1.5 | 2.7 | 1.0 | 2.1 | - | 2.0 | - | - | - | - |
| Other Current Liabilities | 9.7 | 7.7 | 7.5 | 7.6 | 5.0 | 5.6 | 5.0 | 6.0 | 5.6 | 5.4 | 6.1 | 7.9 | - | 4.6 | - | - | - | - |
| Total Current Liabilities | 53.1 | 54.1 | 40.5 | 37.9 | 35.0 | 41.1 | 32.2 | 31.3 | 34.1 | 31.3 | 24.9 | 45.1 | - | 37.3 | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 157.7 | 165.9 | 158.3 | 159.9 | 147.4 | 147.9 | 139.3 | 135.1 | 133.6 | 110.5 | 109.4 | 101.4 | - | 100.9 | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 237.7 | 231.9 | 206.0 | 203.8 | 188.1 | 194.8 | 177.7 | 171.4 | 172.6 | 146.4 | 139.1 | 153.1 | - | 144.1 | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (3.3) | (2.1) | (0.2) | 0.4 | 0.6 | 0.9 | 1.1 | 1.1 | 0.8 | 0.3 | 0.3 | 0.0 | - | (10.0) | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.1) | 0.0 | 0.1 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 8.0 | 14.0 | 24.2 | 27.2 | 29.6 | 31.4 | 33.4 | 33.3 | 31.5 | 28.6 | 28.7 | 26.4 | - | 3.3 | - | - | - | - |
| Total Stockholders Equity | 19.9 | 26.5 | 38.1 | 41.0 | 42.8 | 44.1 | 46.5 | 45.9 | 40.4 | 36.0 | 35.0 | 30.1 | (5.3) | (6.8) | (5.4) | (3.3) | (3.3) | 10.7 |
| Total Equity | 19.9 | 26.5 | 38.1 | 41.0 | 42.8 | 44.1 | 46.5 | 45.9 | 40.4 | 36.0 | 35.0 | 30.1 | (5.3) | (6.8) | (5.4) | (3.3) | (3.3) | 10.7 |
| - |
| - |
| Net debt | 8.1 | - | 6.0 | (1.8) | (8.9) | - | (14.8) | (21.6) | (20.4) | - | (27.4) | (48.1) | - | - | - | - | - | - |
| Working Capital | (37.9) | (31.3) | (27.3) | (21.1) | (12.7) | (7.2) | (2.7) | 1.7 | (1.6) | 5.5 | 10.9 | 12.3 | - | (22.5) | - | - | - | - |
| Book Value | 19.9 | 26.5 | 38.1 | 41.0 | 42.8 | 44.1 | 46.5 | 45.9 | 40.4 | 36.0 | 35.0 | 30.1 | (5.3) | (6.8) | (5.4) | (3.3) | (3.3) | 10.7 |
| Tangible Book Value | 10.4 | 17.0 | 28.6 | 31.5 | 33.3 | 34.6 | 37.0 | 36.4 | 30.9 | 36.0 | - | - | - | - | - | - | - | - |