| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 129.9 | 224.3 | 128.1 | 54.9 | 346.1 | 41.7 |
| Restricted Cash | - | 372.1 | 232.4 | 262.8 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 129.9 | 224.3 | 128.1 | 54.9 | 346.1 | 41.7 |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 4.5 | 5.1 | 3.3 | 4.4 | 2.6 | 1.9 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 53.6 | 49.8 | 46.0 | 33.3 | 15.0 | 5.2 |
| Accumulated Depreciation | 27.6 | 20.4 | 12.2 | 6.3 | 2.7 | 0.6 |
| Current Liabilities | ||||||
| Accounts Payable | 3.6 | 17.2 | 11.2 | 7.9 | 6.6 | 7.1 |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 34.8 | 39.0 | 42.9 | 43.9 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - |
| Working Capital | ||||||
| (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 | 159.9 | 129.9 | 208.3 | 69.4 | 78.5 | 224.3 | 125.6 | 108.8 | 99.8 | 128.1 | 59.1 | 47.0 | 51.8 | 54.9 | 112.4 | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 393.2 | 377.4 | 236.2 | 275.9 | 348.7 | 43.6 |
| Property,Plant & Equipment Net | 26.0 | 29.5 | 33.8 | 27.1 | 12.3 | 4.6 |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 24.4 | 26.8 | 28.8 | 34.8 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.1 | 0.4 | 0.3 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 448.7 | 438.7 | 303.8 | 342.4 | 366.3 | 49.4 |
| 29.6 |
| 117.2 |
| 17.7 |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Current | 4.4 | 3.7 | 3.2 | 3.1 | 0.0 | - |
| Accrued Expenses | 26.7 | 18.8 | 7.6 | 5.6 | 4.3 | 1.1 |
| Other Current Liabilities | - | 3.4 | 1.7 | 5.0 | 0.8 | 1.4 |
| Total Current Liabilities | 64.2 | 156.9 | 46.6 | 25.6 | 16.6 | 29.3 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 215.6 | 215.8 | 124.5 | 71.0 | 18.8 | 30.3 |
| (477.2) |
| (438.6) |
| (365.9) |
| (230.5) |
| (122.0) |
| (48.1) |
| Accumulated Other Comprehensive Income | (3.8) | (3.4) | (2.7) | (1.8) | (2.0) | (1.1) |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 233.1 | 222.9 | 179.3 | 271.4 | 347.5 | (48.7) |
| Total Equity | 233.1 | 222.9 | 179.3 | 271.4 | 347.5 | (48.7) |
| 329.0 |
| 220.5 |
| 189.6 |
| 250.3 |
| 332.0 |
| 14.3 |
| Book Value | 233.1 | 222.9 | 179.3 | 271.4 | 347.5 | (48.7) |
| Tangible Book Value | - | - | - | - | - | - |
| 103.7 |
| 138.3 |
| 346.1 |
| 367.0 |
| 357.1 |
| 168.4 |
| 41.7 |
| 51.7 |
| 12.7 |
| - |
| - |
| Restricted Cash | - | - | - | - | 326.1 | - | 242.2 | 262.2 | 192.9 | - | 178.5 | 203.1 | 231.7 | 1.0 | 272.1 | 294.1 | 317.2 | 0.0 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 159.9 | 129.9 | 208.3 | 69.4 | 78.5 | 224.3 | 125.6 | 108.8 | 99.8 | 128.1 | 59.1 | 47.0 | 51.8 | 54.9 | 112.4 | 103.7 | 138.3 | 346.1 | 367.0 | 357.1 | 168.4 | 41.7 | 51.7 | 12.7 | - | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | 9.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.7 | 4.5 | 5.6 | 6.5 | 4.8 | 5.1 | 8.4 | 5.8 | 5.5 | 3.3 | 4.1 | 3.9 | 5.7 | 4.4 | 4.6 | 2.9 | 3.2 | 2.6 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 677.5 | 393.2 | 401.8 | 299.5 | 332.3 | 377.4 | 251.2 | 277.9 | 199.0 | 236.2 | 182.9 | 208.1 | 240.6 | 275.9 | 295.2 | 297.0 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 58.1 | 53.6 | 53.1 | 52.5 | 50.6 | 49.8 | 49.7 | 49.5 | 48.2 | 46.0 | 45.4 | 43.9 | 46.0 | 33.3 | 24.6 | 19.4 | 16.7 | 15.0 | 13.7 | 10.3 | - | 5.2 | - | - | - | - |
| Accumulated Depreciation | 29.6 | 27.6 | 25.5 | 23.4 | 21.3 | 20.4 | 18.3 | 16.2 | 14.1 | 12.2 | 10.4 | 8.6 | 12.2 | 6.3 | 5.2 | 4.2 | 3.3 | |||||||||
| Property,Plant & Equipment Net | 28.4 | 26.0 | 27.6 | 29.1 | 29.3 | 29.5 | 31.4 | 33.3 | 34.0 | 33.8 | 35.0 | 35.3 | 33.8 | 27.1 | 19.4 | 15.2 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Right Of Use Assets | 24.7 | 24.4 | 25.1 | 25.7 | 26.3 | 26.8 | 27.4 | 27.9 | 28.4 | 28.8 | 29.4 | 30.4 | 30.5 | 34.8 | 38.5 | 47.1 | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Assets | 0.8 | 0.1 | 0.4 | 0.4 | 0.4 | 0.1 | 0.2 | 0.2 | 0.4 | 0.4 | 0.3 | 0.3 | 0.4 | 0.3 | 0.1 | 0.4 | - | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 736.4 | 448.7 | 459.8 | 359.6 | 393.2 | 438.7 | 315.1 | 344.1 | 266.7 | 303.8 | 252.1 | 278.6 | 309.0 | 342.4 | 357.6 | 365.1 | 346.0 | |||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | 7.9 | 3.6 | 14.5 | 5.6 | 6.5 | 17.2 | 4.0 | 6.5 | 6.8 | 11.2 | 5.5 | 5.3 | 7.4 | 7.9 | 9.8 | 4.3 | 4.5 | 6.6 | 3.5 | 7.5 | - | 7.1 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Current | 33.1 | 29.6 | 24.8 | 18.4 | 32.6 | 117.2 | 18.9 | 19.6 | 20.4 | 17.7 | - | - | - | - | - | - | - | |||||||||
| Operating Lease Liabilities Current | 4.5 | 4.4 | 4.2 | 4.1 | 3.9 | 3.7 | 3.6 | 3.5 | 3.3 | 3.2 | 2.9 | 2.7 | 2.9 | 3.1 | 3.1 | 2.7 | ||||||||||
| Accrued Expenses | 25.6 | 26.7 | 7.3 | 5.1 | 3.8 | 8.2 | 6.7 | 5.1 | 3.5 | 7.6 | 6.1 | 4.5 | 3.2 | 5.6 | - | - | - | - | ||||||||
| Other Current Liabilities | - | - | 1.7 | 1.5 | 4.4 | 3.4 | 1.3 | 2.0 | 2.2 | 1.7 | 2.9 | 2.5 | 3.8 | 5.0 | - | - | - | |||||||||
| Total Current Liabilities | 71.0 | 64.2 | 61.4 | 41.9 | 59.2 | 156.9 | 41.6 | 42.3 | 41.3 | 46.6 | 22.6 | 19.1 | 20.5 | 25.6 | 21.8 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 34.6 | 34.8 | 35.9 | 37.0 | 38.0 | 39.0 | 40.1 | 40.9 | 41.8 | 42.9 | 43.5 | 44.4 | 43.3 | 43.9 | 42.6 | 46.1 | ||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 214.5 | 215.6 | 214.0 | 91.5 | 118.0 | 215.8 | 109.6 | 119.4 | 114.2 | 124.5 | 67.6 | 65.0 | 65.3 | 71.0 | 66.5 | 63.0 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Retained Earnings | (521.7) | (477.2) | (431.1) | (404.0) | (391.7) | (438.6) | (452.0) | (428.2) | (397.9) | (365.9) | (332.6) | (297.8) | (262.6) | (230.5) | (199.8) | (172.4) | (146.0) | |||||||||
| Accumulated Other Comprehensive Income | (4.7) | (3.8) | (3.2) | (3.4) | (3.3) | (3.4) | (2.3) | (2.7) | (2.7) | (2.7) | (1.5) | (1.6) | (1.4) | (1.8) | (2.6) | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 521.9 | 233.1 | 245.8 | 268.1 | 275.2 | 222.9 | 205.5 | 224.7 | 152.5 | 179.3 | 184.5 | 213.7 | 243.7 | 271.4 | 291.1 | 302.1 | 325.9 | |||||||||
| Total Equity | 521.9 | 233.1 | 245.8 | 268.1 | 275.2 | 222.9 | 205.5 | 224.7 | 152.5 | 179.3 | 184.5 | 213.7 | 243.7 | 271.4 | 291.1 | 302.1 | 325.9 | 347.5 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Working Capital | 606.5 | 329.0 | 340.4 | 257.6 | 273.1 | 220.5 | 209.6 | 235.5 | 157.7 | 189.6 | 160.3 | 189.0 | 220.0 | 250.3 | 273.4 | 282.3 | 307.9 | 332.0 | ||||||||
| Book Value | 521.9 | 233.1 | 245.8 | 268.1 | 275.2 | 222.9 | 205.5 | 224.7 | 152.5 | 179.3 | 184.5 | 213.7 | 243.7 | 271.4 | 291.1 | 302.1 | 325.9 | 347.5 | ||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| 3.5 |
| 1.2 |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 320.4 |
| 348.7 |
| 370.5 |
| 358.3 |
| - |
| 43.6 |
| - |
| - |
| - |
| - |
| 2.7 |
| 1.9 |
| 1.4 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| 13.4 |
| 12.3 |
| 11.8 |
| 8.9 |
| - |
| 4.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 366.3 |
| 384.0 |
| 368.9 |
| - |
| 49.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.8 |
| 12.5 |
| 16.6 |
| 12.7 |
| 10.8 |
| - |
| 29.3 |
| - |
| - |
| - |
| - |
| 5.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| 18.8 |
| 14.7 |
| 12.3 |
| - |
| 30.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (122.0) |
| (98.6) |
| (78.8) |
| - |
| (48.1) |
| - |
| - |
| - |
| - |
| (2.5) |
| (2.1) |
| (2.0) |
| (2.0) |
| (1.4) |
| - |
| (1.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 347.5 |
| 369.3 |
| 356.7 |
| (60.6) |
| (48.7) |
| (28.2) |
| (21.7) |
| (16.4) |
| (12.1) |
| 369.3 |
| 356.7 |
| (60.6) |
| (48.7) |
| (28.2) |
| (21.7) |
| (16.4) |
| (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 357.8 |
| 347.5 |
| - |
| 14.3 |
| - |
| - |
| - |
| - |
| 369.3 |
| 356.7 |
| (60.6) |
| (48.7) |
| (28.2) |
| (21.7) |
| (16.4) |
| (12.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |