| (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 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 6.5 | 114.6 | 127.4 | 4.8 | 9.5 | 77.5 | 52.7 | 35.4 | 55.1 | 41.2 | 23.8 | 22.6 | 22.6 | 13.6 | 15.4 | ||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 114.6 | 77.5 | 41.2 | 13.6 | 21.9 | 13.4 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 114.6 | 77.5 | 41.2 | 13.6 | 21.9 | 13.4 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 0.0 | 47.4 | 40.5 | 37.3 | 27.9 | 8.8 | - | - |
| Current Assets | ||||||||
| Inventory | 0.0 | 44.8 | 52.5 | 42.4 | 25.8 | 30.2 | - | - |
| Prepaid Expenses | 5.4 | 4.2 | 5.1 | 3.8 | 2.6 | 1.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 0.0 | 54.3 | 46.9 | 85.9 | 76.8 | 72.1 | - | - |
| Accumulated Depreciation | 0.0 | 30.8 | 21.7 | 63.2 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 0.9 | 11.5 | 5.2 | 7.1 | 7.1 | 2.4 | - | - |
| Short Term Debt | 0.0 | 11.3 | 10.3 | 14.4 | 12.5 | 24.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | 184.4 | 326.2 | 343.6 | 360.0 | 211.9 | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 3.9 | 6.2 | 7.8 | 4.7 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 706.7 | 361.4 | 39.5 | 24.1 | 12.3 | 6.1 | ||
| Supplementary Data | ||||||||
| Total Debt | 0.0 | 195.6 | 336.5 | 358.0 | 372.5 | 235.9 | - | - |
| Net debt | (114.6) | 118.2 | 295.3 | 344.4 | 350.6 | 222.5 | ||
| 13.4 |
| 15.5 |
| 21.9 |
| 0.0 |
| 0.0 |
| 0.4 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.5 | 114.6 | 127.4 | 4.8 | 9.5 | 77.5 | 52.7 | 35.4 | 55.1 | 41.2 | 23.8 | 22.6 | 22.6 | 13.6 | 15.4 | 13.4 | 15.5 | 21.9 | 0.0 | 0.0 | 0.4 | - | - | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | - | - | 0.0 | 0.0 | 0.0 | 47.4 | 43.8 | 39.6 | 35.1 | 40.5 | 48.5 | 36.5 | 39.2 | 37.3 | 45.8 | 45.2 | 38.6 | 27.9 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | 0.0 | 0.0 | 0.0 | 44.8 | 55.1 | 57.5 | 55.2 | 52.5 | 52.0 | 48.9 | 51.3 | 42.4 | 39.1 | 28.7 | 27.2 | 25.8 | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.3 | 5.5 | 4.7 | 1.1 | 1.3 | 4.2 | 5.2 | 3.9 | 5.3 | 5.1 | 3.9 | 4.1 | 4.2 | 3.8 | 2.8 | 3.7 | 7.0 | 2.6 | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 22.9 | 120.1 | 132.0 | 5.9 | 10.8 | 173.9 | 156.8 | 136.5 | 150.7 | 139.4 | 128.2 | 112.1 | 117.2 | 97.1 | 103.2 | 91.1 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 0.0 | 0.0 | 0.0 | 54.3 | 51.6 | 50.0 | 98.4 | 46.9 | 92.5 | 91.6 | 89.5 | 85.9 | 84.0 | 80.3 | 78.2 | 76.8 | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | 0.0 | 0.0 | 0.0 | 30.8 | 28.6 | 26.3 | 73.8 | 21.7 | 69.5 | 67.4 | 65.3 | 63.2 | 61.2 | 59.2 | 57.0 | ||||||||
| Property,Plant & Equipment Net | - | - | 0.0 | 0.0 | 0.0 | 23.4 | 23.1 | 23.7 | 24.6 | 25.2 | 23.1 | 24.2 | 24.3 | 22.7 | 22.8 | 21.1 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | 3,133.2 | 125.5 | 84.3 | 44.7 | 14.8 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Right Of Use Assets | - | - | 0.0 | 0.0 | 0.0 | 5.4 | 5.9 | 6.4 | 7.0 | 7.5 | 8.0 | 8.4 | 9.0 | 8.9 | 9.3 | 9.3 | |||||||||
| Deferred Tax Assets | 258.0 | 271.7 | 289.2 | 266.7 | 266.7 | 264.8 | 245.1 | 41.1 | 25.5 | 23.7 | 27.7 | 28.0 | 28.3 | 25.6 | 25.1 | 24.8 | 24.9 | ||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 3,414.1 | 517.3 | 505.5 | 317.3 | 292.3 | 473.9 | 435.4 | 213.4 | 213.6 | 201.0 | 195.0 | 181.1 | 185.8 | 162.9 | 169.8 | 151.9 | 143.5 | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 1.4 | 0.8 | 1.5 | 2.6 | 4.0 | 11.5 | 9.7 | 9.4 | 4.7 | 5.2 | 14.1 | 6.6 | 15.5 | 7.1 | 12.6 | 6.9 | 4.8 | 7.1 | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | 0.0 | 0.0 | 11.3 | 10.0 | 13.4 | 11.9 | 10.3 | 10.3 | 18.8 | 18.8 | 14.4 | 9.7 | 5.0 | 14.1 | 12.5 | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | - | - | 0.0 | 0.0 | 0.0 | 2.1 | 2.1 | 2.0 | 2.0 | 1.9 | 1.9 | 1.9 | 1.9 | 1.8 | 1.8 | 1.7 | |||||||||
| Accrued Expenses | 3.1 | 1.9 | 40.8 | 14.6 | 28.6 | 14.7 | 13.5 | 12.2 | 13.5 | 12.0 | 14.2 | 10.8 | 12.2 | 10.2 | 20.4 | 23.5 | 16.6 | 10.1 | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 24.9 | 18.9 | 58.5 | 51.8 | 47.1 | 76.3 | 64.6 | 49.0 | 42.4 | 41.0 | 52.9 | 50.9 | 59.1 | 47.4 | 66.9 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 0.0 | - | - | - | 0.0 | - | 316.4 | 314.3 | 320.3 | 326.2 | 330.5 | 334.9 | 339.5 | 343.6 | 347.8 | 351.9 | 356.0 | 360.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 0.0 | 0.0 | 0.0 | 3.9 | 4.5 | 5.1 | 5.7 | 6.2 | 6.8 | 7.3 | 7.8 | 7.8 | 8.1 | 8.3 | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 297.8 | 274.1 | 353.0 | 423.7 | 379.6 | 617.4 | 720.5 | 422.5 | 410.9 | 406.8 | 433.9 | 453.0 | 476.9 | 454.9 | 494.6 | 487.0 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 3,815.5 | 706.7 | 659.3 | 213.5 | 206.5 | 361.4 | 180.4 | 36.3 | 40.5 | 39.5 | 34.8 | 30.1 | 25.6 | 24.1 | 21.1 | 17.6 | 12.5 | ||||||||
| Retained Earnings | (686.8) | (451.1) | (494.4) | (319.7) | (293.6) | (507.4) | (467.9) | (766.7) | (839.9) | (846.8) | (877.8) | (906.5) | (920.0) | (924.6) | (957.7) | (964.9) | (1,001.3) | ||||||||
| Accumulated Other Comprehensive Income | (0.2) | (0.2) | (0.2) | (0.2) | (0.2) | 2.5 | 2.6 | 4.8 | 5.4 | 5.0 | 7.6 | 7.9 | 6.6 | 8.3 | 9.0 | 5.4 | |||||||||
| Treasury Stock | 12.2 | 12.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 3,116.3 | 243.2 | 152.5 | (106.4) | (87.3) | (143.5) | (285.0) | (725.6) | (794.0) | (802.4) | (835.4) | (868.5) | (887.7) | (892.2) | (918.8) | (936.8) | |||||||||
| Total Equity | 3,116.3 | 243.2 | 152.5 | (106.4) | (87.3) | (143.5) | (285.0) | (725.6) | (794.0) | (802.4) | (835.4) | (868.5) | (887.7) | (892.2) | (918.8) | (936.8) | (984.9) | (1,016.0) | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 0.0 | - | 0.0 | 0.0 | 0.0 | 11.3 | 326.4 | 327.8 | 332.1 | 336.5 | 340.9 | 353.7 | 358.2 | 358.0 | 357.4 | 356.9 | 370.0 | 372.5 | - | - | - | - | - | - | - |
| Net debt | (6.5) | - | (127.4) | (4.8) | (9.5) | (66.2) | 273.7 | 292.4 | 277.0 | 295.3 | 317.1 | 331.1 | 335.7 | 344.4 | 342.0 | 343.5 | 354.5 | 350.6 | |||||||
| Working Capital | (2.0) | 101.2 | 73.6 | (45.9) | (36.3) | 97.6 | 92.2 | 87.5 | 108.4 | 98.4 | 75.4 | 61.3 | 58.1 | 49.8 | 36.2 | 51.4 | 49.9 | 17.8 | |||||||
| Book Value | 3,116.3 | 243.2 | 152.5 | (106.4) | (87.3) | (143.5) | (285.0) | (725.6) | (794.0) | (802.4) | (835.4) | (868.5) | (887.7) | (892.2) | (918.8) | (936.8) | (984.9) | (1,016.0) | |||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 120.1 | 173.9 | 139.4 | 97.1 | 78.3 | 53.5 | - | - |
| 54.6 |
| 44.2 |
| - |
| - |
| Property,Plant & Equipment Net | 0.0 | 23.4 | 25.2 | 22.7 | 22.2 | 27.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 125.5 | 0.0 | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 5.4 | 7.5 | 8.9 | 5.2 | 0.0 | - | - |
| Deferred Tax Assets | 271.7 | 264.8 | 23.7 | 25.6 | 25.7 | 0.0 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 517.3 | 473.9 | 201.0 | 162.9 | 131.4 | 81.4 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 2.1 | 1.9 | 1.8 | 1.1 | 0.0 | - | - |
| Accrued Expenses | 1.9 | 14.7 | 12.0 | 10.2 | 10.1 | 11.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 19.0 | 76.3 | 41.0 | 47.4 | 60.5 | 41.6 | - | - |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.0 | 0.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 274.1 | 617.4 | 406.8 | 454.9 | 539.0 | 273.9 | - | - |
| - |
| - |
| Retained Earnings | (451.1) | (507.4) | (846.8) | (924.6) | (1,028.2) | (198.7) | - | - |
| Accumulated Other Comprehensive Income | (0.2) | 2.5 | 5.0 | 8.3 | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 243.1 | (143.4) | (802.4) | (892.2) | (1,016.0) | (192.6) | (55.5) | (34.9) |
| Total Equity | 243.1 | (143.4) | (802.4) | (892.2) | (1,016.0) | (192.6) | (55.5) | (34.9) |
| - |
| - |
| Working Capital | 101.1 | 97.6 | 98.4 | 49.8 | 17.8 | 11.9 | - | - |
| Book Value | 243.1 | (143.4) | (802.4) | (892.2) | (1,016.0) | (192.6) | (55.5) | (34.9) |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 88.3 |
| 78.3 |
| 0.2 |
| 0.4 |
| 0.8 |
| - |
| - |
| - |
| - |
| 54.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 5.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 131.4 |
| 236.5 |
| 236.6 |
| 237.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.7 |
| 38.4 |
| 60.5 |
| 2.6 |
| 2.3 |
| 1.3 |
| - |
| - |
| - |
| - |
| 4.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 520.1 |
| 539.0 |
| 47.5 |
| 47.8 |
| 26.6 |
| - |
| 0.0 |
| - |
| - |
| 12.3 |
| - |
| 23.1 |
| 1.4 |
| - |
| 0.0 |
| - |
| - |
| (1,028.2) |
| (47.1) |
| (47.3) |
| (25.7) |
| - |
| (0.0) |
| - |
| - |
| 3.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (984.9) |
| (1,016.0) |
| (150.4) |
| (161.7) |
| (172.2) |
| 0.0 |
| 0.0 |
| (55.5) |
| (34.9) |
| (150.4) |
| (161.7) |
| (172.2) |
| 0.0 |
| 0.0 |
| (55.5) |
| (34.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.4) |
| (1.9) |
| (0.5) |
| - |
| - |
| - |
| - |
| (150.4) |
| (161.7) |
| (172.2) |
| 0.0 |
| 0.0 |
| (55.5) |
| (34.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |