| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 0.8 | 0.7 | 5.6 | - | 1.2 | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.8 | 0.7 | 5.6 | - | 1.2 | - | - |
| Receivables | |||||||
| Accounts Receivable | 2.2 | 0.1 | 39.3 | - | 0.7 | - | - |
| Current Assets | |||||||
| Inventory | 0.1 | 0.1 | 153.9 | - | - | - | - |
| Prepaid Expenses | 9.6 | 2.4 | 1,267.3 | - | 3.0 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 2.1 | 0.4 | 725.3 | - | 0.6 | - | - |
| Accumulated Depreciation | 0.5 | 0.3 | 410.6 | - | 0.3 | - | |
| Current Liabilities | |||||||
| Accounts Payable | 3.0 | 0.3 | 974.3 | - | 0.2 | - | - |
| Short Term Debt | 0.2 | 1.6 | 33.7 | - | 0.3 | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2.9 | 1.8 | 3,207.2 | - | 1.0 | - | - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.3 | 882.6 | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 32.3 | 19.5 | 19,467.7 | - | 0.0 | - | |
| Supplementary Data | |||||||
| Total Debt | 3.1 | 3.3 | 3,241.0 | - | 1.3 | - | - |
| Net debt | 2.3 | 2.6 | 3,235.3 | - | 0.1 | - | - |
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 0.8 | 0.1 | 0.7 | 1.2 | - | 12.7 | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.8 | 0.1 | 0.7 | 1.2 | - | 12.7 | - | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 2.2 | 0.1 | 0.1 | 222.2 | 39.3 | 0.2 | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 0.1 | 0.1 | 0.1 | 434.2 | 153.9 | - | - | - | - | - | - |
| Prepaid Expenses | 9.6 | 10.6 | 2.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 2.1 | - | - | 428.0 | 725.3 | - | - | - | - | - | - |
| Accumulated Depreciation | 0.5 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 3.0 | 1.6 | 0.3 | 1,151.4 | 974.3 | 1.0 | - | - | - | - | - |
| Short Term Debt | 0.2 | 1.9 | 1.6 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 2.9 | 1.0 | 1.8 | 2,875.2 | 3,207.2 | 3.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.2 | 0.2 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 32.3 | 19.5 | 19.5 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 3.1 | 2.9 | 3.3 | 3,240.9 | 3,241.0 | 3.6 | - | - | - | - | - |
| Net debt | 2.3 | 2.7 | 2.6 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 12.7 | 10.4 | 12,053.8 | - | 5.5 | - | - |
| - |
| Property,Plant & Equipment Net | 1.6 | 0.1 | 314.7 | - | 0.4 | - | - |
| Long Term Investments | 4.6 | 4.6 | 5,247.9 | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 4.0 | - | - | - | - | - | - |
| Intangible Assets | 0.8 | 0.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.4 | 1,358.3 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | 11.2 | 6.7 | 7,394.2 | - | - | - | - |
| Total Assets | 24.0 | 17.1 | 19.4 | - | 6.6 | - | - |
| Deferred Revenue Current | 4.5 | 2.7 | 3,988.7 | - | 6.3 | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 551.4 | - | - | - | - |
| Accrued Expenses | 0.9 | 0.6 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 10.6 | 13.6 | 10,815.8 | - | 12.6 | - | - |
| - |
| Deferred Revenue Non-Current | - | 3,186.9 | 2,735.8 | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 4.5 | 3.1 | 4,256.1 | - | - | - | - |
| Total Liabilities | 15.1 | 16.7 | 15,071.8 | - | 14.3 | - | - |
| - |
| Retained Earnings | (23.6) | (18.5) | (14,835.6) | - | (6.8) | - | - |
| Accumulated Other Comprehensive Income | (0.5) | (1.2) | (1,221.0) | - | (1.7) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | (0.5) | (0.3) | (51.7) | - | (0.1) | - | - |
| Total Stockholders Equity | 9.3 | 0.7 | 4,428.0 | (7,640.5) | (7.6) | (7.4) | (7.1) |
| Total Equity | 8.8 | 0.4 | 4.4 | (7,640.5) | (7.6) | (7.4) | (7.1) |
| Working Capital | 2.1 | (3.2) | 1,238.1 | - | (7.0) | - | - |
| Book Value | 9.3 | 0.7 | 4,428.0 | (7,640.5) | (7.6) | (7.4) | (7.1) |
| Tangible Book Value | 4.5 | 0.7 | - | - | - | - | - |
| 6,224.7 |
| 4,869.3 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 12.7 | 18.5 | 10.4 | 9,428.8 | 12,053.8 | 14.6 | - | - | - | - | - |
| - |
| - |
| 305.1 |
| 410.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 1.6 | 0.1 | 0.1 | 122.9 | 314.7 | 0.3 | - | - | - | - | - |
| Long Term Investments | 4.6 | 4.6 | 4.6 | 5,276.4 | 5,247.9 | 4.6 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4.0 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.8 | - | - | 23.1 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.4 | 0.4 | 1,016.1 | 1,358.3 | 1.5 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 11.2 | 6.3 | 6.7 | 7,011.1 | 7,394.2 | - | - | - | - | - | - |
| Total Assets | 24.0 | 24.9 | 17.1 | 12.3 | 19,448.1 | 19,448.1 | - | - | - | - | - |
| 365.6 |
| 33.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 4.5 | 4.2 | 2.7 | 2,751.6 | 3,988.7 | 3.3 | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.1 | 382.1 | 551.4 | 0.4 | - | - | - | - | - |
| Accrued Expenses | 0.9 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 3.3 | - | - | - | - | - |
| Total Current Liabilities | 10.6 | 21.7 | 13.6 | 10,151.7 | 10,815.8 | 10.4 | - | - | - | - | - |
| 0.3 |
| 691.8 |
| 882.6 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.2 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 4.5 | 7.4 | 3.1 | 3,715.9 | 4,256.1 | - | - | - | - | - | - |
| Total Liabilities | 15.1 | 29.1 | 16.7 | 13,867.6 | 15,071.8 | 15.0 | - | - | - | - | - |
| 19,450.7 |
| 19,467.7 |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (23.6) | (23.3) | (18.5) | (16,676.9) | (14,835.6) | (12.8) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.5) | (1.0) | (1.2) | (1,230.2) | (1,221.0) | (1.2) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.5) | (0.4) | (0.3) | (70.8) | (51.7) | (0.0) | - | - | - | - | - |
| Total Stockholders Equity | 9.3 | (3.9) | 0.7 | 2,643.1 | 4,428.0 | 6.6 | (7,640.5) | (7.4) | (7.6) | (7.4) | (7.1) |
| Total Equity | 8.8 | (4.3) | 0.4 | 2.6 | 4.4 | 6,547.8 | (7,640.5) | (7.4) | (7.6) | (7.4) | (7.1) |
| 3,239.7 |
| - |
| (9.1) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 2.1 | (3.2) | (3.2) | (722.8) | 1,238.1 | 4.2 | - | - | - | - | - |
| Book Value | 9.3 | (3.9) | 0.7 | 2,643.1 | 4,428.0 | 6.6 | (7,640.5) | (7.4) | (7.6) | (7.4) | (7.1) |
| Tangible Book Value | 4.5 | - | - | 2,620.0 | - | - | - | - | - | - | - |