| (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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 513.5 | 63.2 | 102.9 | 133.7 | 13.5 | 19.0 | 21.8 | 47.8 | 13.1 | - | - |
| Restricted Cash | 42.3 | - | 41.7 | 41.3 | 40.9 | - | 39.9 | 39.5 | 39.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 513.5 | 63.2 | 102.9 | 133.7 | 13.5 | 19.0 | 21.8 | 47.8 | 13.1 | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 8.5 | 1.9 | 3.7 | 4.7 | 2.3 | 3.3 | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 25.4 | 29.3 | 25.2 | 21.8 | 24.0 | 15.3 | - | - | - | - | - |
| Prepaid Expenses | - | - | - | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.3 | 76.8 | 78.7 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 437.5 | 97.9 | 97.2 | 98.2 | 156.7 | 153.6 | - | - | - | 194.1 | 113.9 |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | 831.2 | 799.9 | 791.4 | 790.2 | 625.0 | 606.5 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 437.8 | 174.7 | 175.9 | 175.8 | 197.5 | 191.4 | - | - | - | 194.1 | 113.9 |
| Net debt | (75.7) | 111.5 | 73.0 | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 63.2 | 19.0 | 16.3 | - |
| Restricted Cash | 42.0 | 40.3 | 44.5 | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 63.2 | 19.0 | 16.3 | - |
| Receivables | ||||
| Accounts Receivable | 1.9 | 3.3 | 4.3 | - |
| Current Assets | ||||
| Inventory | 29.3 | 15.3 | 11.4 | - |
| Prepaid Expenses | - | - | - | - |
| Other Current Assets | 0.3 | 1.3 | 3.2 | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | |
| Current Liabilities | ||||
| Accounts Payable | - | - | - | - |
| Short Term Debt | 76.8 | 37.8 | 31.2 | - |
| Deferred Revenue Current | - | - | - | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 97.9 | 153.6 | 163.0 | 113.9 |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 799.9 | 606.5 | 489.3 | - |
| Additional Paid In Capital | - | - | - | - |
| Retained Earnings | (483.7) | (284.8) | (163.3) | |
| Supplementary Data | ||||
| Total Debt | 174.7 | 191.4 | 194.1 | 113.9 |
| Net debt | 111.5 | 172.4 | 177.8 | - |
| Working Capital | (37.9) | (31.7) | (25.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 0.3 | 0.3 | 0.3 | 1.3 | 1.3 | 1.3 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 552.0 | 100.3 | 136.4 | 166.6 | 44.9 | 42.3 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.9 | 4.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 11.8 | 4.7 | 1.1 | 1.1 | 0.7 | 0.6 | - | - | - | - | - |
| Total Non-Current Assets | 624.3 | 603.1 | 619.8 | 616.3 | 614.1 | 613.3 | - | - | - | - | - |
| Total Assets | 1,176.3 | 703.4 | 756.2 | 782.9 | 659.0 | 655.6 | - | - | - | - | - |
| 77.6 |
| 40.8 |
| 37.8 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 7.5 | 18.4 | 18.1 | 16.7 | 18.7 | 8.9 | - | - | - | - | - |
| Total Current Liabilities | 58.4 | 138.3 | 133.2 | 120.5 | 85.7 | 74.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 13.1 | 13.1 | 16.4 | 16.4 | 16.4 | 16.4 | - | - | - | - | 4.5 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 308.4 | 48.5 | 28.0 | 26.3 | 25.2 | 15.2 | - | - | - | - | - |
| Total Non-Current Liabilities | 819.0 | 218.4 | 200.1 | 198.8 | 255.3 | 240.9 | - | - | - | - | - |
| Total Liabilities | 877.4 | 356.6 | 333.2 | 319.3 | 341.0 | 315.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (562.3) | (483.7) | (398.1) | (356.2) | (326.0) | (284.8) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 298.9 | 346.8 | 423.0 | 463.5 | 318.0 | 340.7 | 346.9 | 377.2 | 347.2 | 345.3 | 295.9 |
| Total Equity | 298.9 | 346.8 | 423.0 | 463.5 | 318.0 | 340.7 | 346.9 | 377.2 | 347.2 | 345.3 | 295.9 |
| 42.1 |
| 184.0 |
| 172.4 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 493.6 | (37.9) | 3.2 | 46.0 | (40.8) | (31.7) | - | - | - | - | - |
| Book Value | 298.9 | 346.8 | 423.0 | 463.5 | 318.0 | 340.7 | 346.9 | 377.2 | 347.2 | 345.3 | 295.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 100.3 | 42.3 | 39.8 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | - | - | - | - |
| Intangible Assets | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 4.7 | 0.6 | 0.6 | - |
| Total Non-Current Assets | 603.1 | 613.3 | 614.5 | - |
| Total Assets | 703.4 | 655.6 | 654.3 | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | - | - | - | - |
| Other Current Liabilities | 18.4 | 8.9 | 6.3 | - |
| Total Current Liabilities | 138.3 | 74.1 | 65.2 | - |
| - |
| Deferred Tax Liabilities | 13.1 | 16.4 | 14.9 | 4.5 |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 48.5 | 15.2 | 16.7 | - |
| Total Non-Current Liabilities | 218.4 | 240.9 | 243.8 | - |
| Total Liabilities | 356.6 | 315.0 | 309.0 | - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 346.8 | 340.7 | 345.3 | 295.9 |
| Total Equity | 346.8 | 340.7 | 345.3 | 295.9 |
| Book Value | 346.8 | 340.7 | 345.3 | 295.9 |
| Tangible Book Value | - | - | - | - |