| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 60.4 | 11.1 | - | - |
| Restricted Cash | 5.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 60.4 | 11.1 | - | - |
| Receivables | ||||
| Accounts Receivable | 1.1 | 0.3 | 0.0 | - |
| Current Assets | ||||
| Inventory | 1.6 | 5.2 | 0.0 | - |
| Prepaid Expenses | 3.2 | 3.2 | 0.5 | - |
| Other Current Assets | - | - | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 2.9 | 1.5 | 0.6 | - |
| Accumulated Depreciation | 1.0 | 0.1 | 0.0 | - |
| Property,Plant & Equipment Net | 1.9 | 1.4 | 0.6 | |
| Current Liabilities | ||||
| Accounts Payable | 2.6 | 3.2 | - | - |
| Short Term Debt | - | - | - | - |
| Deferred Revenue Current | 0.9 | 0.0 | - | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 8.3 | 13.7 | 5.5 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 577.1 | 502.9 | 0.0 | - |
| Retained Earnings | (371.6) | (78.3) | (64.3) | |
| Supplementary Data | ||||
| Total Debt | 8.3 | 13.7 | 5.5 | - |
| Net debt | (52.1) | 2.5 | - | - |
| Working Capital | 6.9 | (45.1) | (2.5) | - |
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 55.4 | 60.4 | 9.1 | 7.0 | - | - | - | - | - | - | - | - | - | - |
| Restricted Cash | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 55.4 | 60.4 | 9.1 | 7.0 | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 0.8 | 1.1 | 1.6 | 0.9 | 0.2 | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 1.6 | 1.6 | 6.4 | 6.6 | 5.2 | - | 2.8 | - | - | 0.0 | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 3.5 | 2.9 | 2.9 | 2.4 | 2.4 | - | 1.4 | - | - | 0.6 | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 3.0 | 2.6 | 0.9 | 3.7 | 5.1 | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 6.9 | 8.3 | 29.5 | 16.8 | 12.3 | - | 0.3 | - | - | 5.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 6.9 | 8.3 | 29.5 | 16.8 | 12.3 | - | 0.3 | - | - | 5.5 | - | - | - | - |
| Net debt | ||||||||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 83.2 | 24.3 | 5.7 | - |
| - |
| Long Term Investments | 28.7 | 28.7 | 14.2 | - |
| Equity Method Investments | 19.5 | 17.5 | 4.5 | - |
| Goodwill | 323.5 | 667.9 | 0.0 | - |
| Intangible Assets | 160.5 | 182.2 | 0.0 | - |
| Operating Lease Right Of Use Assets | - | - | - | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 1.4 | 0.8 | 1.1 | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 599.2 | 905.3 | 21.6 | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | - | - | - | - |
| Other Current Liabilities | 0.7 | 0.3 | 0.3 | - |
| Total Current Liabilities | 76.3 | 69.3 | 8.2 | - |
| - |
| Deferred Tax Liabilities | 13.8 | 27.4 | 0.0 | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.4 | 0.7 | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 115.5 | 139.0 | 29.4 | - |
| - |
| Accumulated Other Comprehensive Income | (1.3) | 0.9 | 0.0 | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | 279.5 | 340.8 | 1.6 | - |
| Total Stockholders Equity | 204.2 | 425.5 | (20.0) | (11.2) |
| Total Equity | 483.7 | 766.3 | (18.5) | (11.2) |
| Book Value | 204.2 | 425.5 | (20.0) | (11.2) |
| Tangible Book Value | (279.8) | (424.6) | (20.0) | - |
| 4.1 |
| 3.2 |
| 2.7 |
| 2.5 |
| 3.3 |
| - |
| 1.9 |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 81.8 | 83.2 | 32.3 | 21.1 | 10.3 | - | 21.2 | - | - | 5.7 | - | - | - | - |
| Accumulated Depreciation | 1.2 | 1.0 | 0.7 | 0.5 | 0.2 | - | 0.2 | - | - | 0.0 | - | - | - | - |
| Property,Plant & Equipment Net | 2.3 | 1.9 | 2.2 | 2.0 | 2.2 | - | 1.2 | - | - | 0.6 | - | - | - | - |
| Long Term Investments | 27.5 | 28.7 | 31.2 | 32.4 | 33.7 | - | 32.4 | - | - | 14.2 | - | - | - | - |
| Equity Method Investments | 18.0 | 19.5 | 21.8 | 23.4 | 25.3 | - | 5.7 | - | - | 4.5 | - | - | - | - |
| Goodwill | 323.5 | 323.5 | 323.5 | 323.5 | 436.8 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 155.1 | 160.5 | 165.9 | 171.3 | 176.8 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.3 | 1.4 | 1.5 | 0.7 | 0.7 | - | 0.9 | - | - | 1.1 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 591.5 | 599.2 | 556.5 | 556.0 | 660.4 | - | 55.7 | - | - | 21.6 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 0.3 | 0.9 | 0.8 | 0.7 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.7 | 0.7 | 0.7 | 0.4 | 0.3 | - | 0.3 | - | - | 0.3 | - | - | - | - |
| Total Current Liabilities | 59.8 | 76.3 | 82.5 | 72.3 | 47.3 | - | 41.6 | - | - | 8.2 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 10.8 | 13.8 | 19.2 | 23.5 | 25.5 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.6 | 0.7 | 0.2 | 0.3 | - | 0.5 | - | - | 0.7 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 93.3 | 115.5 | 149.9 | 129.9 | 105.9 | - | 55.5 | - | - | 29.4 | - | - | - | - |
| 617.0 |
| 577.1 |
| 525.6 |
| 525.3 |
| 484.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (392.4) | (371.6) | (333.8) | (305.5) | (221.3) | - | (91.0) | - | - | (64.3) | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.2) | (1.3) | (1.0) | (1.3) | (1.5) | - | (2.4) | - | - | 0.0 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 274.7 | 279.5 | 215.8 | 207.5 | 264.2 | - | 13.1 | - | - | 1.6 | - | - | - | - |
| Total Stockholders Equity | 223.4 | 204.2 | 190.8 | 218.6 | 261.5 | (4.5) | (22.3) | (11.7) | (10.5) | (18.5) | (18.0) | (14.4) | (14.3) | (11.2) |
| Total Equity | 498.1 | 483.7 | 406.6 | 426.1 | 525.7 | (4.5) | (22.3) | (11.7) | (10.5) | (18.5) | (18.0) | (14.4) | (14.3) | (11.2) |
| (48.4) |
| (52.1) |
| 20.5 |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 22.0 | 6.9 | (50.2) | (51.2) | (37.0) | - | (20.4) | - | - | (2.5) | - | - | - | - |
| Book Value | 223.4 | 204.2 | 190.8 | 218.6 | 261.5 | (4.5) | (22.3) | (11.7) | (10.5) | (18.5) | (18.0) | (14.4) | (14.3) | (11.2) |
| Tangible Book Value | (255.2) | (279.8) | (298.6) | (276.3) | (352.1) | - | - | - | - | - | - | - | - | - |