| (in millions of USD) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | 30.7 | 37.0 | 37.8 |
| Restricted Cash | - | - | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | 30.7 | 37.0 | 37.8 |
| Receivables | |||
| Accounts Receivable | - | - | - |
| Current Assets | |||
| Inventory | - | - | - |
| Prepaid Expenses | 4.8 | 1.6 | 1.0 |
| Other Current Assets | - | - | - |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | 1,108.1 | 920.5 | 214.6 |
| Accumulated Depreciation | 23.7 | 17.7 | 11.6 |
| Property,Plant & Equipment Net | 1,084.5 | 902.7 | 203.0 |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | - | - | - |
| Short Term Debt | 0.7 | 0.4 | 20.3 |
| Deferred Revenue Current | 1.3 | 1.2 | 0.3 |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 559.6 | 380.8 | 108.3 |
| Operating Lease Liabilities Non-Current | - | - | - |
| Deferred Revenue Non-Current | - | - | - |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | - | - | - |
| Additional Paid In Capital | - | - | - |
| Retained Earnings | 23.2 | 3.3 | - |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 560.3 | 381.2 | 128.7 |
| Net debt | 529.5 | 344.2 | 90.9 |
| Working Capital | 47.5 | 38.9 | 25.2 |
| Book Value | 340.3 | ||
| (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 | 29.7 | 30.7 | 28.3 | 20.3 | 14.9 | 37.0 | 14.4 | 24.6 | - | 37.8 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 29.7 | 30.7 | 28.3 | 20.3 | 14.9 | 37.0 | 14.4 | 24.6 | - | 37.8 | - | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | 1,109.8 | 1,108.1 | 940.0 | 938.9 | 937.8 | 920.5 | 644.2 | 644.4 | - | 214.6 | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | 535.1 | 559.6 | 366.1 | 370.9 | 375.5 | 380.8 | 242.4 | 360.8 | - | 108.3 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | 535.5 | 560.3 | 367.0 | 371.0 | 375.8 | 381.2 | 278.0 | 396.0 | - | 128.7 | - | - | - | - |
| Net debt | ||||||||||||||
| - |
| - |
| Total Current Assets | 59.8 | 53.3 | 52.3 |
| - |
| - |
| - |
| Equity Method Investments | - | - | - |
| Goodwill | - | - | - |
| Intangible Assets | 137.0 | 45.3 | 28.6 |
| Operating Lease Right Of Use Assets | - | - | - |
| Deferred Tax Assets | 81.0 | 29.4 | - |
| Other Non-Current Assets | 3.9 | 1.7 | 5.0 |
| Total Non-Current Assets | 1,306.2 | 979.2 | 236.7 |
| Total Assets | 1,366.1 | 1,032.5 | 288.9 |
| - |
| - |
| - |
| Accrued Expenses | 7.8 | 7.2 | 4.9 |
| Other Current Liabilities | 0.0 | 2.1 | 0.5 |
| Total Current Liabilities | 12.3 | 14.4 | 27.1 |
| - |
| - |
| - |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 2.8 |
| Total Non-Current Liabilities | 559.8 | 381.0 | 111.1 |
| Total Liabilities | 572.1 | 395.4 | 138.2 |
| - |
| - |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | 453.7 | 425.3 | - |
| Total Stockholders Equity | 340.3 | 211.8 | 150.7 |
| Total Equity | 794.0 | 637.1 | 150.7 |
| 211.8 |
| 150.7 |
| Tangible Book Value | 203.3 | 166.5 | 122.1 |
| 3.4 |
| 4.8 |
| 4.8 |
| 3.2 |
| 1.4 |
| 1.6 |
| 2.3 |
| 0.6 |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 59.3 | 59.8 | 57.4 | 44.1 | 43.6 | 53.3 | 31.6 | 41.5 | - | 52.3 | - | - | - | - |
| Accumulated Depreciation | 25.2 | 23.7 | 22.0 | 20.6 | 19.2 | 17.7 | 16.1 | 14.6 | - | 11.6 | - | - | - | - |
| Property,Plant & Equipment Net | 1,084.6 | 1,084.5 | 918.0 | 918.3 | 918.6 | 902.7 | 628.1 | 629.8 | - | 203.0 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 134.2 | 137.0 | 41.8 | 43.0 | 44.1 | 45.3 | 27.5 | 28.0 | - | 28.6 | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 80.4 | 81.0 | 59.1 | 58.5 | 29.1 | 29.4 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.8 | 3.9 | 1.6 | 2.4 | 1.7 | 1.7 | 2.7 | 11.1 | - | 5.0 | - | - | - | - |
| Total Non-Current Assets | 1,303.0 | 1,306.2 | 1,020.6 | 1,022.2 | 993.5 | 979.2 | 658.3 | 668.9 | - | 236.7 | - | - | - | - |
| Total Assets | 1,362.2 | 1,366.1 | 1,077.9 | 1,066.4 | 1,037.1 | 1,032.5 | 689.9 | 710.5 | - | 288.9 | - | - | - | - |
| 0.4 |
| 0.7 |
| 0.9 |
| 0.2 |
| 0.3 |
| 0.4 |
| 35.5 |
| 35.1 |
| - |
| 20.3 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1.4 | 1.3 | 2.2 | 1.1 | 0.8 | 1.2 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 14.2 | 7.8 | 7.3 | 6.3 | 5.8 | 7.2 | 6.2 | 13.0 | - | 4.9 | - | - | - | - |
| Other Current Liabilities | 0.0 | 0.0 | 1.1 | 1.1 | 1.1 | 2.1 | 0.8 | 1.5 | - | 1.2 | - | - | - | - |
| Total Current Liabilities | 18.8 | 12.3 | 13.8 | 10.4 | 11.8 | 14.4 | 43.3 | 50.4 | - | 27.1 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 2.8 | - | 2.8 | - | - | - | - |
| Total Non-Current Liabilities | 535.3 | 559.8 | 366.3 | 371.1 | 375.6 | 381.0 | 242.6 | 363.7 | - | 111.1 | - | - | - | - |
| Total Liabilities | 554.1 | 572.1 | 380.1 | 381.4 | 387.4 | 395.4 | 285.9 | 414.0 | - | 138.2 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 28.6 | 23.2 | 18.0 | 12.4 | 7.5 | 3.3 | 2.7 | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 463.6 | 453.7 | 425.8 | 418.5 | 432.7 | 425.3 | 306.8 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 344.5 | 340.3 | 272.0 | 266.4 | 217.0 | 211.8 | 97.2 | 296.4 | 162.3 | 150.7 | 141.0 | 213.5 | 207.5 | 210.0 |
| Total Equity | 808.1 | 794.0 | 697.8 | 685.0 | 649.7 | 637.1 | 404.0 | 296.4 | 162.3 | 150.7 | 141.0 | 213.5 | 207.5 | 210.0 |
| 505.9 |
| 529.5 |
| 338.7 |
| 350.7 |
| 360.8 |
| 344.2 |
| 263.6 |
| 371.3 |
| - |
| 90.9 |
| - |
| - |
| - |
| - |
| Working Capital | 40.4 | 47.5 | 43.6 | 33.8 | 31.8 | 38.9 | (11.7) | (8.8) | - | 25.2 | - | - | - | - |
| Book Value | 344.5 | 340.3 | 272.0 | 266.4 | 217.0 | 211.8 | 97.2 | 296.4 | 162.3 | 150.7 | 141.0 | 213.5 | 207.5 | 210.0 |
| Tangible Book Value | 210.3 | 203.3 | 230.1 | 223.5 | 172.8 | 166.5 | 69.7 | 268.4 | - | 122.1 | - | - | - | - |