| (in millions of USD) | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 2.5 | 85.0 | 143.5 | 187.3 | 162.3 | 98.4 |
| Restricted Cash | 0.0 | 13.0 | 3.4 | 4.2 | 4.4 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.5 | 85.0 | 143.5 | 187.3 | 162.3 | 98.4 |
| Receivables | ||||||
| Accounts Receivable | - | 0.4 | 0.3 | 0.4 | 0.4 | - |
| Current Assets | ||||||
| Inventory | - | 1.2 | 1.2 | 1.6 | 1.2 | - |
| Prepaid Expenses | 2.3 | 14.5 | 7.4 | 10.4 | 6.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | 56.7 | 50.4 | 43.5 | 36.3 | - |
| Accumulated Depreciation | - | 40.2 | 30.6 | 24.9 | 20.9 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | 1.7 | 1.1 | 1.2 | 0.9 | - |
| Short Term Debt | - | 34.8 | 19.3 | 12.0 | 0.0 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 29.3 | 53.2 | 73.1 | 95.8 | - |
| Operating Lease Liabilities Non-Current | - | 69.3 | 66.7 | - | - | - |
| Common Equity | ||||||
| Common Stock | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | 64.1 | 72.4 | 85.1 | 95.8 | - |
| Net debt | - | (20.9) | (71.1) | (102.3) | (66.5) | - |
| Working Capital | ||||||
| (in millions of USD) | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 2.5 | 85.0 | 143.5 | 187.3 | 162.3 | 98.4 |
| Restricted Cash | 0.0 | 13.0 | 3.4 | 4.2 | 4.4 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.5 | 85.0 | 143.5 | 187.3 | 162.3 | 98.4 |
| Receivables | ||||||
| Accounts Receivable | - | 0.4 | 0.3 | 0.4 | 0.4 | - |
| Current Assets | ||||||
| Inventory | - | 1.2 | 1.2 | 1.6 | 1.2 | - |
| Prepaid Expenses | 2.3 | 14.5 | 7.4 | 10.4 | 6.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | 56.7 | 50.4 | 43.5 | 36.3 | - |
| Accumulated Depreciation | - | 40.2 | 30.6 | 24.9 | 20.9 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | 1.7 | 1.1 | 1.2 | 0.9 | - |
| Short Term Debt | - | 34.8 | 19.3 | 12.0 | 0.0 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 29.3 | 53.2 | 73.1 | 95.8 | - |
| Operating Lease Liabilities Non-Current | - | 69.3 | 66.7 | - | - | - |
| Common Equity | ||||||
| Common Stock | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | 64.1 | 72.4 | 85.1 | 95.8 | - |
| Net debt | - | (20.9) | (71.1) | (102.3) | (66.5) | - |
| Working Capital | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 4.8 | 114.1 | 155.8 | 204.0 | 175.6 | - |
| Property,Plant & Equipment Net |
| - |
| 16.5 |
| 19.7 |
| 18.7 |
| 15.4 |
| - |
| Long Term Investments | - | - | 4.7 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | 101.0 | 95.6 | 71.6 | 73.1 | - |
| Intangible Assets | - | 28.5 | 30.2 | 28.8 | 30.8 | - |
| Operating Lease Right Of Use Assets | - | 98.0 | 87.7 | - | - | - |
| Deferred Tax Assets | - | 5.2 | 1.6 | 1.0 | 0.4 | - |
| Other Non-Current Assets | - | 8.6 | 7.1 | 7.8 | 5.4 | - |
| Total Non-Current Assets | - | 257.8 | 246.6 | 127.8 | 125.1 | - |
| Total Assets | 4.8 | 371.9 | 402.5 | 331.7 | 300.7 | - |
| - |
| 84.4 |
| 100.9 |
| 139.5 |
| - |
| - |
| Operating Lease Liabilities Current | - | 30.2 | 22.7 | - | - | - |
| Accrued Expenses | 1.4 | 25.2 | 29.1 | 7.9 | 6.4 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 1.4 | 179.1 | 177.2 | 186.0 | 158.4 | - |
| Deferred Revenue Non-Current |
| - |
| 5.9 |
| 5.7 |
| 5.2 |
| - |
| - |
| Deferred Tax Liabilities | - | 3.7 | 4.5 | 2.1 | 1.9 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 7.7 | 5.6 | 1.2 | 0.4 | - |
| Total Non-Current Liabilities | 17.4 | 115.9 | 135.6 | 81.6 | 96.8 | - |
| Total Liabilities | 18.8 | 295.0 | 312.8 | 267.6 | 255.2 | - |
| (63.3) |
| (39.9) |
| (18.3) |
| (36.2) |
| (48.5) |
| - |
| Accumulated Other Comprehensive Income | 5.2 | 6.1 | 5.9 | 6.2 | 6.2 | - |
| Treasury Stock | - | - | - | 3.4 | - | - |
| Minority Interest | - | 1.0 | 2.2 | (2.2) | (2.2) | - |
| Total Stockholders Equity | (14.0) | 75.9 | 87.5 | 66.3 | 47.7 | - |
| Total Equity | (14.0) | 76.9 | 89.7 | 64.1 | 45.5 | - |
| 3.5 |
| (64.9) |
| (21.4) |
| 17.9 |
| 17.2 |
| - |
| Book Value | (14.0) | 75.9 | 87.5 | 66.3 | 47.7 | - |
| Tangible Book Value | - | (53.6) | (38.3) | (34.1) | (56.3) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 4.8 | 114.1 | 155.8 | 204.0 | 175.6 | - |
| Property,Plant & Equipment Net |
| - |
| 16.5 |
| 19.7 |
| 18.7 |
| 15.4 |
| - |
| Long Term Investments | - | - | 4.7 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | 101.0 | 95.6 | 71.6 | 73.1 | - |
| Intangible Assets | - | 28.5 | 30.2 | 28.8 | 30.8 | - |
| Operating Lease Right Of Use Assets | - | 98.0 | 87.7 | - | - | - |
| Deferred Tax Assets | - | 5.2 | 1.6 | 1.0 | 0.4 | - |
| Other Non-Current Assets | - | 8.6 | 7.1 | 7.8 | 5.4 | - |
| Total Non-Current Assets | - | 257.8 | 246.6 | 127.8 | 125.1 | - |
| Total Assets | 4.8 | 371.9 | 402.5 | 331.7 | 300.7 | - |
| - |
| 84.4 |
| 100.9 |
| 139.5 |
| - |
| - |
| Operating Lease Liabilities Current | - | 30.2 | 22.7 | - | - | - |
| Accrued Expenses | 1.4 | 25.2 | 29.1 | 7.9 | 6.4 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 1.4 | 179.1 | 177.2 | 186.0 | 158.4 | - |
| Deferred Revenue Non-Current |
| - |
| 5.9 |
| 5.7 |
| 5.2 |
| - |
| - |
| Deferred Tax Liabilities | - | 3.7 | 4.5 | 2.1 | 1.9 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 7.7 | 5.6 | 1.2 | 0.4 | - |
| Total Non-Current Liabilities | 17.4 | 115.9 | 135.6 | 81.6 | 96.8 | - |
| Total Liabilities | 18.8 | 295.0 | 312.8 | 267.6 | 255.2 | - |
| (63.3) |
| (39.9) |
| (18.3) |
| (36.2) |
| (48.5) |
| - |
| Accumulated Other Comprehensive Income | 5.2 | 6.1 | 5.9 | 6.2 | 6.2 | - |
| Treasury Stock | - | - | - | 3.4 | - | - |
| Minority Interest | - | 1.0 | 2.2 | (2.2) | (2.2) | - |
| Total Stockholders Equity | (14.0) | 75.9 | 87.5 | 66.3 | 47.7 | - |
| Total Equity | (14.0) | 76.9 | 89.7 | 64.1 | 45.5 | - |
| 3.5 |
| (64.9) |
| (21.4) |
| 17.9 |
| 17.2 |
| - |
| Book Value | (14.0) | 75.9 | 87.5 | 66.3 | 47.7 | - |
| Tangible Book Value | - | (53.6) | (38.3) | (34.1) | (56.3) | - |