| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 26.5 | 43.0 | 76.0 | 97.2 | 169.8 | 43.9 | 22.9 | - |
| Restricted Cash | 1.6 | 30.6 | 4.0 | 43.1 | 24.6 | 6.8 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 26.5 | 43.0 | 76.0 | 97.2 | 169.8 | 43.9 | 22.9 | - |
| Receivables | ||||||||
| Accounts Receivable | 7.9 | 3.8 | 9.9 | 2.4 | 6.2 | 2.3 | - | - |
| Current Assets | ||||||||
| Inventory | 93.8 | 214.2 | 276.5 | 664.7 | 1,132.6 | 171.4 | - | - |
| Prepaid Expenses | 1.8 | 2.6 | 5.2 | 6.8 | 9.8 | 2.9 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 18.4 | 12.8 | 7.7 | 7.7 | 6.6 | 9.3 | - | - |
| Accumulated Depreciation | 3.7 | 3.6 | 3.2 | 2.5 | 1.5 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 1.7 | 1.9 | 4.9 | 4.6 | 6.4 | 2.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.1 | 14.2 | 1.4 | 3.7 | 3.8 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 544.6 | 507.7 | 499.7 | 402.5 | 389.6 | 5.9 | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q2 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 40.8 | 26.5 | 31.0 | 22.7 | 30.8 | 43.0 | 48.5 | 56.9 | 68.6 | 76.0 | 106.0 | 115.6 | 107.7 | 97.2 | 196.8 | ||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 131.7 | 294.2 | 371.6 | 814.2 | 1,343.0 | 227.3 | - | - |
| 1.1 |
| - |
| - |
| Property,Plant & Equipment Net | 14.7 | 9.1 | 4.5 | 5.2 | 5.1 | 8.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.4 | 8.6 | 3.3 | 5.5 | 4.8 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.4 | 9.7 | 3.6 | 5.7 | 5.0 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 154.8 | 313.1 | 379.7 | 825.1 | 1,353.1 | 235.9 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.0 | 2.3 | 2.3 | 1.3 | - | - | - |
| Accrued Expenses | 1.8 | 1.9 | 3.2 | 10.7 | 12.8 | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 88.8 | 251.0 | 276.0 | 699.0 | 1,067.6 | 190.3 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 13.1 | 14.2 | 1.4 | 3.7 | 3.8 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 116.6 | 265.4 | 277.9 | 703.2 | 1,095.5 | 195.0 | - | - |
| - |
| - |
| Retained Earnings | (506.4) | (460.0) | (397.9) | (280.7) | (132.1) | (138.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 10.7 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 38.2 | 47.7 | 101.8 | 121.9 | 257.6 | (143.3) | (121.5) | (60.3) |
| Total Equity | 38.2 | 47.7 | 101.8 | 121.9 | 257.6 | (143.3) | (121.5) | (60.3) |
| - |
| - |
| Working Capital | 42.9 | 43.2 | 95.6 | 115.2 | 275.4 | 37.0 | - | - |
| Book Value | 38.2 | 47.7 | 101.8 | 121.9 | 257.6 | (143.3) | (121.5) | (60.3) |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| 155.5 |
| 198.2 |
| 169.8 |
| 116.6 |
| 44.6 |
| 26.4 |
| 43.9 |
| - |
| - |
| - |
| Restricted Cash | 0.8 | 1.6 | 2.7 | 4.1 | 4.9 | 30.6 | 9.9 | 16.1 | 10.0 | 4.0 | 7.4 | 6.7 | 35.2 | 43.1 | 26.8 | 44.5 | 37.6 | 24.6 | 20.0 | 13.3 | 2.6 | 6.8 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 40.8 | 26.5 | 31.0 | 22.7 | 30.8 | 43.0 | 48.5 | 56.9 | 68.6 | 76.0 | 106.0 | 115.6 | 107.7 | 97.2 | 196.8 | 155.5 | 198.2 | 169.8 | 116.6 | 44.6 | 26.4 | 43.9 | - | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 8.2 | 7.9 | 7.4 | 7.5 | 6.3 | 3.8 | 5.6 | 6.7 | 4.3 | 9.9 | 3.9 | 1.5 | 2.4 | 2.4 | 9.1 | 12.9 | 21.8 | 6.2 | 10.0 | - | - | 2.3 | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | 74.7 | 93.8 | 162.4 | 212.7 | 210.8 | 214.2 | 256.5 | 307.8 | 266.1 | 276.5 | 289.6 | 211.1 | 172.7 | 664.7 | 1,184.0 | 1,289.4 | 871.5 | 1,132.6 | 902.1 | - | - | 171.4 | - | - | - |
| Prepaid Expenses | 2.6 | 1.8 | 2.2 | 2.6 | 2.7 | 2.6 | 2.6 | 3.5 | 4.4 | 5.2 | 6.5 | 8.7 | 9.7 | 6.8 | 9.5 | 13.0 | 10.0 | 9.8 | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 127.1 | 131.7 | 205.6 | 249.6 | 255.5 | 294.2 | 323.0 | 391.0 | 353.3 | 371.6 | 413.3 | 343.6 | 327.7 | 814.2 | 1,426.3 | 1,515.3 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 18.4 | 18.4 | 12.9 | 13.0 | 12.9 | 12.8 | 8.8 | 7.9 | 8.0 | 7.7 | 7.7 | 7.7 | 7.8 | 7.7 | 7.5 | 7.3 | 7.0 | 6.6 | 10.9 | - | - | 9.3 | - | - | - |
| Accumulated Depreciation | 4.0 | 3.7 | 3.6 | 3.4 | 3.1 | 3.6 | 3.6 | 3.5 | 3.4 | 3.2 | 3.0 | 2.9 | 2.7 | 2.5 | 2.2 | 1.7 | 1.6 | ||||||||
| Property,Plant & Equipment Net | 14.4 | 14.7 | 9.3 | 9.7 | 9.8 | 9.1 | 5.2 | 4.5 | 4.7 | 4.5 | 4.7 | 4.9 | 5.1 | 5.2 | 5.3 | 5.6 | 5.4 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Right Of Use Assets | 7.3 | 7.4 | 7.5 | 7.7 | 8.1 | 8.6 | 9.1 | 9.9 | 10.5 | 3.3 | 3.9 | 4.4 | 4.9 | 5.5 | 5.8 | 5.7 | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 8.2 | 8.4 | 8.5 | 8.7 | 9.2 | 9.7 | 10.3 | 11.1 | 11.7 | 3.6 | 4.1 | 4.6 | 5.2 | 5.7 | 6.0 | 5.9 | 5.9 | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 149.8 | 154.8 | 223.5 | 268.0 | 274.5 | 313.1 | 338.5 | 406.6 | 369.7 | 379.7 | 422.1 | 353.1 | 338.0 | 825.1 | 1,437.6 | 1,526.8 | 1,150.4 | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 2.1 | 1.7 | 1.9 | 1.3 | 2.2 | 1.9 | 2.6 | 2.8 | 4.4 | 4.9 | 6.4 | 6.3 | 4.4 | 4.6 | 7.8 | 10.7 | 8.6 | 6.4 | 6.1 | 0.2 | 0.1 | 2.1 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Operating Lease Liabilities Current | 1.1 | 1.1 | 1.1 | 1.1 | 1.4 | 1.0 | 1.4 | 2.0 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.2 | 1.9 | |||||||||
| Accrued Expenses | 1.6 | 1.8 | 1.0 | 1.3 | 1.5 | 1.9 | 1.7 | 2.4 | 2.0 | 3.2 | 8.0 | 5.2 | 4.3 | 10.7 | 10.5 | 13.3 | 7.8 | 12.8 | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 76.4 | 88.8 | 155.6 | 229.6 | 225.8 | 251.0 | 263.5 | 319.7 | 272.1 | 276.0 | 304.6 | 216.9 | 180.4 | 699.0 | 1,188.6 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.8 | 13.1 | 13.4 | 13.7 | 13.9 | 14.2 | 10.2 | 9.2 | 9.3 | 1.4 | 2.0 | 2.5 | 3.1 | 3.7 | 4.1 | 4.2 | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 12.8 | 13.1 | 13.4 | 13.7 | 13.9 | 14.2 | 10.2 | 9.2 | 9.3 | 1.4 | 2.0 | 2.5 | 3.1 | 3.7 | 4.1 | 4.2 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 103.9 | 116.6 | 183.6 | 243.5 | 240.3 | 265.4 | 273.8 | 329.1 | 281.6 | 277.9 | 306.9 | 219.9 | 184.5 | 703.2 | 1,196.6 | 1,208.1 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 562.4 | 544.6 | 537.5 | 510.5 | 509.3 | 507.7 | 507.4 | 506.7 | 503.5 | 499.7 | 497.7 | 495.7 | 493.6 | 402.5 | 400.5 | 398.2 | 394.5 | ||||||||
| Retained Earnings | (516.6) | (506.4) | (497.6) | (486.0) | (475.1) | (460.0) | (442.7) | (429.2) | (415.4) | (397.9) | (382.4) | (362.5) | (340.1) | (280.7) | (159.5) | (79.5) | (91.1) | ||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 45.8 | 38.2 | 39.9 | 24.5 | 34.2 | 47.7 | 64.7 | 77.6 | 88.1 | 101.8 | 115.2 | 133.2 | 153.5 | 121.9 | 241.0 | 318.7 | 241.0 | ||||||||
| Total Equity | 45.8 | 38.2 | 39.9 | 24.5 | 34.2 | 47.7 | 64.7 | 77.6 | 88.1 | 101.8 | 115.2 | 133.2 | 153.5 | 121.9 | 241.0 | 318.7 | 241.0 | 257.6 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Working Capital | 50.7 | 42.9 | 50.0 | 20.0 | 29.7 | 43.2 | 59.5 | 71.3 | 81.2 | 95.6 | 108.7 | 126.7 | 147.3 | 115.2 | 237.7 | 317.2 | 315.0 | 275.4 | |||||||
| Book Value | 45.8 | 38.2 | 39.9 | 24.5 | 34.2 | 47.7 | 64.7 | 77.6 | 88.1 | 101.8 | 115.2 | 133.2 | 153.5 | 121.9 | 241.0 | 318.7 | 241.0 | 257.6 | |||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| 10.5 |
| 0.3 |
| 0.3 |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,139.1 |
| 1,343.0 |
| 1,059.2 |
| 0.6 |
| 1.1 |
| 227.3 |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 5.1 |
| 9.6 |
| - |
| - |
| 8.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.7 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.0 |
| 0.2 |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,353.1 |
| 1,069.0 |
| 403.3 |
| 403.8 |
| 235.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 4.8 |
| 3.2 |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,198.0 |
| 824.1 |
| 1,067.6 |
| 785.5 |
| 5.1 |
| 3.3 |
| 190.3 |
| - |
| - |
| - |
| 4.5 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 847.0 |
| 1,095.5 |
| 825.2 |
| 52.6 |
| 58.7 |
| 195.0 |
| - |
| - |
| - |
| 389.6 |
| 388.6 |
| - |
| - |
| 5.9 |
| - |
| - |
| - |
| (132.1) |
| (144.9) |
| (14.6) |
| (20.2) |
| (138.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 257.6 |
| 243.7 |
| (132.6) |
| (142.6) |
| (143.3) |
| (139.8) |
| (121.5) |
| (60.3) |
| 243.7 |
| (132.6) |
| (142.6) |
| (143.3) |
| (139.8) |
| (121.5) |
| (60.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.7 |
| (4.5) |
| (2.2) |
| 37.0 |
| - |
| - |
| - |
| 243.7 |
| (132.6) |
| (142.6) |
| (143.3) |
| (139.8) |
| (121.5) |
| (60.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |