| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 49.5 | 61.3 | 31.8 | 16.2 | 25.1 | 25.6 |
| Restricted Cash | 43.8 | 26.9 | 42.2 | 33.4 | 37.3 | 20.1 |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 49.5 | 61.3 | 31.8 | 16.2 | 25.1 | 25.6 |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | 0.2 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 92.0 | 72.9 | 60.3 | 51.4 | 39.4 | 25.0 |
| Accumulated Depreciation | 64.4 | 59.3 | 50.1 | 37.4 | 24.7 | 14.4 |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | 0.1 |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | 50.0 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | 0.0 |
| Additional Paid In Capital | 113.5 | 93.9 | 76.5 | 65.5 | 61.7 | 0.4 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | - | - | 50.0 | - |
| Net debt | - | - | - | - | 24.9 | - |
| Working Capital | ||||||
| (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 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 63.9 | 49.5 | 45.5 | 45.2 | 58.0 | 61.3 | 44.8 | 46.6 | 47.2 | - | 31.1 | 26.8 | 32.2 | 16.2 | 14.0 | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | 1.4 |
| Property,Plant & Equipment Net | 27.6 | 13.7 | 10.3 | 14.0 | 14.6 | 10.6 |
| Long Term Investments | - | - | - | - | - | 243.4 |
| Equity Method Investments | 19.1 | 19.2 | 0.0 | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.8 | 10.6 | 12.2 | 13.6 | 0.0 | - |
| Deferred Tax Assets | 32.6 | 21.3 | 25.8 | 26.8 | 25.6 | 0.0 |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 754.1 | 641.2 | 601.5 | 579.8 | 502.1 | 285.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | 0.1 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 445.2 | 407.0 | 407.5 | 420.7 | 344.2 | 186.5 |
| (33.5) |
| (55.1) |
| (63.6) |
| (63.5) |
| (70.7) |
| 92.3 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 250.4 | 201.4 | 183.6 | 159.6 | 166.9 | - |
| Total Stockholders Equity | 58.5 | 32.8 | 10.4 | (0.5) | (9.0) | 5.0 |
| Total Equity | 308.9 | 234.2 | 194.0 | 159.2 | 157.9 | 99.3 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| Book Value | 58.5 | 32.8 | 10.4 | (0.5) | (9.0) | 5.0 |
| Tangible Book Value | - | - | - | - | - | - |
| 23.5 |
| 27.0 |
| 25.1 |
| 27.6 |
| - |
| - |
| 25.6 |
| - |
| Restricted Cash | 36.1 | 43.8 | 29.7 | 33.0 | 32.8 | 26.9 | 29.4 | 34.2 | 41.5 | - | 34.9 | 35.3 | 39.2 | 33.4 | 36.5 | 34.2 | 32.9 | 37.3 | 29.2 | - | - | 20.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.9 | 49.5 | 45.5 | 45.2 | 58.0 | 61.3 | 44.8 | 46.6 | 47.2 | - | 31.1 | 26.8 | 32.2 | 16.2 | 14.0 | 23.5 | 27.0 | 25.1 | 27.6 | - | - | 25.6 | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | 97.2 | 92.0 | 87.1 | 81.9 | 77.3 | 72.9 | 68.5 | 65.1 | 62.5 | - | 58.2 | 56.0 | 53.5 | 51.4 | 49.5 | 46.3 | 43.2 | 39.4 | 35.6 | - | - | 25.0 | - |
| Accumulated Depreciation | 65.0 | 64.4 | 63.6 | 62.5 | 61.0 | 59.3 | 57.1 | 55.3 | 52.8 | - | 47.1 | 44.0 | 40.8 | 37.4 | 34.8 | 31.3 | 28.0 | ||||||
| Property,Plant & Equipment Net | 32.2 | 27.6 | 23.5 | 19.4 | 16.3 | 13.7 | 11.4 | 9.8 | 9.7 | - | 11.1 | 12.0 | 12.8 | 14.0 | 14.7 | 14.9 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | 19.1 | 19.1 | 18.9 | 18.6 | 18.5 | 19.2 | 19.4 | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Right Of Use Assets | 8.4 | 8.8 | 9.2 | 9.6 | 10.0 | 10.6 | 11.0 | 11.4 | 11.8 | 0.2 | 12.6 | 13.0 | 13.2 | 13.6 | 14.4 | 14.8 | |||||||
| Deferred Tax Assets | 31.5 | 32.6 | 32.2 | 33.9 | 27.6 | 21.3 | 22.3 | 25.1 | 25.5 | - | 24.7 | 26.0 | 26.6 | 26.8 | 24.1 | 24.8 | 25.1 | ||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 720.0 | 754.1 | 720.6 | 673.4 | 640.1 | 641.2 | 619.3 | 573.1 | 563.2 | - | 600.6 | 577.4 | 560.0 | 579.8 | 580.0 | 578.1 | 512.5 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.5 | 1.4 | 0.1 | 0.3 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 377.0 | 445.2 | 443.4 | 455.7 | 403.3 | 407.0 | 399.0 | 371.4 | 365.9 | - | 410.8 | 400.4 | 395.9 | 420.7 | 414.5 | 412.6 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 112.3 | 113.5 | 112.6 | 110.9 | 100.7 | 93.9 | 91.5 | 81.0 | 78.7 | - | 72.4 | 70.9 | 67.2 | 65.5 | 65.9 | 64.3 | 61.9 | ||||||
| Retained Earnings | (5.2) | (33.5) | (49.8) | (91.5) | (72.2) | (55.1) | (50.6) | (57.3) | (58.0) | - | (58.5) | (61.0) | (63.3) | (63.5) | (66.7) | (66.2) | (70.7) | ||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | 2.2 | - | 0.0 | |||||
| Minority Interest | 267.3 | 250.4 | 227.8 | 204.4 | 214.2 | 201.4 | 185.4 | 183.1 | 179.1 | - | 178.4 | 169.5 | 162.7 | 159.6 | 168.7 | 169.5 | 165.3 | ||||||
| Total Stockholders Equity | 75.7 | 58.5 | 49.4 | 13.4 | 22.6 | 32.8 | 34.9 | 18.6 | 18.2 | - | 11.4 | 7.4 | 1.4 | (0.5) | (3.2) | (4.0) | (8.7) | ||||||
| Total Equity | 343.0 | 308.9 | 277.3 | 217.7 | 236.8 | 234.2 | 220.3 | 201.7 | 197.3 | - | 189.8 | 177.0 | 164.1 | 159.2 | 165.5 | 165.5 | 156.6 | 157.9 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 50.0 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 22.4 | ||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Book Value | 75.7 | 58.5 | 49.4 | 13.4 | 22.6 | 32.8 | 34.9 | 18.6 | 18.2 | - | 11.4 | 7.4 | 1.4 | (0.5) | (3.2) | (4.0) | (8.7) | (9.0) | |||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.8 |
| 1.4 |
| 2.0 |
| 24.7 |
| 21.7 |
| - |
| - |
| 14.4 |
| - |
| 15.2 |
| 14.6 |
| 13.8 |
| - |
| - |
| 10.6 |
| - |
| - |
| - |
| 243.4 |
| 243.4 |
| 243.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 25.6 |
| 23.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 502.1 |
| 440.7 |
| 243.8 |
| 244.2 |
| 285.8 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| 1.4 |
| 0.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 356.0 |
| 344.2 |
| 302.2 |
| 41.0 |
| 25.1 |
| 186.5 |
| 1.9 |
| 61.7 |
| 59.0 |
| 32.4 |
| 16.1 |
| 0.4 |
| 0.0 |
| (70.7) |
| (82.2) |
| (27.4) |
| 11.1 |
| 92.3 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 166.9 |
| 161.6 |
| - |
| - |
| - |
| - |
| (9.0) |
| (23.2) |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| 138.4 |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (0.6) |
| 1.2 |
| 0.0 |
| (23.2) |
| 5.0 |
| 5.0 |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |