| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 4.6 | 1.6 | 4.0 | 9.0 | 8.9 | 1.9 | 12.3 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.6 | 1.6 | 4.0 | 9.0 | 8.9 | 1.9 | 12.3 | - | - |
| Receivables | |||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | 495.8 | 489.9 | 478.3 | 499.4 | 444.4 | 225.9 | 128.5 | - | - |
| Accumulated Depreciation | 54.4 | 45.9 | 34.7 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 100.0 | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 377.7 | 301.5 | 275.7 | 267.1 | 267.7 | 106.8 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | |||||
| Common Equity | |||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 477.7 | 301.5 | 275.7 | 267.1 | 267.7 | 106.8 | - | - | - |
| Net debt | 473.2 | 299.9 | 271.7 | 258.1 | 258.9 | ||||
| (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 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||||
| Cash And Equivalents | 2.6 | 4.6 | 1.2 | 5.0 | 6.1 | 1.6 | 2.6 | 3.3 | 5.1 | 4.0 | 6.3 | 7.8 | 4.3 | 9.0 | 3.8 | ||||||||||||||||
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - | - |
| 22.3 |
| 15.4 |
| 6.6 |
| 0.4 |
| - |
| - |
| Property,Plant & Equipment Net | 441.3 | 444.0 | 443.6 | 477.1 | 429.0 | 219.3 | 128.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 48.9 | 43.9 | 49.3 | 60.4 | 58.8 | 36.9 | 22.4 | - | - |
| Operating Lease Right Of Use Assets | 3.0 | 3.2 | 1.4 | 1.6 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 715.9 | 605.0 | 564.6 | 573.4 | 505.5 | 262.2 | 164.2 | - | - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 414.6 | 328.5 | 288.9 | 278.1 | 277.6 | 113.1 | 3.5 | - | - |
| - |
| - |
| - |
| - |
| Retained Earnings | (35.3) | (15.7) | (2.4) | 10.0 | (6.4) | (5.7) | (0.5) | - | - |
| Accumulated Other Comprehensive Income | 1.3 | 6.8 | 9.3 | 14.6 | 1.9 | (0.5) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | 21.4 | 23.5 | 24.9 | 33.8 | 31.4 | 22.3 | 23.2 | - | - |
| Total Stockholders Equity | 279.9 | 253.0 | 250.7 | 261.6 | 196.5 | 126.8 | 137.5 | 124.2 | 120.4 |
| Total Equity | 301.3 | 276.5 | 275.6 | 295.4 | 227.9 | 149.1 | 160.7 | 124.2 | 120.4 |
| 104.9 |
| - |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - | - |
| Book Value | 279.9 | 253.0 | 250.7 | 261.6 | 196.5 | 126.8 | 137.5 | 124.2 | 120.4 |
| Tangible Book Value | 231.0 | 209.1 | 201.5 | 201.2 | 137.7 | 89.9 | 115.2 | - | - |
| 2.4 |
| 2.2 |
| 8.9 |
| 6.7 |
| 6.3 |
| 1.5 |
| 1.9 |
| 1.9 |
| 1.2 |
| 22.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.6 | 4.6 | 1.2 | 5.0 | 6.1 | 1.6 | 2.6 | 3.3 | 5.1 | 4.0 | 6.3 | 7.8 | 4.3 | 9.0 | 3.8 | 2.4 | 2.2 | 8.9 | 6.7 | 6.3 | 1.5 | 1.9 | 1.9 | 1.2 | 22.4 | - | - | - | - | - | - |
| 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 | 497.0 | 495.8 | 501.8 | 498.4 | 505.2 | 489.9 | 449.7 | 487.0 | 479.4 | 478.3 | 483.1 | 483.9 | 451.9 | 499.4 | 484.8 | 484.7 | 503.9 | 444.4 | 364.7 | 314.7 | 244.8 | 225.9 | 210.4 | 189.2 | 170.0 | - | - | - | - | - | - |
| Accumulated Depreciation | 58.6 | 54.4 | 54.0 | 50.8 | 48.1 | 45.9 | 42.3 | 41.9 | 38.9 | 34.7 | 31.5 | 28.6 | 25.6 | 22.3 | 19.2 | 17.5 | 19.0 | ||||||||||||||
| Property,Plant & Equipment Net | 438.5 | 441.3 | 447.8 | 447.6 | 457.2 | 444.0 | 407.4 | 445.1 | 440.5 | 443.6 | 451.6 | 455.3 | 426.3 | 477.1 | 465.6 | 467.2 | |||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Intangible Assets | 46.8 | 48.9 | 41.8 | 43.2 | 46.1 | 43.9 | 40.6 | 45.8 | 47.0 | 49.3 | 51.6 | 53.4 | 53.9 | 60.4 | 59.6 | 61.4 | 64.1 | ||||||||||||||
| Operating Lease Right Of Use Assets | 3.0 | 3.0 | 3.1 | 3.1 | 3.2 | 3.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.6 | 1.7 | 1.8 | |||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Assets | 745.1 | 715.9 | 621.4 | 628.4 | 647.4 | 605.0 | 579.0 | 565.8 | 559.0 | 564.6 | 557.7 | 566.7 | 565.4 | 573.4 | 565.6 | 567.4 | 568.7 | ||||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | 100.0 | 100.0 | 100.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||||
| Long Term Debt | 359.4 | 377.7 | 358.2 | 352.6 | 356.5 | 301.5 | 278.9 | 268.3 | 272.3 | 275.7 | 249.1 | 249.0 | 249.0 | 267.1 | 286.5 | 301.0 | 318.8 | 267.7 | 190.2 | 140.8 | 119.3 | 106.8 | 87.9 | 69.5 | 56.5 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Total Liabilities | 411.5 | 414.6 | 376.2 | 376.4 | 383.6 | 328.5 | 307.0 | 297.4 | 286.2 | 288.9 | 261.8 | 262.4 | 261.0 | 278.1 | 297.8 | 312.6 | |||||||||||||||
| Common Equity | |||||||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Retained Earnings | (39.1) | (35.3) | (32.1) | (26.7) | (21.0) | (15.7) | (10.7) | (9.9) | (6.4) | (2.4) | 1.1 | 5.7 | 9.5 | 10.0 | 8.8 | 2.3 | (8.8) | ||||||||||||||
| Accumulated Other Comprehensive Income | 1.5 | 1.3 | 2.3 | 3.4 | 4.6 | 6.8 | 4.6 | 10.8 | 11.4 | 9.3 | 17.7 | 16.2 | 11.8 | 14.6 | 15.8 | 11.0 | |||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Minority Interest | 21.2 | 21.4 | 21.7 | 22.2 | 22.8 | 23.5 | 23.7 | 24.3 | 24.7 | 24.9 | 32.7 | 33.2 | 33.7 | 33.8 | 33.6 | 32.6 | 31.0 | ||||||||||||||
| Total Stockholders Equity | 312.5 | 279.9 | 223.5 | 229.8 | 240.9 | 253.0 | 248.2 | 244.0 | 248.2 | 250.7 | 263.2 | 271.0 | 270.8 | 261.6 | 234.3 | 222.1 | 207.1 | ||||||||||||||
| Total Equity | 333.7 | 301.3 | 245.2 | 252.1 | 263.8 | 276.5 | 272.0 | 268.4 | 272.9 | 275.6 | 295.9 | 304.3 | 304.5 | 295.4 | 267.8 | 254.8 | 238.2 | 227.9 | |||||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||||
| Total Debt | 359.4 | 477.7 | 458.2 | 452.6 | 356.5 | 301.5 | 278.9 | 268.3 | 272.3 | 275.7 | 249.1 | 249.0 | 249.0 | 267.1 | 286.5 | 301.0 | 318.8 | 267.7 | 190.2 | 142.4 | 119.3 | 106.8 | 87.9 | 69.5 | 56.5 | - | - | - | - | - | - |
| Net debt | 356.8 | 473.2 | 457.0 | 447.6 | 350.4 | 299.9 | 276.3 | 265.1 | 267.1 | 271.7 | 242.8 | 241.3 | 244.7 | 258.1 | 282.7 | 298.5 | 316.6 | 258.9 | |||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Book Value | 312.5 | 279.9 | 223.5 | 229.8 | 240.9 | 253.0 | 248.2 | 244.0 | 248.2 | 250.7 | 263.2 | 271.0 | 270.8 | 261.6 | 234.3 | 222.1 | 207.1 | 196.5 | |||||||||||||
| Tangible Book Value | 265.7 | 231.0 | 181.7 | 186.7 | 194.9 | 209.1 | 207.7 | 198.3 | 201.1 | 201.5 | 211.6 | 217.6 | 216.9 | 201.2 | 174.7 | 160.8 | 143.0 | ||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 13.2 |
| 10.6 |
| 8.5 |
| 6.6 |
| 4.7 |
| 3.1 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.0 |
| 429.0 |
| 351.4 |
| 304.1 |
| 236.3 |
| 219.3 |
| 205.7 |
| 186.1 |
| 168.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.8 |
| 52.7 |
| 47.8 |
| 39.0 |
| 36.9 |
| 35.0 |
| 32.5 |
| 28.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 505.5 |
| 416.3 |
| 367.5 |
| 280.9 |
| 262.2 |
| 245.7 |
| 227.3 |
| 220.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 330.6 |
| 277.6 |
| 198.9 |
| 149.1 |
| 125.1 |
| 113.1 |
| 94.8 |
| 75.4 |
| 62.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (6.4) |
| (11.7) |
| (9.7) |
| (7.2) |
| (5.7) |
| (5.0) |
| (3.8) |
| (2.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.8 |
| 1.9 |
| 0.3 |
| 0.2 |
| 0.2 |
| (0.5) |
| (0.6) |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.4 |
| 30.6 |
| 29.9 |
| 22.1 |
| 22.3 |
| 23.3 |
| 23.2 |
| 23.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 196.5 |
| 186.8 |
| 188.6 |
| 133.7 |
| 126.8 |
| 127.6 |
| 128.7 |
| 135.2 |
| 147.8 |
| 147.6 |
| 141.6 |
| 123.2 |
| 124.2 |
| 120.4 |
| 217.4 |
| 218.4 |
| 155.8 |
| 149.1 |
| 150.9 |
| 151.9 |
| 158.3 |
| 147.8 |
| 147.6 |
| 141.6 |
| 123.2 |
| 124.2 |
| 120.4 |
| 183.5 |
| 136.1 |
| 117.8 |
| 104.9 |
| 86.0 |
| 68.3 |
| 34.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 186.8 |
| 188.6 |
| 133.7 |
| 126.8 |
| 127.6 |
| 128.7 |
| 135.2 |
| 147.8 |
| 147.6 |
| 141.6 |
| 123.2 |
| 124.2 |
| 120.4 |
| 137.7 |
| 134.1 |
| 140.8 |
| 94.7 |
| 89.9 |
| 92.6 |
| 96.2 |
| 106.8 |
| - |
| - |
| - |
| - |
| - |
| - |