| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 1.5 | 1.8 | 2.2 | 1.5 | 5.9 | 2.2 | 12.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.5 | 1.8 | 2.2 | 1.5 | 5.9 | 2.2 | 12.5 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 361.1 | 296.7 | 240.6 | 196.7 | 95.3 | 124.6 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | 0.2 | 0.2 | 0.1 | 0.1 | - |
| Additional Paid In Capital | 358.0 | 310.0 | 287.3 | 254.1 | 238.0 | |||
| Supplementary Data | ||||||||
| Total Debt | 361.1 | 296.7 | 240.6 | 196.7 | 95.3 | 124.6 | - | - |
| Net debt | 359.7 | 294.9 | 238.4 | 195.2 | 89.5 | 122.4 | ||
| (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 | Q1 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||
| Cash And Equivalents | 1.3 | 1.5 | 1.9 | 1.1 | 0.6 | 1.8 | 1.0 | 1.7 | 1.9 | 2.2 | 2.5 | 2.2 | 2.1 | 1.5 | 4.6 | |||||||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 700.8 | 590.0 | 512.7 | 443.7 | 327.5 | 233.9 | 111.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | 0.0 | - | - | - |
| Intangible Assets | 16.4 | 12.9 | 14.2 | 15.7 | 14.4 | 13.0 | 7.3 | - |
| Operating Lease Right Of Use Assets | 2.2 | 2.2 | 1.0 | 1.0 | 1.1 | 1.1 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 759.1 | 646.8 | 567.3 | 501.3 | 377.7 | 258.9 | 136.8 | - |
| - |
| - |
| 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 | 399.5 | 329.3 | 265.7 | 217.6 | 112.2 | 139.2 | 67.0 | - |
| 100.8 |
| 51.4 |
| - |
| Retained Earnings | (74.0) | (64.2) | (48.5) | (32.6) | (18.9) | (8.9) | (2.6) | - |
| Accumulated Other Comprehensive Income | 1.0 | 5.2 | 4.6 | 7.5 | 0.8 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 74.4 | 66.2 | 58.1 | 54.5 | 45.4 | 27.6 | 20.9 | - |
| Total Stockholders Equity | 285.2 | 251.3 | 243.6 | 229.2 | 220.0 | 92.0 | 48.9 | (5.6) |
| Total Equity | 359.6 | 317.5 | 301.6 | 283.7 | 265.5 | 119.6 | 69.8 | (5.6) |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 285.2 | 251.3 | 243.6 | 229.2 | 220.0 | 92.0 | 48.9 | (5.6) |
| Tangible Book Value | 267.3 | 236.8 | 227.9 | 212.0 | 205.6 | 79.0 | 41.6 | - |
| 4.6 |
| 6.0 |
| - |
| 4.0 |
| 4.9 |
| 3.3 |
| 2.2 |
| 7.8 |
| 4.9 |
| 2.8 |
| - |
| 11.0 |
| 11.7 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | 1.5 | 1.9 | 1.1 | 0.6 | 1.8 | 1.0 | 1.7 | 1.9 | 2.2 | 2.5 | 2.2 | 2.1 | 1.5 | 4.6 | 4.6 | 6.0 | - | 4.0 | 4.9 | 3.3 | 2.2 | 7.8 | 4.9 | 2.8 | - | 11.0 | 11.7 | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Property,Plant & Equipment Net | 732.3 | 700.8 | 676.9 | 637.3 | 602.4 | 590.0 | 561.4 | 554.4 | 528.6 | 512.7 | 493.6 | 471.3 | 458.3 | 443.7 | 426.4 | 407.4 | ||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Intangible Assets | 17.3 | 16.4 | 14.5 | 13.1 | 12.1 | 12.6 | 12.4 | 13.5 | 13.7 | 14.2 | 14.3 | 14.3 | 15.1 | 15.7 | 16.2 | 16.4 | 14.6 | |||||||||||||||
| Operating Lease Right Of Use Assets | 2.2 | 2.2 | 2.2 | 2.3 | 2.1 | 2.2 | 1.2 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Assets | 792.5 | 759.1 | 735.2 | 689.8 | 654.0 | 646.8 | 615.1 | 608.2 | 584.1 | 567.3 | 553.7 | 527.2 | 510.9 | 501.3 | 486.3 | 462.1 | 407.4 | |||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Operating Lease Liabilities Current | 2.0 | 2.1 | 2.1 | 2.2 | 2.1 | 2.2 | 1.2 | 0.9 | 1.0 | 1.0 | 0.9 | 0.9 | 1.0 | 1.0 | 1.0 | 1.0 | ||||||||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||
| Long Term Debt | 386.1 | 361.1 | 347.0 | 328.8 | 306.7 | 296.7 | 277.0 | 273.7 | 247.6 | 240.6 | 231.5 | 225.7 | 213.6 | 196.7 | 187.8 | 174.7 | 122.3 | - | 126.8 | 115.5 | - | 124.6 | - | - | - | - | 20.2 | 2.8 | - | 34.5 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||
| Total Liabilities | 422.1 | 399.5 | 386.7 | 365.3 | 339.1 | 329.3 | 306.1 | 298.6 | 270.8 | 265.7 | 254.4 | 245.6 | 233.1 | 217.6 | 208.2 | 194.4 | ||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.1 | 0.1 | - | - | - | - |
| Additional Paid In Capital | 367.2 | 358.0 | 344.6 | 318.9 | 310.1 | 310.0 | 306.0 | 296.9 | 294.9 | 287.3 | 279.6 | 258.3 | 254.0 | 254.1 | 245.8 | 240.4 | 239.8 | |||||||||||||||
| Retained Earnings | (77.2) | (74.0) | (72.3) | (70.1) | (67.9) | (64.2) | (63.0) | (58.5) | (53.9) | (48.5) | (44.5) | (40.8) | (37.0) | (32.6) | (29.4) | (26.0) | (22.6) | |||||||||||||||
| Accumulated Other Comprehensive Income | 1.9 | 1.0 | 1.3 | 1.7 | 3.0 | 5.2 | 2.3 | 6.9 | 6.9 | 4.6 | 9.6 | 7.9 | 5.2 | 7.5 | 7.6 | 3.3 | ||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Minority Interest | 78.3 | 74.4 | 74.5 | 73.8 | 69.4 | 66.2 | 63.4 | 64.1 | 65.2 | 58.1 | 54.5 | 55.9 | 55.3 | 54.5 | 53.9 | 49.8 | 48.4 | |||||||||||||||
| Total Stockholders Equity | 292.2 | 285.2 | 273.9 | 250.8 | 245.5 | 251.3 | 245.6 | 245.5 | 248.1 | 243.6 | 244.9 | 225.7 | 222.4 | 229.2 | 224.1 | 217.9 | 220.2 | |||||||||||||||
| Total Equity | 370.5 | 359.6 | 348.5 | 324.6 | 314.9 | 317.5 | 309.0 | 309.5 | 313.3 | 301.6 | 299.3 | 281.6 | 277.8 | 283.7 | 278.1 | 267.7 | 268.6 | - | ||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||
| Total Debt | 386.1 | 361.1 | 347.0 | 328.8 | 306.7 | 296.7 | 277.0 | 273.7 | 247.6 | 240.6 | 231.5 | 225.7 | 213.6 | 196.7 | 187.8 | 174.7 | 122.3 | - | 126.8 | 115.5 | - | 124.6 | - | - | - | - | 40.5 | 5.7 | - | 69.2 | - | - |
| Net debt | 384.9 | 359.7 | 345.1 | 327.8 | 306.1 | 294.9 | 276.0 | 272.0 | 245.7 | 238.4 | 229.1 | 223.5 | 211.5 | 195.2 | 183.2 | 170.2 | 116.3 | - | ||||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Book Value | 292.2 | 285.2 | 273.9 | 250.8 | 245.5 | 251.3 | 245.6 | 245.5 | 248.1 | 243.6 | 244.9 | 225.7 | 222.4 | 229.2 | 224.1 | 217.9 | 220.2 | - | ||||||||||||||
| Tangible Book Value | 274.8 | 268.8 | 259.4 | 237.7 | 233.3 | 238.6 | 233.2 | 232.0 | 234.4 | 229.4 | 230.6 | 211.4 | 207.4 | 213.5 | 208.0 | 201.5 | 205.6 | |||||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.5 |
| - |
| 301.5 |
| 284.0 |
| 256.1 |
| 233.9 |
| 174.7 |
| 149.9 |
| 140.6 |
| - |
| 67.9 |
| 57.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.3 |
| 14.6 |
| 13.9 |
| 13.0 |
| 9.3 |
| 8.3 |
| 8.7 |
| - |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 1.1 |
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.6 |
| 314.2 |
| 283.6 |
| 258.9 |
| 199.7 |
| 170.5 |
| 158.4 |
| - |
| 88.3 |
| 76.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| 2.9 |
| - |
| 34.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| 1.1 |
| 1.2 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.8 |
| - |
| 143.1 |
| 130.8 |
| 113.0 |
| 139.2 |
| 78.5 |
| 96.0 |
| 82.3 |
| - |
| 30.3 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| 163.3 |
| 160.1 |
| 151.1 |
| 100.8 |
| 101.3 |
| 54.4 |
| 54.2 |
| - |
| 46.5 |
| 46.3 |
| - |
| - |
| - |
| - |
| - |
| (16.5) |
| (14.0) |
| (11.7) |
| (8.9) |
| (8.2) |
| (5.4) |
| (4.2) |
| - |
| (1.0) |
| (0.7) |
| - |
| - |
| - |
| - |
| 2.8 |
| - |
| 0.3 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.2 |
| 37.3 |
| 31.1 |
| 27.6 |
| 28.0 |
| 25.5 |
| 26.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.2 |
| 146.2 |
| 139.5 |
| 92.0 |
| 93.2 |
| 49.0 |
| 50.1 |
| (5.2) |
| 45.5 |
| 45.6 |
| (4.8) |
| (5.6) |
| (10.7) |
| (10.0) |
| 188.4 |
| 183.4 |
| 170.6 |
| 119.6 |
| 121.1 |
| 74.5 |
| 76.1 |
| (5.2) |
| 58.0 |
| 58.0 |
| (4.8) |
| (5.6) |
| (10.7) |
| (10.0) |
| 122.8 |
| 110.6 |
| - |
| 122.4 |
| - |
| - |
| - |
| - |
| 29.5 |
| (6.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.2 |
| 146.2 |
| 139.5 |
| 92.0 |
| 93.2 |
| 49.0 |
| 50.1 |
| (5.2) |
| 45.5 |
| 45.6 |
| (4.8) |
| (5.6) |
| (10.7) |
| (10.0) |
| - |
| 133.0 |
| 131.6 |
| 125.7 |
| 79.0 |
| 83.8 |
| 40.7 |
| 41.4 |
| - |
| 40.7 |
| 41.2 |
| - |
| - |
| - |
| - |