| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 8.8 | 10.8 | 9.0 | 7.1 | 3.9 |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 8.8 | 10.8 | 9.0 | 7.1 | 3.9 |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | 471.5 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (148.0) | (111.4) | |||
| Supplementary Data | |||||
| Total Debt | - | - | - | - | - |
| Net debt | - | - | - | - | - |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 8.3 | 8.8 | 9.4 | 14.4 | 14.2 | 10.8 | 18.5 | 5.7 | 6.8 | 9.0 | 6.4 | 6.8 | 4.2 | 7.1 | 4.6 | ||||||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| 470.6 |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 24.5 | 18.2 | 17.5 | 9.5 | 9.6 |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | 3.1 | 3.1 | 1.0 |
| Operating Lease Right Of Use Assets | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 534.4 | 529.1 | 560.9 | 279.7 | 90.9 |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 311.9 | 305.8 | 308.5 | 163.8 | 50.0 |
| (64.1) |
| (16.7) |
| (3.0) |
| Accumulated Other Comprehensive Income | (4.8) | (4.4) | 0.4 | (0.1) | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 21.8 | 59.8 | 92.4 | 110.3 | 36.8 |
| Total Equity | 26.3 | 64.5 | 97.1 | 113.1 | 40.5 |
| - |
| - |
| - |
| Book Value | 21.8 | 59.8 | 92.4 | 110.3 | 36.8 |
| Tangible Book Value | - | - | 89.2 | 107.2 | 35.8 |
| 10.3 |
| 11.3 |
| 3.9 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.3 | 8.8 | 9.4 | 14.4 | 14.2 | 10.8 | 18.5 | 5.7 | 6.8 | 9.0 | 6.4 | 6.8 | 4.2 | 7.1 | 4.6 | 10.3 | 11.3 | 3.9 | - | - | - |
| 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 | 477.4 | 471.5 | 470.3 | 478.7 | 468.0 | 470.6 | - | - | - | - | - | - | - | - | - | - | - | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | 17.6 | 24.5 | 22.5 | 21.2 | 19.0 | 18.2 | 18.1 | 29.2 | 23.4 | 17.5 | 12.7 | 12.6 | 12.2 | 9.5 | 9.3 | 9.7 | 10.0 | ||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Intangible Assets | - | - | - | - | - | - | 0.5 | 1.2 | 2.0 | 3.1 | 4.2 | 5.8 | 2.9 | 3.1 | 3.1 | 2.2 | 1.7 | 1.0 | |||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 524.0 | 534.4 | 530.2 | 539.7 | 527.0 | 529.1 | 551.8 | 550.8 | 554.3 | 560.9 | 554.8 | 566.0 | 332.5 | 279.7 | 248.9 | 203.8 | 138.2 | ||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 315.9 | 311.9 | 306.5 | 325.9 | 310.9 | 305.8 | 319.4 | 311.6 | 307.9 | 308.5 | 300.7 | 301.0 | 200.7 | 163.8 | 140.3 | 109.3 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Retained Earnings | (160.0) | (148.0) | (139.0) | (127.7) | (121.6) | (111.4) | (98.4) | (87.4) | (76.0) | (64.1) | (45.6) | (32.4) | (23.1) | (16.7) | (12.5) | (8.0) | (4.6) | ||||
| Accumulated Other Comprehensive Income | (4.6) | (4.8) | (5.5) | (4.6) | (5.7) | (4.4) | (2.5) | (1.2) | (0.3) | 0.4 | 1.2 | 2.3 | (0.6) | (0.1) | (0.3) | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 6.0 | 21.8 | 34.1 | 50.2 | 51.1 | 59.8 | 69.9 | 77.6 | 85.8 | 92.4 | 98.0 | 109.4 | 110.6 | 110.3 | 103.6 | 90.0 | 82.1 | ||||
| Total Equity | 10.2 | 26.3 | 38.8 | 55.0 | 55.7 | 64.5 | 74.6 | 82.3 | 90.6 | 97.1 | 99.9 | 111.7 | 113.1 | 113.1 | 106.6 | 93.3 | 85.7 | 40.5 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Book Value | 6.0 | 21.8 | 34.1 | 50.2 | 51.1 | 59.8 | 69.9 | 77.6 | 85.8 | 92.4 | 98.0 | 109.4 | 110.6 | 110.3 | 103.6 | 90.0 | 82.1 | 36.8 | |||
| Tangible Book Value | - | - | - | - | - | - | 69.4 | 76.4 | 83.8 | 89.2 | 93.8 | 103.7 | 107.7 | 107.2 | 100.5 | 87.8 | 80.4 | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.9 |
| 50.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 36.8 |
| 29.1 |
| 18.1 |
| 0.0 |
| 29.1 |
| 18.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| 18.1 |
| 0.0 |
| 35.8 |
| - |
| - |
| - |