| (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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | 0.2 | 0.4 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 187.4 | 162.6 | 162.4 | 162.2 | 160.7 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 173.5 | 168.6 | 88.2 | 29.6 | 0.0 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 187.4 | 162.6 | 162.4 | 162.2 | 160.7 | - |
| Net debt | - | - | - | - | - | - |
| Working Capital | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Lease Right Of Use Assets | 182.0 | 178.0 | 166.4 | 167.1 | 149.2 | 147.8 | 127.8 | 124.6 | 116.7 | 70.5 | 56.8 | 57.2 | 56.5 | 56.7 | 56.1 | 56.4 | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 764.5 | 593.2 | 558.0 | 568.1 | 553.7 | 556.6 | 456.8 | 461.6 | 444.4 | 402.2 | 332.8 | 335.3 | 326.5 | 331.2 | 334.6 | 339.9 | 347.8 | ||||
| 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 | - | - | 162.8 | 162.7 | 162.7 | 162.6 | 162.6 | 162.5 | 162.5 | 162.4 | 162.4 | 162.3 | 162.3 | 162.2 | 162.2 | 160.8 | 160.8 | 160.7 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 599.5 | 421.2 | 394.2 | 401.1 | 402.5 | 396.7 | 357.3 | 342.0 | 329.3 | 270.0 | 244.8 | 246.1 | 236.3 | 232.8 | 235.5 | 238.0 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 175.3 | 173.5 | 172.1 | 170.6 | 169.2 | 168.6 | 93.6 | 92.8 | 91.8 | 88.2 | 31.1 | 30.6 | 30.1 | 29.6 | 29.3 | 28.8 | 28.7 | ||||
| Retained Earnings | (51.4) | (45.8) | (55.4) | (53.5) | (71.0) | (64.6) | (51.1) | (32.5) | (38.3) | (19.4) | (8.8) | (8.6) | (9.4) | (3.2) | (3.7) | (3.1) | (15.8) | ||||
| Accumulated Other Comprehensive Income | 0.2 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.1 | 0.7 | 0.3 | 0.3 | 0.1 | 0.1 | (0.1) | (0.2) | (0.1) | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | 40.8 | 44.2 | 47.1 | 49.9 | 52.9 | 55.7 | 57.0 | 59.2 | 60.9 | 63.1 | 65.4 | 67.1 | 69.4 | 72.1 | 73.9 | 76.3 | 78.6 | ||||
| Total Stockholders Equity | 165.0 | 172.0 | 163.9 | 167.0 | 151.2 | 159.8 | 99.5 | 119.6 | 115.1 | 132.2 | 88.0 | 89.3 | 90.3 | 98.4 | 99.2 | 101.9 | 91.5 | ||||
| Total Equity | 165.0 | 172.0 | 163.9 | 167.0 | 151.2 | 159.8 | 99.5 | 119.6 | 115.1 | 132.2 | 88.0 | 89.3 | 90.3 | 98.4 | 99.2 | 101.9 | 91.5 | 16.9 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | 162.8 | 162.7 | 162.7 | 162.6 | 162.6 | 162.5 | 162.5 | 162.4 | 162.4 | 162.3 | 162.3 | 162.2 | 162.2 | 160.8 | 160.8 | 160.7 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Book Value | 165.0 | 172.0 | 163.9 | 167.0 | 151.2 | 159.8 | 99.5 | 119.6 | 115.1 | 132.2 | 88.0 | 89.3 | 90.3 | 98.4 | 99.2 | 101.9 | 91.5 | 16.9 | |||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - |
| Property,Plant & Equipment Net |
| - |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 178.0 | 147.8 | 70.5 | 56.7 | 56.9 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 593.2 | 556.6 | 402.2 | 331.2 | 303.9 | 140.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | 6.9 | 4.9 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 421.2 | 396.7 | 270.0 | 232.8 | 232.9 | 22.9 |
| (45.8) |
| (64.6) |
| (19.4) |
| (3.2) |
| 0.0 |
| (21.4) |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.3 | (0.1) | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 44.2 | 55.7 | 63.1 | 72.1 | 0.0 | - |
| Total Stockholders Equity | 172.0 | 159.8 | 132.2 | 98.4 | (18.4) | (21.4) |
| Total Equity | 172.0 | 159.8 | 132.2 | 98.4 | 16.9 | (6.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| Book Value | 172.0 | 159.8 | 132.2 | 98.4 | (18.4) | (21.4) |
| Tangible Book Value | - | - | - | - | - | - |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 56.6 |
| 56.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.9 |
| 139.9 |
| 139.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.3 |
| 232.9 |
| 19.8 |
| 16.4 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| (18.6) |
| (15.4) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 16.9 |
| (18.6) |
| (15.4) |
| 0.0 |
| 22.1 |
| 25.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (18.6) |
| (15.4) |
| 0.0 |
| - |
| - |
| - |