| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.6 | |||||||||||||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | - | - | - | - | 116.4 | 179.9 | 89.9 | 40.6 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | 116.4 | 179.9 | 89.9 | 40.6 |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 44.7 | 43.3 | 39.3 | 28.7 | 22.0 | 18.9 | 17.6 | - |
| Accumulated Depreciation | 18.4 | 13.5 | 9.7 | 12.9 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | 269.3 | 148.8 | 98.4 | 62.9 | 0.0 | 143.1 | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 482.1 | 421.1 | 310.3 | 610.6 | 587.2 | 188.8 | ||
| Supplementary Data | ||||||||
| Total Debt | - | 269.3 | 148.8 | 98.4 | 62.9 | 0.0 | 143.1 | - |
| Net debt | - | - | - | - | (53.5) | (179.9) | ||
| 106.4 |
| 116.4 |
| 135.9 |
| 175.0 |
| 218.6 |
| 179.9 |
| 185.0 |
| 156.9 |
| 90.7 |
| 89.9 |
| 116.1 |
| 61.6 |
| 40.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 143.6 | 106.4 | 116.4 | 135.9 | 175.0 | 218.6 | 179.9 | 185.0 | 156.9 | 90.7 | 89.9 | 116.1 | 61.6 | 40.6 |
| 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 | 44.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 18.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Property,Plant & Equipment Net | 26.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | 3,039.1 | 2,799.5 | 2,623.6 | 2,451.5 | 2,308.6 | 2,219.8 | 2,160.5 | 2,091.9 | 2,120.3 | 1,963.1 | 2,162.0 | 2,145.5 | 2,113.0 | 2,124.4 | 2,287.4 | 2,618.7 | ||||||||||||
| Goodwill | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 583.2 | ||||||||||
| Intangible Assets | 223.0 | 233.3 | 243.5 | 253.7 | 263.9 | 274.1 | 284.4 | 294.6 | 304.9 | 315.3 | 333.3 | 344.0 | 354.6 | 365.5 | 376.4 | 387.3 | 398.1 | |||||||||||
| Operating Lease Right Of Use Assets | 81.6 | 84.0 | 86.6 | 89.1 | 91.8 | 90.6 | 92.8 | 95.4 | 97.8 | 97.4 | 99.8 | 100.5 | 101.1 | 104.8 | 62.8 | 72.1 | ||||||||||||
| Deferred Tax Assets | 614.8 | 583.6 | 524.3 | 403.3 | 382.9 | 356.1 | 244.7 | 195.4 | 184.5 | 45.3 | 36.8 | 38.9 | 44.4 | 49.2 | 39.5 | 31.5 | 27.9 | |||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 6,762.7 | 5,241.5 | 5,332.1 | 4,782.4 | 4,586.7 | 4,349.6 | 4,039.9 | 3,834.4 | 3,788.8 | 3,468.2 | 3,608.4 | 3,530.8 | 3,497.4 | 3,503.1 | 3,575.6 | 3,906.2 | ||||||||||||
| 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 | - | 270.2 | 269.9 | 269.6 | 269.3 | 168.9 | 172.3 | 172.1 | 148.8 | 123.7 | 123.6 | 98.5 | 98.4 | 83.2 | 63.1 | 63.0 | 62.9 | 62.8 | 112.6 | - | 0.0 | 0.0 | 0.0 | - | 143.1 | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 5,876.7 | 4,722.0 | 4,106.3 | 3,085.0 | 2,812.3 | 2,606.2 | 2,039.6 | 1,894.9 | 1,915.7 | 1,802.3 | 1,910.7 | 1,860.6 | 1,844.1 | 1,893.0 | 1,934.5 | 2,156.8 | ||||||||||||
| Common Equity | ||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 482.1 | 486.5 | 485.9 | 484.9 | 421.1 | 415.1 | 393.1 | 363.5 | 310.3 | 630.2 | 629.0 | 612.8 | 610.6 | 606.5 | 596.4 | 593.2 | 587.2 | |||||||||||
| Retained Earnings | (896.9) | (866.3) | (720.4) | (332.0) | (242.5) | (205.7) | 4.0 | 3.0 | 13.8 | 131.3 | 165.2 | 152.6 | 160.4 | 144.5 | 164.0 | 205.9 | 229.6 | |||||||||||
| Accumulated Other Comprehensive Income | 1.1 | 0.9 | 0.9 | 0.9 | 0.7 | 0.3 | 0.2 | 0.3 | 0.3 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | (413.6) | (378.8) | (233.5) | 153.9 | 179.4 | 209.8 | 397.5 | 366.9 | 324.5 | 761.8 | 794.7 | 766.0 | 771.6 | 751.7 | 761.2 | 799.8 | 817.6 | |||||||||||
| Total Equity | 691.0 | 339.7 | 546.8 | 1,230.6 | 1,390.1 | 1,450.1 | 1,788.5 | 1,791.0 | 1,654.6 | 1,589.8 | 1,638.4 | 1,628.5 | 1,628.8 | 1,605.2 | 1,641.1 | 1,749.4 | 1,824.3 | 1,818.1 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | - | 270.2 | 269.9 | 269.6 | 269.3 | 168.9 | 172.3 | 172.1 | 148.8 | 123.7 | 123.6 | 98.5 | 98.4 | 83.2 | 63.1 | 63.0 | 62.9 | 62.8 | 112.6 | - | 0.0 | 0.0 | 0.0 | - | 143.1 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (80.4) | (43.4) | (53.5) | (73.1) | (62.4) | |||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Book Value | (413.6) | (378.8) | (233.5) | 153.9 | 179.4 | 209.8 | 397.5 | 366.9 | 324.5 | 761.8 | 794.7 | 766.0 | 771.6 | 751.7 | 761.2 | 799.8 | 817.6 | 775.7 | ||||||||||
| Tangible Book Value | (1,217.1) | (1,192.6) | (1,057.5) | (680.3) | (665.1) | (644.8) | (467.5) | (508.2) | (560.9) | (134.0) | (119.2) | (158.6) | (163.6) | (194.3) | (195.7) | (168.0) | (161.0) | |||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| 9.3 |
| 8.6 |
| 6.7 |
| - |
| Property,Plant & Equipment Net | 26.3 | 29.8 | 29.6 | 15.8 | 12.8 | 10.2 | 11.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 3,039.1 | 2,308.6 | 2,120.3 | 2,113.0 | 2,922.1 | 970.9 | 514.2 | - |
| Goodwill | 580.5 | 580.5 | 580.5 | 580.5 | 580.5 | 6.8 | 6.8 | - |
| Intangible Assets | 223.0 | 263.9 | 304.9 | 354.6 | 398.1 | 5.5 | 8.8 | - |
| Operating Lease Right Of Use Assets | 81.6 | 91.8 | 97.8 | 101.1 | 61.1 | 0.0 | - | - |
| Deferred Tax Assets | 614.8 | 382.9 | 184.5 | 44.4 | 27.9 | 89.4 | 0.7 | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 6,762.7 | 4,586.7 | 3,788.8 | 3,497.4 | 4,188.1 | 1,320.8 | 680.8 | - |
| - |
| - |
| 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 | 5,876.7 | 2,812.3 | 1,915.7 | 1,844.1 | 2,363.8 | 661.1 | 443.9 | - |
| - |
| - |
| Retained Earnings | (896.9) | (242.5) | 13.8 | 160.4 | 229.6 | 60.4 | 0.0 | - |
| Accumulated Other Comprehensive Income | 1.1 | 0.7 | 0.3 | 0.5 | 0.7 | 0.2 | 0.2 | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (413.6) | 179.4 | 324.5 | 771.6 | 817.6 | 249.4 | - | - |
| Total Equity | 691.0 | 1,390.1 | 1,654.6 | 1,628.8 | 1,824.3 | 659.7 | - | - |
| 53.2 |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | (413.6) | 179.4 | 324.5 | 771.6 | 817.6 | 249.4 | - | - |
| Tangible Book Value | (1,217.1) | (665.1) | (560.9) | (163.6) | (161.0) | 237.1 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,922.1 |
| 2,757.7 |
| 2,514.9 |
| 1,155.6 |
| 970.9 |
| 700.3 |
| 544.1 |
| - |
| 514.2 |
| - |
| - |
| - |
| 583.0 |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.8 |
| - |
| 6.8 |
| - |
| - |
| - |
| 409.2 |
| 420.1 |
| 4.9 |
| 5.5 |
| 6.3 |
| 7.2 |
| - |
| 8.8 |
| - |
| - |
| - |
| 61.1 |
| 63.3 |
| 65.5 |
| 64.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.0 |
| 0.7 |
| 94.4 |
| 89.4 |
| 35.7 |
| 44.3 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4,188.1 |
| 4,036.6 |
| 3,831.5 |
| 1,622.8 |
| 1,320.8 |
| 994.8 |
| 817.7 |
| - |
| 680.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,363.8 |
| 2,218.6 |
| 2,099.7 |
| 861.6 |
| 661.1 |
| 460.7 |
| 393.3 |
| - |
| 443.9 |
| - |
| - |
| - |
| 578.1 |
| 525.1 |
| 205.6 |
| 188.8 |
| 121.3 |
| 120.3 |
| - |
| - |
| - |
| - |
| - |
| 197.2 |
| 158.1 |
| 99.1 |
| 60.4 |
| 24.8 |
| (0.8) |
| - |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| 0.3 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.1 |
| (0.0) |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 775.7 |
| 683.6 |
| 304.9 |
| 249.4 |
| 146.2 |
| 119.6 |
| - |
| - |
| - |
| - |
| - |
| 1,731.8 |
| 761.1 |
| 659.7 |
| 534.1 |
| 424.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (179.9) |
| (185.0) |
| (156.9) |
| - |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 683.6 |
| 304.9 |
| 249.4 |
| 146.2 |
| 119.6 |
| - |
| - |
| - |
| - |
| - |
| (216.7) |
| (319.5) |
| 293.3 |
| 237.1 |
| 133.1 |
| 105.6 |
| - |
| - |
| - |
| - |
| - |