| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 31.8 | 48.4 | 12.2 | 20.2 | 26.2 | - |
| Restricted Cash | 34.9 | 45.3 | 25.6 | 25.5 | 25.9 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.8 | 48.4 | 12.2 | 20.2 | 26.2 | - |
| Receivables | ||||||
| Accounts Receivable | - | - | 17.7 | 19.4 | 9.8 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - |
| 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 | 794.7 | 673.9 | 539.1 | 456.8 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 18.6 | 16.5 | 5.7 | 5.8 | 4.3 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 794.7 | 673.9 | 539.1 | 456.8 | - | - |
| Net debt | 762.8 | 625.6 | 527.0 | 436.6 | - | - |
| 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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 36.6 | 31.8 | 19.8 | 96.3 | 42.3 | 48.4 | 29.3 | 16.1 | 15.1 | 12.2 | 9.5 | 37.6 | 32.4 | 20.2 | 13.9 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - |
| Property,Plant & Equipment Net |
| 687.2 |
| 609.1 |
| 518.3 |
| 438.9 |
| 462.7 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | 68.4 | 27.9 | 8.6 | 11.6 | 14.7 | 17.7 |
| Operating Lease Right Of Use Assets | 0.9 | 1.2 | 1.5 | 1.8 | 2.1 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 885.2 | 787.6 | 616.8 | 547.0 | 570.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.9 | 1.2 | 1.5 | 1.8 | - | - |
| 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 | 834.7 | 704.0 | 569.5 | 497.6 | 534.9 | - |
| 1.2 |
| 1.3 |
| 1.2 |
| 1.6 |
| 0.4 |
| - |
| Accumulated Other Comprehensive Income | (7.7) | 0.3 | 0.5 | 0.4 | (2.5) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 38.4 | 65.4 | 39.8 | 41.6 | 32.8 | - |
| Total Stockholders Equity | 12.1 | 18.2 | 7.5 | 7.8 | 2.3 | 13.4 |
| Total Equity | 50.5 | 83.6 | 47.3 | 49.4 | 35.1 | 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| Book Value | 12.1 | 18.2 | 7.5 | 7.8 | 2.3 | 13.4 |
| Tangible Book Value | (56.2) | (9.8) | (1.1) | (3.8) | (12.4) | (4.3) |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 33.1 | 34.9 | 36.1 | 35.1 | 28.8 | 45.3 | 24.0 | 26.0 | 23.6 | 25.6 | 25.5 | 29.5 | 20.5 | 25.5 | 23.4 | 33.4 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 36.6 | 31.8 | 19.8 | 96.3 | 42.3 | 48.4 | 29.3 | 16.1 | 15.1 | 12.2 | 9.5 | 37.6 | 32.4 | 20.2 | 13.9 | 9.6 | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | 17.3 | 17.7 | 24.9 | 17.8 | 17.9 | 19.4 | 18.3 | 8.0 | - | - | - | - | - | - |
| 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 | 677.9 | 687.2 | 693.4 | 636.4 | 629.4 | 609.1 | 528.7 | 509.9 | 511.1 | 518.3 | 525.5 | 430.0 | 436.2 | 438.9 | 443.3 | 449.7 | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Intangible Assets | 66.1 | 68.4 | 71.0 | 73.6 | 76.2 | 27.9 | 23.3 | 24.5 | 25.7 | 8.6 | 9.4 | 10.1 | 10.9 | 11.6 | 12.4 | 13.1 | 13.9 | |||||
| Operating Lease Right Of Use Assets | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 4.3 | 4.4 | 1.5 | 1.6 | 1.7 | 1.8 | 1.8 | 1.8 | 1.9 | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 878.6 | 885.2 | 880.6 | 897.3 | 834.8 | 787.6 | 661.5 | 635.9 | 634.9 | 616.8 | 629.8 | 557.7 | 549.6 | 547.0 | 543.6 | 554.7 | - | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Liabilities Current | 0.8 | - | 0.9 | 1.0 | 1.1 | - | 1.3 | 4.3 | 4.4 | - | 1.6 | 1.7 | 1.8 | - | 1.8 | 1.9 | ||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 791.4 | - | 779.4 | 794.1 | 715.5 | - | 584.5 | 555.0 | 560.4 | - | 546.5 | 481.1 | 463.1 | - | 459.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 828.0 | 834.7 | 818.0 | 830.6 | 747.7 | 704.0 | 606.3 | 585.2 | 586.7 | 569.5 | 575.9 | 505.6 | 499.4 | 497.6 | 484.5 | 500.4 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 19.1 | 18.6 | 17.7 | 17.6 | 17.2 | 16.5 | 10.4 | 5.1 | 5.6 | 5.7 | 5.8 | 5.8 | 5.8 | 5.8 | 4.9 | 4.3 | - | |||||
| Retained Earnings | 1.4 | 1.2 | 1.3 | 1.4 | 1.2 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.6 | 1.4 | 0.4 | - | - | ||||
| Accumulated Other Comprehensive Income | (8.3) | (7.7) | (4.8) | (3.4) | 1.3 | 0.3 | 0.9 | 1.0 | 0.7 | 0.5 | 1.3 | 0.9 | 0.7 | 0.4 | 0.4 | 0.2 | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | 38.4 | 38.4 | 48.4 | 51.1 | 67.6 | 65.4 | 42.6 | 43.2 | 40.7 | 39.8 | 45.5 | 44.0 | 42.3 | 41.6 | 52.4 | 49.4 | - | |||||
| Total Stockholders Equity | 12.2 | 12.1 | 14.2 | 15.5 | 19.6 | 18.2 | 12.6 | 7.4 | 7.5 | 7.5 | 8.4 | 8.1 | 7.9 | 7.8 | 6.7 | 4.9 | 44.8 | |||||
| Total Equity | 50.6 | 50.5 | 62.6 | 66.6 | 87.2 | 83.6 | 55.2 | 50.7 | 48.2 | 47.3 | 53.9 | 52.1 | 50.1 | 49.4 | 59.1 | 54.3 | 44.8 | 22.0 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 791.4 | - | 779.4 | 794.1 | 715.5 | - | 584.5 | 555.0 | 560.4 | - | 546.5 | 481.1 | 463.1 | - | 459.0 | - | - | - | - | - | - | - |
| Net debt | 754.9 | - | 759.6 | 697.8 | 673.2 | - | 555.2 | 538.8 | 545.2 | - | 536.9 | 443.5 | 430.7 | - | 445.2 | - | - | - | - | |||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Book Value | 12.2 | 12.1 | 14.2 | 15.5 | 19.6 | 18.2 | 12.6 | 7.4 | 7.5 | 7.5 | 8.4 | 8.1 | 7.9 | 7.8 | 6.7 | 4.9 | 44.8 | 22.0 | ||||
| Tangible Book Value | (53.9) | (56.2) | (56.7) | (58.1) | (56.6) | (9.8) | (10.7) | (17.1) | (18.2) | (1.1) | (1.0) | (2.0) | (3.0) | (3.8) | (5.7) | (8.2) | 30.9 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.4 |
| 16.2 |
| - |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 42.1 |
| 22.4 |
| 26.4 |
| 13.4 |
| 42.1 |
| 22.4 |
| 26.4 |
| 13.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.1 |
| 22.4 |
| 26.4 |
| 13.4 |
| - |
| 26.7 |
| 6.2 |
| - |
| (4.3) |