| (in millions of USD) | Q1 FY 27 | 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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 61.6 | 85.9 | 63.5 | 70.6 | 73.0 | 150.0 | 137.7 | 160.7 | 102.2 | 180.0 | 125.3 | 111.6 | - | 112.1 | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 61.6 | 85.9 | 63.5 | 70.6 | 73.0 | 150.0 | 137.7 | 160.7 | 102.2 | 180.0 | 125.3 | 111.6 | - | 112.1 | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 17.6 | 17.1 | 18.3 | 19.2 | 17.8 | 16.8 | 15.7 | 13.7 | 12.6 | 11.8 | 12.0 | 12.9 | - | 14.1 | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 44.6 | 41.5 | 47.4 | 42.9 | 39.1 | 34.3 | 39.6 | 37.5 | 35.3 | 32.8 | 36.0 | 30.2 | - | 21.8 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 387.9 | 365.3 | - | 319.4 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 706.8 | 708.2 | 729.2 | 700.5 | 699.3 | 735.1 | 735.3 | 735.6 | 735.9 | 784.6 | 783.3 | 1,079.7 | - | 783.3 | - | ||||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 714.3 | 715.7 | 734.9 | 700.5 | 699.3 | 741.1 | 741.3 | 741.6 | 741.9 | 789.1 | 789.3 | 1,093.0 | - | 833.6 | - | - | |||
| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 85.9 | 150.0 | 180.0 | 112.1 | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 85.9 | 150.0 | 180.0 | 112.1 | - | - |
| Receivables | ||||||
| Accounts Receivable | 17.1 | 16.8 | 11.8 | 14.1 | - | - |
| Current Assets | ||||||
| Inventory | 41.5 | 34.3 | 32.8 | 21.8 | - | - |
| Prepaid Expenses | 52.6 | 29.2 | 25.7 | 35.6 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | 7.5 | 6.0 | 4.5 | 50.3 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 708.2 | 735.1 | 784.6 | 783.3 | - | - |
| Operating Lease Liabilities Non-Current | 576.0 | 472.3 | 419.4 | 349.2 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 695.4 | 657.9 | 593.1 | 226.3 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 715.7 | 741.1 | 789.1 | 833.6 | - | - |
| Net debt | 629.8 | 591.2 | 609.1 | 721.5 | - | - |
| Working Capital | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 56.2 | 52.6 | 62.0 | 38.1 | 31.3 | 24.6 | 32.8 | 38.3 | 31.9 | 25.7 | 25.0 | 57.0 | - | 35.6 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 180.0 | 197.1 | 194.3 | 170.7 | 164.3 | 230.2 | 225.8 | 250.3 | 218.1 | 257.9 | 208.3 | 221.3 | - | 192.3 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 169.7 | 156.1 | - | 128.9 | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 218.2 | 209.2 | - | 190.5 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 673.8 | 677.9 | 673.9 | 678.9 | 667.1 | 665.5 | 682.1 | 678.9 | 681.5 | 687.4 | 680.8 | 687.4 | - | 681.4 | - | - | - | - | - |
| Intangible Assets | 152.3 | 153.6 | 154.4 | 155.8 | 158.4 | 159.3 | 163.4 | 165.0 | 164.0 | 166.7 | 167.2 | 168.6 | - | 170.7 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 658.2 | 634.0 | 606.8 | 609.4 | 572.8 | 552.8 | 549.8 | 539.6 | 515.2 | 499.4 | 482.6 | 466.7 | - | 437.8 | - | - | - | - | - |
| Deferred Tax Assets | - | - | 1.4 | 9.4 | 7.4 | 3.8 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 12.0 | 9.3 | 7.3 | 5.9 | 3.7 | 3.8 | 3.8 | 3.9 | 3.1 | 3.1 | 3.3 | 3.8 | - | 4.0 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,019.8 | 2,010.9 | 1,960.3 | 1,939.1 | 1,859.2 | 1,885.5 | 1,889.7 | 1,889.4 | 1,818.0 | 1,867.4 | 1,791.6 | 1,783.2 | - | 1,707.8 | - | - | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 7.5 | 7.5 | 5.6 | 0.0 | 0.0 | 6.0 | 6.0 | 6.0 | 6.0 | 4.5 | 6.0 | 13.3 | - | 50.3 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 88.5 | 89.6 | 98.7 | 96.6 | 93.7 | 89.8 | 83.6 | 80.9 | 77.8 | 79.3 | 80.3 | 72.2 | - | 79.8 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 229.3 | 244.0 | 240.9 | 248.7 | 221.3 | 231.1 | 216.2 | 243.1 | 221.3 | 241.5 | 223.3 | 245.1 | - | 272.9 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 604.0 | 576.0 | 531.5 | 529.6 | 492.7 | 472.3 | 469.5 | 460.0 | 439.0 | 419.4 | 398.2 | 388.8 | - | 349.2 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 1.2 | - | - | 0.0 | 13.3 | 7.3 | 7.0 | 27.9 | 59.3 | 68.7 | - | 63.1 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 49.2 | 47.1 | 38.4 | 36.8 | 32.1 | 25.2 | 22.4 | 23.9 | 19.9 | 18.0 | 14.3 | 13.5 | - | 11.9 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,589.3 | 1,575.3 | 1,545.7 | 1,515.6 | 1,445.4 | 1,463.8 | 1,456.8 | 1,470.0 | 1,423.0 | 1,491.4 | 1,478.5 | 1,795.7 | - | 1,480.5 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 704.2 | 695.4 | 688.5 | 680.8 | 668.7 | 657.9 | 647.1 | 636.5 | 615.2 | 593.1 | 571.5 | 227.3 | - | 226.3 | - | - | - | - | - |
| Retained Earnings | (289.0) | (273.3) | (285.9) | (272.0) | (267.1) | (250.5) | (237.5) | (241.6) | (248.0) | (247.5) | (291.4) | (275.8) | - | (38.4) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 15.3 | 13.4 | 12.0 | 14.6 | 12.2 | 14.2 | 23.3 | 24.6 | 27.8 | 30.5 | 33.1 | 35.9 | - | 39.5 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 430.4 | 435.6 | 414.6 | 423.5 | 413.8 | 421.7 | 432.9 | 419.5 | 395.0 | 376.1 | 313.1 | (12.6) | (48.4) | 227.3 | 273.3 | 242.4 | 206.6 | 185.4 | 173.9 |
| Total Equity | 430.4 | 435.6 | 414.6 | 423.5 | 413.8 | 421.7 | 432.9 | 419.5 | 395.0 | 376.1 | 313.1 | (12.6) | (48.4) | 227.3 | 273.3 | 242.4 | 206.6 | 185.4 | 173.9 |
| - |
| - |
| - |
| Net debt | 652.7 | 629.8 | 671.3 | 630.0 | 626.3 | 591.2 | 603.6 | 580.9 | 639.7 | 609.1 | 664.0 | 981.4 | - | 721.5 | - | - | - | - | - |
| Working Capital | (49.3) | (46.9) | (46.7) | (78.0) | (57.0) | (0.9) | 9.6 | 7.1 | (3.2) | 16.5 | (15.0) | (23.8) | - | (80.6) | - | - | - | - | - |
| Book Value | 430.4 | 435.6 | 414.6 | 423.5 | 413.8 | 421.7 | 432.9 | 419.5 | 395.0 | 376.1 | 313.1 | (12.6) | (48.4) | 227.3 | 273.3 | 242.4 | 206.6 | 185.4 | 173.9 |
| Tangible Book Value | (395.7) | (395.9) | (413.7) | (411.2) | (411.7) | (403.1) | (412.6) | (424.5) | (450.5) | (478.0) | (534.9) | (868.6) | - | (624.8) | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 197.1 | 230.2 | 257.9 | 192.3 | - | - |
| Property,Plant & Equipment Net |
| - |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 677.9 | 665.5 | 687.4 | 681.4 | 703.8 | - |
| Intangible Assets | 153.6 | 159.3 | 166.7 | 170.7 | - | - |
| Operating Lease Right Of Use Assets | 634.0 | 552.8 | 499.4 | 437.8 | - | - |
| Deferred Tax Assets | - | 3.8 | 0.0 | - | - | - |
| Other Non-Current Assets | 9.3 | 7.6 | 3.1 | 4.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 2,010.9 | 1,885.5 | 1,867.4 | 1,707.8 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 89.6 | 89.8 | 79.3 | 79.8 | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 244.0 | 231.1 | 241.5 | 272.9 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | 0.0 | 27.9 | 63.1 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 47.1 | 25.2 | 18.0 | 11.9 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 1,575.3 | 1,463.8 | 1,491.4 | 1,480.5 | - | - |
| (273.3) |
| (250.5) |
| (247.5) |
| (38.4) |
| - |
| - |
| Accumulated Other Comprehensive Income | 13.4 | 14.2 | 30.5 | 39.5 | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 435.6 | 421.7 | 376.1 | 227.3 | 185.4 | 173.9 |
| Total Equity | 435.6 | 421.7 | 376.1 | 227.3 | 185.4 | 173.9 |
| (46.9) |
| (0.9) |
| 16.5 |
| (80.6) |
| - |
| - |
| Book Value | 435.6 | 421.7 | 376.1 | 227.3 | 185.4 | 173.9 |
| Tangible Book Value | (395.9) | (403.1) | (478.0) | (624.8) | (518.3) | - |