| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 59.8 | 80.5 | 60.0 | 100.7 | 209.0 | 172.7 | 127.1 |
| Restricted Cash | 9.3 | 9.1 | 2.1 | 2.2 | 2.4 | 3.4 | 2.4 |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 59.8 | 80.5 | 60.0 | 100.7 | 209.0 | 172.7 | 127.1 |
| Receivables | |||||||
| Accounts Receivable | 7.4 | 13.5 | 8.1 | 5.2 | 8.6 | 8.1 | 3.8 |
| Current Assets | |||||||
| Inventory | 33.4 | 20.8 | 16.8 | 17.5 | 14.4 | - | - |
| Prepaid Expenses | 35.2 | 26.7 | 24.2 | 18.4 | 14.4 | 6.6 | 9.7 |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | 5.7 | 9.6 | 4.2 | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 26.2 | 17.2 | 12.1 | 3.0 | 9.8 | 14.3 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 437.5 | 420.6 | 433.9 | 441.3 | 470.7 | 443.3 | |
| Supplementary Data | |||||||
| Total Debt | 5.7 | 9.6 | 4.2 | - | - | - | - |
| Net debt | (54.1) | (71.0) | (55.8) | - | - | - | - |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 59.8 | 80.5 | 60.0 | 100.7 | 209.0 | 172.7 | 127.1 |
| Restricted Cash | 9.3 | 9.1 | 2.1 | 2.2 | 2.4 | 3.4 | 2.4 |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 59.8 | 80.5 | 60.0 | 100.7 | 209.0 | 172.7 | 127.1 |
| Receivables | |||||||
| Accounts Receivable | 7.4 | 13.5 | 8.1 | 5.2 | 8.6 | 8.1 | 3.8 |
| Current Assets | |||||||
| Inventory | 33.4 | 20.8 | 16.8 | 17.5 | 14.4 | - | - |
| Prepaid Expenses | 35.2 | 26.7 | 24.2 | 18.4 | 14.4 | 6.6 | 9.7 |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | 5.7 | 9.6 | 4.2 | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 26.2 | 17.2 | 12.1 | 3.0 | 9.8 | 14.3 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 437.5 | 420.6 | 433.9 | 441.3 | 470.7 | 443.3 | |
| Supplementary Data | |||||||
| Total Debt | 5.7 | 9.6 | 4.2 | - | - | - | - |
| Net debt | (54.1) | (71.0) | (55.8) | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 212.3 | 236.2 | 242.5 | 277.9 | 318.1 | 428.5 | 424.7 |
| - |
| Property,Plant & Equipment Net | 42.0 | 21.3 | 16.4 | 16.8 | 19.5 | 4.6 | 4.6 |
| Long Term Investments | 39.3 | 38.4 | 36.8 | 33.1 | 39.6 | 25.5 | 6.6 |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 0.1 | 0.1 | 76.2 | 78.4 | 84.8 | 7.4 | - |
| Intangible Assets | 20.6 | 17.3 | 20.5 | 24.5 | 30.4 | 9.2 | - |
| Operating Lease Right Of Use Assets | 36.0 | 22.3 | 16.7 | 9.1 | 15.0 | 18.4 | 20.8 |
| Deferred Tax Assets | 9.9 | 11.6 | 11.0 | 9.4 | 7.5 | 8.5 | 5.1 |
| Other Non-Current Assets | 18.7 | 27.4 | 32.7 | 14.4 | 7.5 | 2.4 | 2.1 |
| Total Non-Current Assets | 166.6 | 138.5 | 210.2 | 185.7 | 204.5 | 76.0 | 39.2 |
| Total Assets | 378.9 | 374.7 | 452.8 | 463.6 | 522.6 | 504.5 | 464.0 |
| Deferred Revenue Current | 9.4 | 10.5 | 14.6 | 16.0 | 21.8 | 20.7 | 13.5 |
| Operating Lease Liabilities Current | 10.9 | 6.2 | 4.2 | 7.3 | 6.8 | 6.0 | 5.4 |
| Accrued Expenses | 18.6 | 15.3 | 12.2 | 10.5 | 16.3 | 14.7 | 14.5 |
| Other Current Liabilities | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Total Current Liabilities | 112.1 | 86.3 | 76.1 | 78.0 | 111.8 | 87.5 | 67.0 |
| 17.4 |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.5 | 2.7 | 3.5 | 4.5 | 6.1 | 1.3 | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.2 | 0.2 | - | - | - | - |
| Total Non-Current Liabilities | 28.1 | 20.0 | 15.9 | 7.5 | 15.8 | 15.6 | 17.4 |
| Total Liabilities | 140.3 | 106.4 | 92.0 | 85.5 | 127.6 | 103.1 | 84.4 |
| 402.1 |
| Retained Earnings | (168.0) | (126.9) | (46.5) | (50.3) | (42.7) | (39.0) | (37.2) |
| Accumulated Other Comprehensive Income | 1.9 | 4.3 | 2.6 | 0.6 | (13.2) | (8.0) | 13.2 |
| Treasury Stock | - | - | - | - | 34.2 | - | - |
| Minority Interest | 16.5 | 16.4 | 16.5 | 15.9 | 11.1 | - | - |
| Total Stockholders Equity | 222.1 | 252.0 | 344.2 | 362.2 | 383.9 | 397.9 | 379.6 |
| Total Equity | 238.6 | 268.3 | 360.8 | 378.1 | 395.0 | 397.9 | 379.6 |
| Working Capital | 100.2 | 149.9 | 166.4 | 199.9 | 206.4 | 341.0 | 357.7 |
| Book Value | 222.1 | 252.0 | 344.2 | 362.2 | 383.9 | 397.9 | 379.6 |
| Tangible Book Value | 201.4 | 234.5 | 247.6 | 259.2 | 268.6 | 381.3 | - |
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 212.3 | 236.2 | 242.5 | 277.9 | 318.1 | 428.5 | 424.7 |
| - |
| Property,Plant & Equipment Net | 42.0 | 21.3 | 16.4 | 16.8 | 19.5 | 4.6 | 4.6 |
| Long Term Investments | 39.3 | 38.4 | 36.8 | 33.1 | 39.6 | 25.5 | 6.6 |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 0.1 | 0.1 | 76.2 | 78.4 | 84.8 | 7.4 | - |
| Intangible Assets | 20.6 | 17.3 | 20.5 | 24.5 | 30.4 | 9.2 | - |
| Operating Lease Right Of Use Assets | 36.0 | 22.3 | 16.7 | 9.1 | 15.0 | 18.4 | 20.8 |
| Deferred Tax Assets | 9.9 | 11.6 | 11.0 | 9.4 | 7.5 | 8.5 | 5.1 |
| Other Non-Current Assets | 18.7 | 27.4 | 32.7 | 14.4 | 7.5 | 2.4 | 2.1 |
| Total Non-Current Assets | 166.6 | 138.5 | 210.2 | 185.7 | 204.5 | 76.0 | 39.2 |
| Total Assets | 378.9 | 374.7 | 452.8 | 463.6 | 522.6 | 504.5 | 464.0 |
| Deferred Revenue Current | 9.4 | 10.5 | 14.6 | 16.0 | 21.8 | 20.7 | 13.5 |
| Operating Lease Liabilities Current | 10.9 | 6.2 | 4.2 | 7.3 | 6.8 | 6.0 | 5.4 |
| Accrued Expenses | 18.6 | 15.3 | 12.2 | 10.5 | 16.3 | 14.7 | 14.5 |
| Other Current Liabilities | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Total Current Liabilities | 112.1 | 86.3 | 76.1 | 78.0 | 111.8 | 87.5 | 67.0 |
| 17.4 |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 1.5 | 2.7 | 3.5 | 4.5 | 6.1 | 1.3 | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.2 | 0.2 | - | - | - | - |
| Total Non-Current Liabilities | 28.1 | 20.0 | 15.9 | 7.5 | 15.8 | 15.6 | 17.4 |
| Total Liabilities | 140.3 | 106.4 | 92.0 | 85.5 | 127.6 | 103.1 | 84.4 |
| 402.1 |
| Retained Earnings | (168.0) | (126.9) | (46.5) | (50.3) | (42.7) | (39.0) | (37.2) |
| Accumulated Other Comprehensive Income | 1.9 | 4.3 | 2.6 | 0.6 | (13.2) | (8.0) | 13.2 |
| Treasury Stock | - | - | - | - | 34.2 | - | - |
| Minority Interest | 16.5 | 16.4 | 16.5 | 15.9 | 11.1 | - | - |
| Total Stockholders Equity | 222.1 | 252.0 | 344.2 | 362.2 | 383.9 | 397.9 | 379.6 |
| Total Equity | 238.6 | 268.3 | 360.8 | 378.1 | 395.0 | 397.9 | 379.6 |
| Working Capital | 100.2 | 149.9 | 166.4 | 199.9 | 206.4 | 341.0 | 357.7 |
| Book Value | 222.1 | 252.0 | 344.2 | 362.2 | 383.9 | 397.9 | 379.6 |
| Tangible Book Value | 201.4 | 234.5 | 247.6 | 259.2 | 268.6 | 381.3 | - |