| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 33.2 | 8.6 | 10.7 | 28.6 | 35.8 | 18.6 | 29.6 | - |
| Restricted Cash | 1.2 | 2.9 | 4.0 | 4.6 | 7.4 | 12.1 | 18.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.2 | 8.6 | 10.7 | 28.6 | 35.8 | 18.6 | 29.6 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 178.9 | 326.1 | 408.9 | 438.8 | 294.0 | 151.6 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | 0.2 | 0.2 | 0.2 | - |
| Additional Paid In Capital | 444.5 | 444.5 | 444.5 | 444.4 | 373.4 | |||
| Supplementary Data | ||||||||
| Total Debt | 178.9 | 326.1 | 408.9 | 438.8 | 294.0 | 151.6 | - | - |
| Net debt | 145.7 | 317.6 | 398.2 | 410.2 | 258.2 | 133.0 | ||
| (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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||
| Cash And Equivalents | 5.0 | 33.2 | 17.4 | 5.9 | 11.9 | 8.6 | 21.2 | 18.9 | 17.9 | 10.7 | 19.2 | 51.8 | 28.9 | 28.6 | 22.0 | |||||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 47.1 | 123.6 | 126.7 | 46.7 | 58.3 | 63.4 | 64.8 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | 94.2 | 106.8 | 37.2 | 62.5 | 69.7 | 36.3 | 0.0 | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 1.9 | 5.6 | 9.9 | 2.6 | 7.5 | 9.8 | 12.8 | - |
| Operating Lease Right Of Use Assets | - | - | 0.0 | 27.4 | 27.4 | 16.1 | 16.1 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 351.5 | 542.8 | 670.7 | 813.3 | 693.5 | 588.5 | 527.3 | - |
| - |
| - |
| 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 | 205.1 | 357.1 | 429.1 | 491.5 | 419.7 | 285.2 | 279.8 | - |
| 373.4 |
| 301.7 |
| - |
| Retained Earnings | (298.3) | (258.8) | (203.0) | (122.9) | (99.9) | (70.4) | (54.5) | - |
| Accumulated Other Comprehensive Income | 0.0 | (0.2) | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 146.5 | 185.7 | 241.7 | 321.9 | 273.8 | 303.3 | 247.5 | 265.3 |
| Total Equity | 146.5 | 185.7 | 241.7 | 321.9 | 273.8 | 303.3 | 247.5 | 265.3 |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 146.5 | 185.7 | 241.7 | 321.9 | 273.8 | 303.3 | 247.5 | 265.3 |
| Tangible Book Value | 144.6 | 180.1 | 231.8 | 319.3 | 266.4 | 293.5 | 234.7 | - |
| 29.0 |
| 9.9 |
| 35.8 |
| 52.0 |
| 88.3 |
| 18.5 |
| 18.6 |
| 65.7 |
| 82.6 |
| 82.2 |
| 29.6 |
| 36.4 |
| 18.3 |
| 20.7 |
| - |
| Restricted Cash | 0.6 | 1.2 | 1.2 | 1.2 | 1.5 | 2.9 | 3.7 | 4.6 | 4.1 | 4.0 | 5.4 | 3.2 | 4.6 | 4.6 | 5.5 | 7.4 | 8.1 | 7.4 | 10.2 | 12.8 | 7.1 | 12.1 | 26.0 | 18.5 | 16.3 | 18.5 | 22.5 | 19.6 | 15.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 5.0 | 33.2 | 17.4 | 5.9 | 11.9 | 8.6 | 21.2 | 18.9 | 17.9 | 10.7 | 19.2 | 51.8 | 28.9 | 28.6 | 22.0 | 29.0 | 9.9 | 35.8 | 52.0 | 88.3 | 18.5 | 18.6 | 65.7 | 82.6 | 82.2 | 29.6 | 36.4 | 18.3 | 20.7 | - |
| 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 | 46.6 | 47.1 | 47.3 | 75.7 | 122.8 | 123.6 | 124.4 | 125.2 | 125.9 | 126.7 | 161.1 | 162.1 | 94.8 | 46.7 | 47.1 | 47.5 | ||||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Equity Method Investments | 90.0 | 94.2 | 106.5 | 107.2 | 108.1 | 106.8 | 80.8 | 70.7 | 42.5 | 37.2 | 32.5 | 32.6 | 53.6 | 62.5 | 57.1 | 91.9 | 91.7 | |||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Intangible Assets | 0.6 | 1.9 | 2.1 | 3.8 | 5.1 | 5.6 | 6.6 | 7.6 | 8.5 | 9.9 | 12.7 | 14.1 | 6.6 | 2.6 | 3.5 | 4.8 | 6.1 | |||||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | 27.4 | ||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Assets | 284.0 | 351.5 | 398.1 | 459.3 | 495.2 | 542.8 | 546.8 | 634.4 | 640.2 | 670.7 | 756.4 | 819.7 | 858.5 | 813.3 | 672.6 | 753.3 | 772.6 | |||||||||||||
| 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 | 127.7 | - | 211.9 | 260.2 | 286.7 | - | 312.9 | 383.8 | 377.6 | - | 439.6 | 467.0 | 487.8 | - | 335.9 | 358.2 | 358.4 | - | 236.2 | 241.8 | 155.1 | - | 175.1 | 174.8 | 172.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||
| Total Liabilities | 153.6 | 205.1 | 238.4 | 290.8 | 315.3 | 357.1 | 340.6 | 415.8 | 409.7 | 429.1 | 489.4 | 530.6 | 545.5 | 491.5 | 416.5 | 486.6 | ||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Additional Paid In Capital | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.5 | 444.4 | 373.4 | 373.4 | 373.4 | |||||||||||||
| Retained Earnings | (314.3) | (298.3) | (285.3) | (276.2) | (264.7) | (258.8) | (238.5) | (226.1) | (213.9) | (203.0) | (177.7) | (155.6) | (131.7) | (122.9) | (117.7) | (107.1) | (104.6) | |||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.3 | 0.0 | (0.0) | (0.2) | (0.0) | (0.0) | (0.3) | 0.0 | - | - | - | - | - | - | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Stockholders Equity | 130.4 | 146.5 | 159.7 | 168.5 | 179.9 | 185.7 | 206.2 | 218.6 | 230.5 | 241.7 | 267.0 | 289.1 | 313.0 | 321.9 | 256.1 | 266.7 | 269.2 | |||||||||||||
| Total Equity | 130.4 | 146.5 | 159.7 | 168.5 | 179.9 | 185.7 | 206.2 | 218.6 | 230.5 | 241.7 | 267.0 | 289.1 | 313.0 | 321.9 | 256.1 | 266.7 | 269.2 | 273.8 | ||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||
| Total Debt | 127.7 | - | 211.9 | 260.2 | 286.7 | - | 312.9 | 383.8 | 377.6 | - | 439.6 | 467.0 | 487.8 | - | 335.9 | 358.2 | 358.4 | - | 236.2 | 241.8 | 155.1 | - | 175.1 | 174.8 | 172.0 | - | - | - | - | - |
| Net debt | 122.7 | - | 194.5 | 254.2 | 274.7 | - | 291.7 | 364.9 | 359.7 | - | 420.4 | 415.2 | 458.9 | - | 313.9 | 329.2 | 348.5 | - | ||||||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Book Value | 130.4 | 146.5 | 159.7 | 168.5 | 179.9 | 185.7 | 206.2 | 218.6 | 230.5 | 241.7 | 267.0 | 289.1 | 313.0 | 321.9 | 256.1 | 266.7 | 269.2 | 273.8 | ||||||||||||
| Tangible Book Value | 129.8 | 144.6 | 157.6 | 164.7 | 174.9 | 180.1 | 199.6 | 211.0 | 222.0 | 231.8 | 254.3 | 275.1 | 306.4 | 319.3 | 252.5 | 261.9 | 263.0 | |||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 47.9 |
| 58.3 |
| 62.1 |
| 62.6 |
| 63.0 |
| 63.4 |
| 63.8 |
| 64.0 |
| 64.4 |
| 64.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.7 |
| 49.9 |
| 53.1 |
| 50.5 |
| 36.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 8.2 |
| 8.8 |
| 9.3 |
| 9.8 |
| 10.3 |
| 11.7 |
| 12.3 |
| 12.8 |
| - |
| - |
| - |
| - |
| 27.4 |
| 27.4 |
| 27.4 |
| 27.4 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| 16.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 693.5 |
| 714.3 |
| 730.3 |
| 585.8 |
| 588.5 |
| 629.0 |
| 614.2 |
| 604.5 |
| 527.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 503.4 |
| 419.7 |
| 422.5 |
| 433.9 |
| 284.9 |
| 285.2 |
| 321.6 |
| 305.0 |
| 289.6 |
| 279.8 |
| - |
| - |
| - |
| - |
| 373.4 |
| 373.4 |
| 373.4 |
| 373.4 |
| 373.4 |
| 373.4 |
| 373.4 |
| 377.1 |
| 301.7 |
| - |
| - |
| - |
| - |
| (99.9) |
| (82.0) |
| (77.4) |
| (72.9) |
| (70.4) |
| (66.4) |
| (64.5) |
| (62.7) |
| (54.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 273.8 |
| 291.7 |
| 296.4 |
| 300.9 |
| 303.3 |
| 307.3 |
| 309.2 |
| 314.9 |
| 247.5 |
| 253.1 |
| 253.9 |
| 261.7 |
| 265.3 |
| 291.7 |
| 296.4 |
| 300.9 |
| 303.3 |
| 307.3 |
| 309.2 |
| 314.9 |
| 247.5 |
| 253.1 |
| 253.9 |
| 261.7 |
| 265.3 |
| 184.2 |
| 153.5 |
| 136.6 |
| - |
| 109.4 |
| 92.3 |
| 89.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.7 |
| 296.4 |
| 300.9 |
| 303.3 |
| 307.3 |
| 309.2 |
| 314.9 |
| 247.5 |
| 253.1 |
| 253.9 |
| 261.7 |
| 265.3 |
| 266.4 |
| 283.5 |
| 287.6 |
| 291.6 |
| 293.5 |
| 297.0 |
| 297.5 |
| 302.6 |
| 234.7 |
| - |
| - |
| - |
| - |