| (in millions of USD) | FY2024 | FY2023 | FY2022 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | - | - | - |
| Restricted Cash | 8.7 | 15.0 | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | - | - | - |
| Receivables | |||
| Accounts Receivable | 3.1 | 2.3 | - |
| Current Assets | |||
| Inventory | - | - | - |
| Prepaid Expenses | - | - | - |
| Other Current Assets | 7.6 | 6.3 | - |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | 112.5 | 92.7 | - |
| Accumulated Depreciation | 35.8 | 17.9 | - |
| Property,Plant & Equipment Net | 76.7 | 74.8 | - |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | 9.8 | 9.5 | - |
| Short Term Debt | 10.7 | 9.9 | - |
| Deferred Revenue Current | 4.0 | 1.1 | - |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 405.0 | 334.0 | - |
| Operating Lease Liabilities Non-Current | 146.7 | 149.5 | - |
| Deferred Revenue Non-Current | 4.8 | 4.4 | - |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | - | - | - |
| Additional Paid In Capital | - | - | - |
| Retained Earnings | (84.6) | 0.0 | - |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 415.7 | 343.9 | - |
| Net debt | - | - | - |
| Working Capital | (26.4) | (42.6) | - |
| Book Value | (84.6) | ||
| (in millions of USD) | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q1 FY 24 | Q4 FY 23 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | - | - | - | - | - | - | - |
| Restricted Cash | 8.8 | 13.2 | 13.5 | 8.7 | - | 15.0 | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - |
| Receivables | |||||||
| Accounts Receivable | 2.0 | 2.1 | 2.1 | 3.1 | - | 2.3 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 110.0 | 113.8 | 112.0 | 112.5 | - | 92.7 | - |
| Accumulated Depreciation | 41.9 | 43.5 | 40.7 | 35.8 | - | ||
| Current Liabilities | |||||||
| Accounts Payable | 10.8 | 10.2 | 9.4 | 9.8 | - | 9.5 | - |
| Short Term Debt | 400.3 | 10.2 | 10.2 | 10.7 | - | 9.9 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2.5 | 401.1 | 402.8 | 405.0 | - | 334.0 | - |
| Operating Lease Liabilities Non-Current | 148.0 | 147.3 | 150.1 | 146.7 | - | 149.5 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| Total Debt | 402.7 | 411.3 | 413.0 | 415.7 | - | 343.9 | - |
| Net debt | - | - | - | - | - | - | - |
| - |
| - |
| Total Current Assets | 28.8 | 28.1 | - |
| - |
| - |
| - |
| Equity Method Investments | - | - | - |
| Goodwill | 117.2 | 117.2 | - |
| Intangible Assets | 166.8 | 169.7 | 162.9 |
| Operating Lease Right Of Use Assets | 141.9 | 166.7 | - |
| Deferred Tax Assets | - | - | - |
| Other Non-Current Assets | 1.6 | 1.8 | - |
| Total Non-Current Assets | - | - | - |
| Total Assets | 542.4 | 565.6 | - |
| 7.5 |
| 21.6 |
| - |
| Accrued Expenses | 23.3 | 25.7 | - |
| Other Current Liabilities | - | - | - |
| Total Current Liabilities | 55.2 | 70.7 | - |
| 2.7 |
| 0.0 |
| - |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | - | - | - |
| Total Non-Current Liabilities | - | - | - |
| Total Liabilities | 627.1 | 581.1 | - |
| - |
| - |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | - | - | - |
| Total Stockholders Equity | (84.6) | - | - |
| Total Equity | (84.6) | - | - |
| - |
| - |
| Tangible Book Value | (368.5) | - | - |
| Other Current Assets | 12.1 | 12.9 | 12.8 | 7.6 | - | 6.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 28.3 | 34.3 | 35.6 | 28.8 | - | 28.1 | - |
| 17.9 |
| - |
| Property,Plant & Equipment Net | 68.2 | 70.3 | 71.4 | 76.7 | - | 74.8 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 117.2 | 117.2 | 117.2 | 117.2 | - | 117.2 | - |
| Intangible Assets | 164.6 | 165.3 | 166.0 | 166.8 | - | 169.7 | 162.9 |
| Operating Lease Right Of Use Assets | 137.2 | 142.8 | 143.7 | 141.9 | - | 166.7 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.4 | - | 1.5 | 1.6 | - | 1.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 516.8 | 535.1 | 544.2 | 542.4 | - | 565.6 | - |
| Deferred Revenue Current | 2.8 | 3.1 | 3.3 | 4.0 | - | 1.1 | - |
| Operating Lease Liabilities Current | 7.0 | 7.3 | 6.4 | 7.5 | - | 21.6 | - |
| Accrued Expenses | 27.4 | 26.4 | 27.3 | 23.3 | - | 25.7 | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 448.2 | 57.3 | 56.6 | 55.2 | - | 70.7 | - |
| - |
| Deferred Revenue Non-Current | 4.4 | 4.5 | 4.7 | 4.8 | - | 4.4 | - |
| Deferred Tax Liabilities | 0.4 | 1.0 | 2.9 | 2.7 | - | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 608.9 | 613.7 | 646.1 | 627.1 | - | 581.1 | - |
| Retained Earnings | (147.1) | (122.6) | (101.9) | (84.6) | - | 0.0 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | (92.1) | (78.6) | (101.9) | (84.6) | (69.6) | - | - |
| Total Equity | (92.1) | (78.6) | (101.9) | (84.6) | (69.6) | - | - |
| Working Capital | (420.0) | (23.0) | (21.0) | (26.4) | - | (42.6) | - |
| Book Value | (92.1) | (78.6) | (101.9) | (84.6) | (69.6) | - | - |
| Tangible Book Value | (373.9) | (361.1) | (385.1) | (368.5) | - | - | - |