| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q3 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 11.9 | 9.5 | 3.4 | 13.5 | 20.2 | 29.4 | 33.6 | 48.4 | 68.5 | 116.7 |
| Restricted Cash | 0.0 | 0.0 | 0.1 | 0.1 | 1.3 | 6.3 | 2.1 | 64.2 | 101.3 | 293.3 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | 86.9 |
| Cash And Short Term Investments | 11.9 | 9.5 | 3.4 | 13.5 | 20.2 | 29.4 | 33.6 | 48.4 | 68.5 | 203.6 |
| Receivables | ||||||||||
| Accounts Receivable | 0.7 | 0.5 | 0.6 | 0.1 | 0.1 | 0.4 | 0.5 | 0.9 | 6.4 | 7.5 |
| Current Assets | ||||||||||
| Inventory | 78.0 | 39.0 | 28.4 | 16.1 | 67.2 | 10.6 | 45.3 | 1.5 | 2.0 | 2.8 |
| Prepaid Expenses | 12.5 | 11.6 | 11.9 | 8.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 9.3 | 10.5 | 11.2 | 11.7 | 14.6 | 15.4 | 14.8 | 18.7 | 18.3 | 22.8 |
| Short Term Debt | - | - | - | 2.9 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | - | - | 7.4 | 42.5 | - | - | 36.2 | - | - | 70.2 |
| Operating Lease Liabilities Non-Current | 35.1 | 24.5 | 24.8 | |||||||
| Common Equity | ||||||||||
| Common Stock | 6.6 | 6.1 | 5.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | ||||||
| Supplementary Data | ||||||||||
| Total Debt | - | - | 7.4 | 45.4 | 36.8 | - | 40.4 | - | - | 161.2 |
| Net debt | - | - | 3.9 | 31.9 | ||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 11.9 | 3.4 | 13.5 | 20.2 | 29.4 | 48.4 | 68.5 | 116.7 |
| Restricted Cash | 0.0 | 0.1 | 0.1 | 1.3 | 6.3 | 64.2 | 101.3 | 293.3 |
| Short Term Investments | - | - | - | - | - | - | - | 86.9 |
| Cash And Short Term Investments | 11.9 | 3.4 | 13.5 | 20.2 | 29.4 | 48.4 | 68.5 | 203.6 |
| Receivables | ||||||||
| Accounts Receivable | 0.7 | 0.6 | 0.1 | 0.1 | 0.4 | 0.9 | 6.4 | 7.5 |
| Current Assets | ||||||||
| Inventory | 78.0 | 28.4 | 16.1 | 67.2 | 10.6 | 1.5 | 2.0 | 2.8 |
| Prepaid Expenses | 12.5 | 11.9 | 8.9 | 14.2 | 16.5 | 19.4 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 9.3 | 11.2 | 11.7 | 14.6 | 15.4 | 18.7 | 18.3 | 22.8 |
| Short Term Debt | - | - | 2.9 | 36.8 | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | 7.4 | 42.5 | - | - | - | - | 70.2 |
| Operating Lease Liabilities Non-Current | 35.1 | 24.8 | 11.3 | 1.7 | 5.2 | |||
| Common Equity | ||||||||
| Common Stock | 6.6 | 5.5 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | 7.4 | 45.4 | 36.8 | - | - | - | 161.2 |
| Net debt | - | 3.9 | 31.9 | 16.6 | - | - | ||
| 14.2 |
| 16.5 |
| 14.8 |
| 19.4 |
| 22.8 |
| 60.8 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 106.4 | 62.5 | 46.5 | 41.0 | 137.9 | 127.1 | 146.1 | 316.2 | 708.8 | 971.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 12.2 | 10.5 | 9.8 | 9.3 | 5.4 | 4.5 | 4.2 | 12.4 | 15.8 | 29.0 |
| Long Term Investments | - | - | - | 42.0 | 45.6 | 44.0 | 44.8 | 39.1 | 39.1 | 51.0 |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | 1.3 | 1.4 | 16.1 |
| Intangible Assets | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 3.1 |
| Operating Lease Right Of Use Assets | 38.7 | 26.2 | 26.6 | 12.3 | 4.7 | 7.1 | 6.1 | 4.9 | 6.5 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | 3.8 | 5.5 | 4.7 | - | - | - |
| Total Non-Current Assets | 239.5 | 222.8 | 220.9 | 63.6 | 59.5 | 61.1 | 59.8 | 57.7 | 62.8 | 99.2 |
| Total Assets | 345.9 | 285.3 | 267.4 | 104.6 | 197.4 | 188.3 | 205.9 | 373.9 | 771.6 | 1,070.8 |
| 36.8 |
| - |
| 4.2 |
| - |
| - |
| 91.0 |
| Deferred Revenue Current | - | - | - | - | - | 3.6 | 3.1 | 7.1 | 7.8 | 16.8 |
| Operating Lease Liabilities Current | 5.1 | 2.2 | 2.0 | - | - | 1.8 | 2.8 | 4.6 | 4.7 | - |
| Accrued Expenses | 41.7 | 38.9 | 42.0 | 50.2 | 106.4 | 120.3 | 85.7 | 166.1 | 186.7 | 174.5 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 139.7 | 90.7 | 104.4 | 87.9 | 204.9 | 175.1 | 485.7 | 434.5 | 429.1 | 650.1 |
| 11.3 |
| 1.7 |
| 5.2 |
| 1.9 |
| 0.3 |
| 1.4 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.7 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 161.9 | - | - | - |
| Total Non-Current Liabilities | 191.1 | 191.9 | 192.2 | 100.8 | 147.7 | 317.8 | 221.9 | 270.5 | 275.8 | 75.2 |
| Total Liabilities | 330.8 | 282.6 | 296.6 | 188.8 | 352.5 | 492.9 | 707.6 | 705.0 | 705.0 | 725.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (2,840.0) | (2,751.4) | (2,682.9) | (2,467.5) | (2,532.3) | (2,428.3) | (2,746.0) | (2,187.4) | (1,816.1) | (1,556.2) |
| Accumulated Other Comprehensive Income | 33.6 | 31.8 | 31.2 | 32.1 | 45.5 | 33.2 | 36.0 | 15.1 | 9.8 | 12.5 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.6) | (0.4) |
| Total Stockholders Equity | (33.0) | (39.8) | (50.4) | (185.4) | (238.2) | (304.6) | (501.7) | (331.1) | 67.3 | 345.9 |
| Total Equity | (33.0) | (39.8) | (50.4) | (185.4) | (238.2) | (304.6) | (501.7) | (331.1) | 66.7 | 345.6 |
| 16.6 |
| - |
| 6.7 |
| - |
| - |
| (42.4) |
| Working Capital | (33.3) | (28.2) | (57.9) | (46.9) | (66.9) | (48.0) | (339.6) | (118.3) | 279.7 | 321.6 |
| Book Value | (33.0) | (39.8) | (50.4) | (185.4) | (238.2) | (304.6) | (501.7) | (331.1) | 67.3 | 345.9 |
| Tangible Book Value | - | - | - | - | - | (304.6) | (501.7) | (332.5) | 65.9 | 326.7 |
| 22.8 |
| 60.8 |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 106.4 | 46.5 | 41.0 | 137.9 | 127.1 | 316.2 | 708.8 | 971.7 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 12.2 | 9.8 | 9.3 | 5.4 | 4.5 | 12.4 | 15.8 | 29.0 |
| Long Term Investments | - | - | 42.0 | 45.6 | 44.0 | 39.1 | 39.1 | 51.0 |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 1.3 | 1.4 | 16.1 |
| Intangible Assets | - | - | - | - | 0.0 | 0.0 | 0.0 | 3.1 |
| Operating Lease Right Of Use Assets | 38.7 | 26.6 | 12.3 | 4.7 | 7.1 | 4.9 | 6.5 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 3.8 | 5.5 | - | - | - |
| Total Non-Current Assets | 239.5 | 220.9 | 63.6 | 59.5 | 61.1 | 57.7 | 62.8 | 99.2 |
| Total Assets | 345.9 | 267.4 | 104.6 | 197.4 | 188.3 | 373.9 | 771.6 | 1,070.8 |
| - |
| 91.0 |
| Deferred Revenue Current | - | - | - | - | 3.6 | 7.1 | 7.8 | 16.8 |
| Operating Lease Liabilities Current | 5.1 | 2.0 | - | - | 1.8 | 4.6 | 4.7 | - |
| Accrued Expenses | 41.7 | 42.0 | 50.2 | 106.4 | 120.3 | 166.1 | 186.7 | 174.5 |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 139.7 | 104.4 | 87.9 | 204.9 | 175.1 | 434.5 | 429.1 | 650.1 |
| 0.3 |
| 1.4 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | 0.7 |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 191.1 | 192.2 | 100.8 | 147.7 | 317.8 | 270.5 | 275.8 | 75.2 |
| Total Liabilities | 330.8 | 296.6 | 188.8 | 352.5 | 492.9 | 705.0 | 705.0 | 725.3 |
| - |
| - |
| Retained Earnings | (2,840.0) | (2,682.9) | (2,467.5) | (2,532.3) | (2,428.3) | (2,187.4) | (1,816.1) | (1,556.2) |
| Accumulated Other Comprehensive Income | 33.6 | 31.2 | 32.1 | 45.5 | 33.2 | 15.1 | 9.8 | 12.5 |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | (0.6) | (0.4) |
| Total Stockholders Equity | (33.0) | (50.4) | (185.4) | (238.2) | (304.6) | (331.1) | 67.3 | 345.9 |
| Total Equity | (33.0) | (50.4) | (185.4) | (238.2) | (304.6) | (331.1) | 66.7 | 345.6 |
| - |
| (42.4) |
| Working Capital | (33.3) | (57.9) | (46.9) | (66.9) | (48.0) | (118.3) | 279.7 | 321.6 |
| Book Value | (33.0) | (50.4) | (185.4) | (238.2) | (304.6) | (331.1) | 67.3 | 345.9 |
| Tangible Book Value | - | - | - | - | (304.6) | (332.5) | 65.9 | 326.7 |