| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 30.4 | 14.8 | 21.1 | 8.7 | 12.8 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 30.4 | 14.8 | 21.1 | 8.7 | 12.8 | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | 18.7 | - |
| Current Assets | ||||||
| Inventory | 54.6 | 53.1 | 55.7 | 54.4 | 21.6 | - |
| Prepaid Expenses | 6.4 | 7.5 | 5.3 | 6.3 | 5.0 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 18.6 | 15.0 | 12.0 | 11.3 | 1.9 | - |
| Accumulated Depreciation | 12.4 | 9.2 | 6.1 | 2.9 | 0.7 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | 12.7 | - |
| Short Term Debt | 0.8 | 29.5 | 8.5 | 20.1 | 15.4 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 135.8 | 137.1 | 151.3 | 159.2 | 103.4 | - |
| Operating Lease Liabilities Non-Current | 10.4 | 12.7 | 15.5 | 17.9 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | 4.0 | - |
| Additional Paid In Capital | 981.2 | 951.3 | 871.5 | 796.0 | 100.1 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 136.5 | 166.6 | 159.8 | 179.3 | 118.9 | - |
| Net debt | 106.1 | 151.8 | 138.7 | 170.6 | 106.1 | - |
| Working Capital | ||||||
| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 30.4 | 9.0 | 14.8 | 19.7 | 21.1 | - | - | 1.1 | 1.5 | 0.3 | 0.9 | 1.4 | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 30.4 | 9.0 | 14.8 | 19.7 | 21.1 | - | - | 1.1 | 1.5 | 0.3 | 0.9 | 1.4 | - |
| Receivables | |||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | 54.6 | 59.1 | 53.1 | 50.7 | 55.7 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.4 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 18.6 | 17.6 | 15.0 | 13.3 | 12.0 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.8 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 135.8 | 163.2 | 137.1 | 145.3 | 151.3 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | 981.2 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 136.5 | 179.0 | 166.6 | 171.5 | 159.8 | - | - | - | - | - | - | - | - |
| Net debt | 106.1 | ||||||||||||
| 4.8 |
| 0.4 |
| 1.4 |
| 0.7 |
| 0.3 |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 126.9 | 103.6 | 107.3 | 91.0 | 59.0 | 0.2 |
| Property,Plant & Equipment Net |
| 6.2 |
| 5.8 |
| 5.9 |
| 8.3 |
| 1.2 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 177.6 | 329.6 | 334.6 | 334.6 | 44.5 | 44.5 |
| Intangible Assets | 427.1 | 526.4 | 582.9 | 639.2 | 79.6 | - |
| Operating Lease Right Of Use Assets | 7.7 | 9.8 | 11.6 | 16.4 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.4 | 0.5 | 0.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 746.2 | 975.9 | 1,042.7 | 1,090.1 | 184.6 | 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 2.1 | 2.8 | 2.4 | 2.0 | 0.0 | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | 40.4 | 19.6 | 23.7 | 26.1 | 12.7 | - |
| Total Current Liabilities | 74.5 | 76.9 | 62.7 | 72.5 | 40.8 | 0.2 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 3.1 | 14.0 | 15.2 | 22.3 | 0.5 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.0 | 0.6 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 246.1 | 245.9 | 273.4 | 290.2 | 145.3 | 0.2 |
| (519.0) |
| (289.2) |
| (246.8) |
| (156.8) |
| (64.8) |
| (0.0) |
| Accumulated Other Comprehensive Income | (0.4) | 0.3 | (0.2) | (0.0) | (0.0) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 38.2 | 67.6 | 144.6 | 160.7 | 0.0 | - |
| Total Stockholders Equity | 461.9 | 662.3 | 624.6 | 639.2 | 39.2 | (0.0) |
| Total Equity | 500.1 | 729.9 | 769.3 | 799.9 | 39.2 | (0.0) |
| 52.4 |
| 26.7 |
| 44.6 |
| 18.5 |
| 18.2 |
| (0.0) |
| Book Value | 461.9 | 662.3 | 624.6 | 639.2 | 39.2 | (0.0) |
| Tangible Book Value | (142.8) | (193.7) | (292.9) | (334.5) | (84.8) | (44.5) |
| 5.3 |
| 7.5 |
| 5.2 |
| 5.3 |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.5 |
| - |
| Other Current Assets | 4.8 | 1.5 | 0.4 | 0.4 | 1.4 | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 126.9 | 105.3 | 103.6 | 107.2 | 107.3 | - | - | 1.3 | 1.7 | 0.6 | 1.2 | 2.0 | 0.2 |
| 12.4 |
| 10.9 |
| 9.2 |
| 7.8 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 6.2 | 6.7 | 5.8 | 5.6 | 5.9 | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 177.6 | 177.6 | 329.6 | 334.6 | 334.6 | - | - | - | - | - | - | - | - |
| Intangible Assets | 427.1 | 498.7 | 526.4 | 554.7 | 582.9 | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.7 | 8.9 | 9.8 | 10.9 | 11.6 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 746.2 | 797.7 | 975.9 | 1,013.6 | 1,042.7 | - | - | 346.3 | 346.8 | 345.7 | 346.3 | 347.0 | 0.2 |
| 15.8 |
| 29.5 |
| 26.2 |
| 8.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.1 | 2.8 | 2.8 | 2.8 | 2.4 | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 40.4 | 18.8 | 19.6 | 23.8 | 23.7 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 74.5 | 68.8 | 76.9 | 72.8 | 62.7 | - | - | 1.8 | 0.4 | 0.1 | 0.1 | 0.6 | 0.2 |
| 10.4 |
| 11.3 |
| 12.7 |
| 14.2 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.1 | 3.0 | 14.0 | 12.8 | 15.2 | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 246.1 | 248.8 | 245.9 | 253.2 | 273.4 | - | - | 53.1 | 56.6 | 36.1 | 44.4 | 43.5 | 0.2 |
| 958.6 |
| 951.3 |
| 875.5 |
| 871.5 |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 6.2 |
| - |
| Retained Earnings | (519.0) | (458.6) | (289.2) | (256.8) | (246.8) | - | - | (51.8) | (54.8) | (35.4) | (2.7) | (1.2) | (0.0) |
| Accumulated Other Comprehensive Income | (0.4) | (0.8) | 0.3 | (0.1) | (0.2) | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 38.2 | 49.8 | 67.6 | 141.8 | 144.6 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 461.9 | 549.0 | 729.9 | 618.6 | 624.6 | 767.3 | 799.9 | (51.8) | (54.8) | (35.4) | (43.1) | (41.6) | (0.0) |
| Total Equity | 500.1 | 549.0 | 729.9 | 760.4 | 769.3 | 767.3 | 799.9 | (51.8) | (54.8) | (35.4) | (43.1) | (41.6) | (0.0) |
| 170.0 |
| 151.8 |
| 151.8 |
| 138.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 52.4 | 36.5 | 26.7 | 34.4 | 44.6 | - | - | (0.5) | 1.3 | 0.4 | 1.0 | 1.4 | (0.0) |
| Book Value | 461.9 | 549.0 | 729.9 | 618.6 | 624.6 | 767.3 | 799.9 | (51.8) | (54.8) | (35.4) | (43.1) | (41.6) | (0.0) |
| Tangible Book Value | (142.8) | (127.4) | (126.1) | (270.7) | (292.9) | - | - | - | - | - | - | - | - |