| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 73.1 | 63.3 | 85.0 | 97.7 | 103.8 | 182.3 | 83.5 | 124.2 |
| Restricted Cash | 7.2 | 7.7 | 2.8 | 6.3 | 15.6 | 19.8 | 16.7 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 73.1 | 63.3 | 85.0 | 97.7 | 103.8 | 182.3 | 83.5 | 124.2 |
| Receivables | ||||||||
| Accounts Receivable | 37.1 | 56.6 | 75.6 | 70.9 | 63.5 | 25.0 | 9.4 | 4.2 |
| Current Assets | ||||||||
| Inventory | 142.8 | 190.1 | 199.9 | 217.3 | 175.9 | 117.5 | 69.8 | 30.7 |
| Prepaid Expenses | 28.1 | 34.5 | 31.8 | 40.9 | 38.0 | 47.8 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 183.4 | 235.8 | 223.8 | 255.9 | 211.4 | 164.5 | 63.8 | 30.9 |
| Short Term Debt | 26.8 | 22.1 | 47.6 | 26.0 | 40.7 | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.3 | 7.6 | 8.8 | 14.6 | 26.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 26.8 | 22.1 | 47.6 | 26.0 | 40.7 | 35.1 | 13.7 | - |
| Net debt | (46.2) | (41.3) | (37.4) | (71.7) | (63.0) | (147.2) | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 73.1 | 63.3 | 85.0 | 97.7 | 103.8 | 182.3 | 83.5 | 124.2 |
| Restricted Cash | 7.2 | 7.7 | 2.8 | 6.3 | 15.6 | 19.8 | 16.7 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 73.1 | 63.3 | 85.0 | 97.7 | 103.8 | 182.3 | 83.5 | 124.2 |
| Receivables | ||||||||
| Accounts Receivable | 37.1 | 56.6 | 75.6 | 70.9 | 63.5 | 25.0 | 9.4 | 4.2 |
| Current Assets | ||||||||
| Inventory | 142.8 | 190.1 | 199.9 | 217.3 | 175.9 | 117.5 | 69.8 | 30.7 |
| Prepaid Expenses | 28.1 | 34.5 | 31.8 | 40.9 | 38.0 | 47.8 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 183.4 | 235.8 | 223.8 | 255.9 | 211.4 | 164.5 | 63.8 | 30.9 |
| Short Term Debt | 26.8 | 22.1 | 47.6 | 26.0 | 40.7 | |||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.3 | 7.6 | 8.8 | 14.6 | 26.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 26.8 | 22.1 | 47.6 | 26.0 | 40.7 | 35.1 | 13.7 | - |
| Net debt | (46.2) | (41.3) | (37.4) | (71.7) | (63.0) | (147.2) | ||
| 30.0 |
| 23.4 |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 303.9 | 363.0 | 413.2 | 469.2 | 439.7 | 440.3 | 212.8 | 219.2 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 3.0 | 4.5 | 4.8 | 7.0 | 12.6 | 6.7 | 4.3 | 3.0 |
| Long Term Investments | - | - | 0.3 | 0.3 | 0.5 | 0.0 | 0.0 | 1.6 |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.1 | 0.2 | 0.3 | 0.5 | 0.8 | 1.0 | 1.2 | 0.7 |
| Operating Lease Right Of Use Assets | 6.3 | 12.2 | 14.6 | 23.8 | 36.7 | 15.1 | 12.6 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.3 | 2.0 | 1.9 | 3.0 | 3.5 | 0.8 | 0.4 | 0.5 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 314.6 | 381.9 | 435.1 | 503.7 | 493.7 | 463.8 | 231.3 | 224.9 |
| 35.1 |
| 13.7 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 279.4 | 320.9 | 386.6 | 395.1 | 334.2 | 249.8 | 111.1 | 45.7 |
| 9.6 |
| 8.2 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 1.2 | 0.7 | - | 0.2 | 0.6 | 0.9 | 1.2 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 284.0 | 329.8 | 396.2 | 409.7 | 360.5 | 259.9 | 120.1 | 46.9 |
| - |
| 369.6 |
| Retained Earnings | (564.9) | (532.1) | (537.9) | (496.8) | (472.3) | (358.6) | (270.5) | (201.3) |
| Accumulated Other Comprehensive Income | 10.4 | 10.2 | 10.2 | 11.0 | 9.3 | 9.6 | 11.0 | 9.8 |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | (2.8) | (2.1) | (1.6) | 0.9 | 3.3 | 7.5 | (0.4) | (0.1) |
| Total Stockholders Equity | (100.4) | (88.0) | (82.2) | (60.1) | (27.2) | 54.8 | 111.6 | 178.1 |
| Total Equity | (103.2) | (90.2) | (83.8) | (59.3) | (23.9) | 62.3 | 111.2 | 178.0 |
| (69.8) |
| - |
| Working Capital | 24.5 | 42.1 | 26.5 | 74.0 | 105.4 | 190.5 | 101.7 | 173.5 |
| Book Value | (100.4) | (88.0) | (82.2) | (60.1) | (27.2) | 54.8 | 111.6 | 178.1 |
| Tangible Book Value | (100.5) | (88.2) | (82.5) | (60.6) | (28.0) | 53.8 | 110.4 | 177.4 |
| 30.0 |
| 23.4 |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 303.9 | 363.0 | 413.2 | 469.2 | 439.7 | 440.3 | 212.8 | 219.2 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 3.0 | 4.5 | 4.8 | 7.0 | 12.6 | 6.7 | 4.3 | 3.0 |
| Long Term Investments | - | - | 0.3 | 0.3 | 0.5 | 0.0 | 0.0 | 1.6 |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.1 | 0.2 | 0.3 | 0.5 | 0.8 | 1.0 | 1.2 | 0.7 |
| Operating Lease Right Of Use Assets | 6.3 | 12.2 | 14.6 | 23.8 | 36.7 | 15.1 | 12.6 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.3 | 2.0 | 1.9 | 3.0 | 3.5 | 0.8 | 0.4 | 0.5 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 314.6 | 381.9 | 435.1 | 503.7 | 493.7 | 463.8 | 231.3 | 224.9 |
| 35.1 |
| 13.7 |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 279.4 | 320.9 | 386.6 | 395.1 | 334.2 | 249.8 | 111.1 | 45.7 |
| 9.6 |
| 8.2 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 1.2 | 0.7 | - | 0.2 | 0.6 | 0.9 | 1.2 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 284.0 | 329.8 | 396.2 | 409.7 | 360.5 | 259.9 | 120.1 | 46.9 |
| - |
| 369.6 |
| Retained Earnings | (564.9) | (532.1) | (537.9) | (496.8) | (472.3) | (358.6) | (270.5) | (201.3) |
| Accumulated Other Comprehensive Income | 10.4 | 10.2 | 10.2 | 11.0 | 9.3 | 9.6 | 11.0 | 9.8 |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | (2.8) | (2.1) | (1.6) | 0.9 | 3.3 | 7.5 | (0.4) | (0.1) |
| Total Stockholders Equity | (100.4) | (88.0) | (82.2) | (60.1) | (27.2) | 54.8 | 111.6 | 178.1 |
| Total Equity | (103.2) | (90.2) | (83.8) | (59.3) | (23.9) | 62.3 | 111.2 | 178.0 |
| (69.8) |
| - |
| Working Capital | 24.5 | 42.1 | 26.5 | 74.0 | 105.4 | 190.5 | 101.7 | 173.5 |
| Book Value | (100.4) | (88.0) | (82.2) | (60.1) | (27.2) | 54.8 | 111.6 | 178.1 |
| Tangible Book Value | (100.5) | (88.2) | (82.5) | (60.6) | (28.0) | 53.8 | 110.4 | 177.4 |