| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 128.5 | 156.3 | 133.3 | 386.5 | 476.1 | 594.1 | - | - |
| Restricted Cash | 25.0 | 25.0 | 25.0 | 3.1 | 25.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 128.5 | 156.3 | 133.3 | 386.5 | 476.1 | 594.1 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 39.4 | 32.0 | 0.0 | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | 6.3 | 0.0 | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | 235.7 | 121.4 | 23.5 | - | - |
| Accumulated Depreciation | - | - | - | 18.5 | 9.8 | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 137.4 | 60.7 | 71.2 | 76.7 | 36.4 | |||
| Common Equity | ||||||||
| Common Stock | 802.3 | 777.2 | 753.2 | 734.4 | 722.4 | 710.4 | - | - |
| Additional Paid In Capital | - | - | - | - | - | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 77.1 | 128.5 | 83.2 | 92.4 | 159.3 | 156.3 | 126.6 | 148.3 | 123.6 | 133.3 | 172.4 | 179.7 | 193.0 | 386.5 | 372.0 | ||||||||||||
| - |
| - |
| Other Current Assets | 111.1 | 67.1 | 55.8 | 75.4 | 21.2 | 6.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 728.2 | 751.4 | 872.0 | 1,025.5 | 929.8 | 813.3 | - | - |
| 5.6 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | 217.3 | 111.6 | 17.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 31.5 | - | - |
| Intangible Assets | 38.4 | 42.1 | 120.4 | 131.5 | 148.4 | 115.2 | 0.0 | - |
| Operating Lease Right Of Use Assets | 136.1 | 66.6 | 73.1 | 80.8 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 51.9 | 96.5 | 94.2 | 46.3 | 30.6 | 8.4 | - | - |
| Total Non-Current Assets | 628.7 | 609.2 | 616.1 | 515.4 | 388.8 | 192.2 | - | - |
| Total Assets | 1,357.0 | 1,360.6 | 1,488.1 | 1,540.9 | 1,318.6 | 1,005.5 | - | - |
| - |
| - |
| Deferred Revenue Current | 13.5 | 13.5 | 19.0 | 21.6 | 7.5 | 6.6 | - | - |
| Operating Lease Liabilities Current | 5.8 | 4.6 | 6.2 | 5.6 | 3.7 | 0.7 | - | - |
| Accrued Expenses | 10.8 | 8.4 | 7.7 | 0.0 | 0.0 | 2.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 64.3 | 76.6 | 119.0 | 118.3 | 120.7 | 103.5 | - | - |
| 3.7 |
| - |
| - |
| Deferred Revenue Non-Current | - | 5.7 | 8.2 | 19.5 | 27.4 | - | - | - |
| Deferred Tax Liabilities | 9.1 | 10.1 | 30.6 | 33.2 | 37.4 | 26.2 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.8 | 7.2 | 5.9 | 3.1 | 1.7 | 6.6 | - | - |
| Total Non-Current Liabilities | 325.7 | 227.9 | 216.8 | 189.3 | 172.2 | 71.5 | - | - |
| Total Liabilities | 390.0 | 304.5 | 335.8 | 307.6 | 292.8 | 175.0 | - | - |
| - |
| - |
| - |
| Retained Earnings | (29.5) | 116.9 | 279.8 | 426.2 | 267.7 | 114.2 | - | - |
| Accumulated Other Comprehensive Income | (4.2) | (4.4) | (1.7) | (1.4) | 0.3 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 966.9 | 1,056.1 | 1,152.3 | 1,233.3 | 1,025.7 | 830.5 | 10.3 | 11.6 |
| Total Equity | 966.9 | 1,056.1 | 1,152.3 | 1,233.3 | 1,025.7 | 830.5 | 10.3 | 11.6 |
| - |
| - |
| Working Capital | 663.9 | 674.8 | 753.0 | 907.2 | 809.1 | 709.8 | - | - |
| Book Value | 966.9 | 1,056.1 | 1,152.3 | 1,233.3 | 1,025.7 | 830.5 | 10.3 | 11.6 |
| Tangible Book Value | 880.7 | 966.2 | 984.1 | 1,054.0 | 829.5 | 683.9 | 10.3 | - |
| 790.6 |
| 545.7 |
| 476.1 |
| 517.7 |
| 792.6 |
| 685.8 |
| 594.1 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | 25.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 77.1 | 128.5 | 83.2 | 92.4 | 159.3 | 156.3 | 126.6 | 148.3 | 123.6 | 133.3 | 172.4 | 179.7 | 193.0 | 386.5 | 372.0 | 790.6 | 545.7 | 476.1 | 517.7 | 792.6 | 685.8 | 594.1 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 39.2 | 39.4 | 71.2 | 70.0 | 63.6 | 32.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.8 | 23.4 | 0.9 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 7.9 | 6.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | 98.1 | 111.1 | 133.0 | 116.8 | 94.7 | 67.1 | 43.4 | 40.1 | 56.5 | 55.8 | 71.2 | 64.4 | 99.2 | 75.4 | 46.5 | 43.9 | 28.9 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 664.6 | 728.2 | 695.1 | 742.1 | 765.0 | 751.4 | 742.9 | 771.6 | 813.9 | 872.0 | 919.5 | 930.7 | 940.7 | 1,025.5 | 1,045.7 | 1,144.0 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 304.2 | 283.8 | 254.5 | 235.7 | 216.3 | 162.4 | 133.3 | 121.4 | 100.1 | 94.8 | 40.9 | 23.5 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 27.0 | 24.2 | 21.3 | 18.5 | 15.7 | 13.2 | 11.2 | ||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 277.2 | 259.6 | 233.2 | 217.3 | 200.6 | 149.2 | 122.0 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | 47.8 | |||||||||
| Intangible Assets | 37.5 | 38.4 | 39.3 | 40.3 | 41.2 | 42.1 | 52.6 | 85.7 | 118.7 | 120.4 | 124.1 | 126.7 | 128.8 | 131.5 | 142.5 | 143.2 | 145.8 | ||||||||||
| Operating Lease Right Of Use Assets | 134.3 | 136.1 | 137.9 | 136.9 | 68.7 | 66.6 | 68.3 | 70.2 | 71.3 | 73.1 | - | - | - | - | - | - | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 69.1 | 51.9 | 53.1 | 57.5 | 61.6 | 96.5 | 134.2 | 112.5 | 104.9 | 94.2 | 80.7 | 113.4 | 89.8 | 46.3 | 49.1 | 43.8 | 43.4 | ||||||||||
| Total Non-Current Assets | 642.5 | 628.7 | 660.9 | 659.9 | 579.2 | 609.2 | 649.9 | 640.9 | 649.1 | 616.1 | 592.7 | 606.4 | 557.3 | 515.4 | 506.7 | 449.8 | 417.9 | ||||||||||
| Total Assets | 1,307.1 | 1,357.0 | 1,356.0 | 1,402.1 | 1,344.2 | 1,360.6 | 1,392.8 | 1,412.5 | 1,463.1 | 1,488.1 | 1,512.2 | 1,537.2 | 1,497.9 | 1,540.9 | 1,552.4 | 1,593.8 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 7.7 | 13.5 | 15.7 | 16.9 | 18.8 | 13.5 | 5.6 | 6.4 | 10.6 | 19.0 | 17.5 | 8.5 | 11.8 | 21.6 | 6.8 | 4.6 | 9.2 | ||||||||||
| Operating Lease Liabilities Current | 5.9 | 5.8 | 5.2 | 4.9 | 4.6 | 4.6 | 5.1 | 5.6 | 5.5 | 6.2 | 5.6 | 6.0 | 5.9 | 5.6 | 4.5 | 4.0 | |||||||||||
| Accrued Expenses | 3.9 | 10.8 | 7.2 | 5.0 | 3.2 | 8.4 | 6.0 | 4.4 | 2.8 | 7.7 | 6.4 | 3.9 | 1.8 | 6.5 | 0.0 | 0.0 | 0.0 | 4.0 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 47.3 | 64.3 | 68.8 | 67.0 | 75.4 | 76.6 | 79.6 | 70.4 | 104.9 | 119.0 | 110.2 | 118.9 | 89.6 | 118.3 | 106.1 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 134.3 | 137.4 | 137.1 | 137.2 | 63.2 | 60.7 | 66.3 | 66.5 | 68.1 | 71.2 | 75.2 | 78.1 | 77.3 | 76.7 | 71.6 | ||||||||||||
| Deferred Revenue Non-Current | - | - | 5.9 | 11.6 | 13.8 | 5.7 | 8.1 | 8.0 | 8.6 | 8.2 | 16.4 | 27.7 | 25.4 | 19.5 | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | 9.7 | 10.1 | 10.1 | 10.1 | 12.8 | 21.7 | 30.3 | 30.6 | 33.2 | 33.2 | 33.4 | 33.2 | 34.1 | 34.6 | 36.8 | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 11.3 | 13.9 | 1.4 | 1.6 | 1.6 | 1.5 | 1.5 | 6.3 | 5.7 | 5.9 | 5.1 | 2.3 | 3.0 | 3.1 | 2.9 | 3.0 | |||||||||||
| Total Non-Current Liabilities | 321.7 | 325.7 | 323.2 | 328.0 | 245.8 | 227.9 | 235.2 | 231.1 | 228.3 | 216.8 | 219.2 | 223.4 | 199.8 | 189.3 | 196.2 | 159.8 | |||||||||||
| Total Liabilities | 369.0 | 390.0 | 392.0 | 395.0 | 321.2 | 304.5 | 314.7 | 301.5 | 333.2 | 335.8 | 329.4 | 342.3 | 289.4 | 307.6 | 302.2 | 380.9 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 816.5 | 802.3 | 794.5 | 791.7 | 790.1 | 777.2 | 772.8 | 770.0 | 764.6 | 753.2 | 747.9 | 744.8 | 742.8 | 734.4 | 730.4 | 726.8 | 725.8 | 722.4 | 718.1 | 714.8 | 711.1 | 710.4 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | (72.6) | (29.5) | (20.5) | 36.6 | 71.3 | 116.9 | 151.1 | 202.2 | 239.2 | 279.8 | 326.9 | 355.5 | 386.1 | 426.2 | 456.1 | 429.5 | 436.2 | ||||||||||
| Accumulated Other Comprehensive Income | (2.4) | (4.2) | (2.7) | (2.7) | (7.0) | (4.4) | (1.2) | (2.1) | (1.8) | (1.7) | (1.5) | (1.9) | (2.0) | (1.4) | (0.7) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 938.1 | 966.9 | 964.0 | 1,007.1 | 1,023.0 | 1,056.1 | 1,078.1 | 1,111.0 | 1,129.9 | 1,152.3 | 1,182.8 | 1,194.8 | 1,208.5 | 1,233.3 | 1,250.2 | 1,212.9 | |||||||||||
| Total Equity | 938.1 | 966.9 | 964.0 | 1,007.1 | 1,023.0 | 1,056.1 | 1,078.1 | 1,111.0 | 1,129.9 | 1,152.3 | 1,182.8 | 1,194.8 | 1,208.5 | 1,233.3 | 1,250.2 | 1,212.9 | 1,207.5 | 1,025.7 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 617.3 | 663.9 | 626.3 | 675.1 | 689.6 | 674.8 | 663.3 | 701.2 | 709.1 | 753.0 | 809.3 | 811.8 | 851.1 | 907.2 | 939.6 | 922.8 | 961.0 | 809.1 | |||||||||
| Book Value | 938.1 | 966.9 | 964.0 | 1,007.1 | 1,023.0 | 1,056.1 | 1,078.1 | 1,111.0 | 1,129.9 | 1,152.3 | 1,182.8 | 1,194.8 | 1,208.5 | 1,233.3 | 1,250.2 | 1,212.9 | 1,207.5 | 1,025.7 | |||||||||
| Tangible Book Value | 852.8 | 880.7 | 876.9 | 919.0 | 934.0 | 966.2 | 977.7 | 977.5 | 963.4 | 984.1 | 1,010.9 | 1,020.3 | 1,031.8 | 1,054.0 | 1,059.8 | 1,021.9 | 1,013.9 | ||||||||||
| - |
| 4.9 |
| 4.3 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| 21.2 |
| 6.6 |
| 6.5 |
| 5.7 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,174.4 |
| 929.8 |
| 803.7 |
| 864.0 |
| 908.0 |
| 813.3 |
| - |
| - |
| - |
| - |
| - |
| 9.8 |
| 8.5 |
| 7.3 |
| 6.3 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| 111.6 |
| 91.6 |
| 87.5 |
| 34.6 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 49.5 |
| 31.5 |
| 31.5 |
| 31.5 |
| - |
| - |
| - |
| - |
| - |
| 148.4 |
| 148.8 |
| 110.2 |
| 112.7 |
| 115.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.6 |
| 31.6 |
| 15.9 |
| 9.5 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| 388.8 |
| 369.0 |
| 287.9 |
| 220.5 |
| 192.2 |
| - |
| - |
| - |
| - |
| - |
| 1,592.3 |
| 1,318.6 |
| 1,172.7 |
| 1,151.9 |
| 1,128.5 |
| 1,005.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 6.2 |
| 10.6 |
| 11.3 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.7 |
| 2.8 |
| 2.2 |
| 1.5 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 3.6 |
| 2.3 |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 221.1 |
| 213.4 |
| 120.7 |
| 49.5 |
| 69.8 |
| 88.4 |
| 103.5 |
| - |
| - |
| - |
| - |
| - |
| 32.8 |
| 36.4 |
| 36.4 |
| 27.3 |
| 31.0 |
| 17.0 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 36.2 |
| 25.5 |
| 27.0 |
| 26.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 1.7 |
| 1.7 |
| 1.7 |
| 0.9 |
| 6.6 |
| - |
| - |
| - |
| - |
| - |
| 171.4 |
| 172.2 |
| 169.8 |
| 114.4 |
| 83.0 |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| 384.8 |
| 292.8 |
| 219.3 |
| 184.2 |
| 171.4 |
| 175.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 267.7 |
| 207.7 |
| 229.1 |
| 231.4 |
| 114.2 |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.8 |
| 0.3 |
| 0.6 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,207.5 |
| 1,025.7 |
| 953.4 |
| 967.7 |
| 957.1 |
| 830.5 |
| 89.3 |
| 90.9 |
| 83.7 |
| 10.3 |
| 11.6 |
| 953.4 |
| 967.7 |
| 957.1 |
| 830.5 |
| 89.3 |
| 90.9 |
| 83.7 |
| 10.3 |
| 11.6 |
| - |
| - |
| (593.9) |
| - |
| - |
| - |
| - |
| - |
| 754.2 |
| 794.2 |
| 819.6 |
| 709.8 |
| - |
| - |
| - |
| - |
| - |
| 953.4 |
| 967.7 |
| 957.1 |
| 830.5 |
| 89.3 |
| 90.9 |
| 83.7 |
| 10.3 |
| 11.6 |
| 829.5 |
| 755.1 |
| 826.0 |
| 812.9 |
| 683.9 |
| - |
| - |
| - |
| - |
| - |