| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 38.1 | 131.9 | 25.6 | 30.1 | - | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 38.1 | 131.9 | 25.6 | 30.1 | - | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 3.6 | 2.6 | 0.7 | 0.1 | 0.1 | 0.2 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 2.2 | 1.3 | 0.5 | 0.0 | - | - |
| Accumulated Depreciation | 0.6 | 0.2 | 0.1 | 0.0 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | 0.0 | 0.0 | - | - |
| Short Term Debt | 115.9 | 38.4 | 0.0 | 0.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 289.9 | 342.4 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.6 | 4.6 | 1.8 | 0.0 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 516.0 | 494.1 | 199.8 | 0.7 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 405.8 | 380.8 | 0.0 | 0.0 | - | - |
| Net debt | 367.7 | 248.9 | (25.6) | (30.1) | - | - |
| Working Capital | ||||||
| (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 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 37.2 | 38.1 | 86.4 | 74.8 | 43.8 | 131.9 | 19.4 | 91.3 | 65.4 | 25.6 | 36.6 | 20.6 | - | 30.1 | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 69.6 | 159.6 | 31.8 | 33.3 | 0.9 | 0.8 |
| Property,Plant & Equipment Net |
| 1.6 |
| 1.0 |
| 0.4 |
| 0.0 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 252.8 | 238.3 | 140.3 | 0.0 | - | - |
| Intangible Assets | 66.4 | 79.8 | 29.6 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 4.6 | 4.7 | 1.9 | 0.1 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 1.4 | 1.9 | 1.0 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 902.2 | 874.2 | 331.8 | 59.1 | 346.0 | 345.9 |
| 0.2 |
| 2.5 |
| 0.5 |
| 0.0 |
| - |
| - |
| Operating Lease Liabilities Current | 0.7 | 0.5 | 0.1 | 0.0 | - | - |
| Accrued Expenses | 10.9 | 6.1 | 4.4 | 0.0 | 0.1 | 0.1 |
| Other Current Liabilities | 15.9 | 14.4 | - | - | - | - |
| Total Current Liabilities | 148.6 | 62.5 | 23.3 | 1.3 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 30.2 | 26.8 | 9.2 | 1.4 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 478.7 | 450.9 | 167.8 | 30.9 | 29.2 | 44.9 |
| (41.6) |
| (57.9) |
| (34.7) |
| 25.5 |
| (28.3) |
| (44.1) |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.1 | 1.1 | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 0.0 | (0.9) | 0.1 | 0.9 | - | - |
| Total Stockholders Equity | 418.5 | 423.3 | 164.1 | (18.4) | (28.2) | (44.1) |
| Total Equity | 418.5 | 423.3 | 164.1 | 28.1 | 0.8 | (44.1) |
| (79.0) |
| 97.1 |
| 8.5 |
| 32.0 |
| - |
| - |
| Book Value | 418.5 | 423.3 | 164.1 | (18.4) | (28.2) | (44.1) |
| Tangible Book Value | 99.4 | 105.2 | (5.8) | (18.4) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 37.2 | 38.1 | 86.4 | 74.8 | 43.8 | 131.9 | 19.4 | 91.3 | 65.4 | 25.6 | 36.6 | 20.6 | - | 30.1 | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.5 | 3.6 | 4.7 | 5.4 | 1.6 | 2.6 | 2.1 | 0.9 | 2.0 | 0.7 | 1.0 | 0.8 | 0.2 | 0.1 | 0.3 | 0.1 | 0.1 | 0.1 | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 68.3 | 69.6 | 138.2 | 105.9 | 61.5 | 159.6 | 30.8 | 101.6 | 74.3 | 31.8 | 39.5 | 32.2 | 0.2 | 33.3 | 2.0 | 0.6 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2.3 | 2.2 | 2.1 | 1.9 | 1.5 | 1.3 | 1.1 | 0.8 | 0.6 | 0.5 | 0.3 | 0.2 | - | 0.0 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.7 | 0.6 | 0.5 | 0.4 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | - | - | - | ||||||
| Property,Plant & Equipment Net | 1.6 | 1.6 | 1.6 | 1.5 | 1.2 | 1.0 | 0.9 | 0.7 | 0.5 | 0.4 | 0.3 | 0.2 | - | 0.0 | - | - | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 252.8 | 252.8 | 249.0 | 238.9 | 238.3 | 238.3 | 139.9 | 139.9 | 140.3 | 140.3 | 140.3 | 249.0 | - | 0.0 | - | - | - | - | |||||
| Intangible Assets | 63.3 | 66.4 | 70.5 | 71.4 | 75.1 | 79.8 | 24.7 | 26.4 | 28.0 | 29.6 | 31.2 | 32.9 | - | 0.0 | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 10.3 | 4.6 | 4.7 | 4.9 | 4.7 | 4.7 | 2.0 | 2.1 | 2.2 | 1.9 | 0.2 | 0.2 | - | 0.1 | - | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 1.4 | 1.4 | 1.8 | 10.8 | 1.9 | 1.9 | 1.7 | 1.5 | 1.5 | 1.0 | - | 1.8 | - | 0.9 | - | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 829.8 | 902.2 | 918.9 | 848.4 | 856.5 | 874.2 | 477.3 | 483.9 | 376.7 | 331.8 | 304.3 | 277.3 | 29.6 | 59.1 | 100.2 | 345.6 | 345.8 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.4 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 1.5 | 115.9 | 119.5 | 1.0 | 1.0 | 38.4 | 13.7 | - | 15.6 | 13.0 | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | 0.8 | 0.2 | 0.4 | 0.0 | 0.6 | 2.5 | 0.9 | 1.4 | 0.7 | 0.5 | 0.3 | 1.0 | - | 0.0 | - | - | - | ||||||
| Operating Lease Liabilities Current | 1.3 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.2 | 0.1 | 0.2 | 0.2 | - | 0.0 | - | - | |||||||
| Accrued Expenses | 7.1 | 10.9 | 8.7 | 5.3 | 2.8 | 6.1 | 2.5 | 2.2 | 0.7 | 4.4 | 0.6 | 0.5 | 10.1 | 0.0 | 7.9 | 0.2 | 0.2 | 0.1 | |||||
| Other Current Liabilities | 14.1 | 15.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 35.8 | 148.6 | 148.4 | 140.2 | 130.8 | 62.5 | 23.9 | 55.4 | 23.8 | 23.3 | 5.5 | 13.9 | 16.4 | 1.3 | 12.9 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 328.5 | 289.9 | 289.8 | - | - | 342.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.0 | 4.6 | 4.5 | 4.7 | 4.5 | 4.6 | 1.9 | 1.9 | 2.0 | 1.8 | 0.0 | 0.0 | - | 0.0 | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | 27.5 | 30.2 | 31.2 | 28.4 | 28.2 | 26.8 | 12.0 | 12.0 | 9.7 | 9.2 | 10.6 | 9.3 | - | 1.4 | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 407.2 | 478.7 | 479.3 | 426.8 | 420.9 | 450.9 | 219.4 | 227.0 | 211.4 | 167.8 | 138.2 | 116.8 | 19.8 | 30.9 | 29.7 | 20.6 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 522.3 | 516.0 | 513.7 | 499.4 | 495.9 | 494.1 | 309.7 | 303.2 | 209.9 | 199.8 | 194.2 | 188.6 | - | 0.7 | - | - | - | ||||||
| Retained Earnings | (34.5) | (41.6) | (28.9) | (35.8) | (53.3) | (57.9) | (39.6) | (34.5) | (36.1) | (34.7) | (28.5) | (29.4) | (19.5) | 25.5 | (27.5) | (20.0) | (18.9) | ||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.9 | - | 1.1 | - | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 0.0 | 0.0 | 0.0 | (0.1) | (0.1) | (0.9) | (0.1) | 0.1 | 0.2 | 0.1 | 0.3 | 0.4 | - | 0.9 | - | - | - | - | |||||
| Total Stockholders Equity | 417.6 | 418.5 | 434.6 | 416.5 | 430.6 | 423.3 | 257.9 | 256.8 | 165.3 | 164.1 | 166.1 | 160.5 | (19.5) | (18.4) | (27.5) | (20.0) | (18.9) | ||||||
| Total Equity | 417.6 | 418.5 | 434.6 | 416.5 | 430.6 | 423.3 | 257.9 | 256.8 | 165.3 | 164.1 | 166.1 | 160.5 | 35.7 | 28.1 | 22.1 | 12.3 | 5.5 | 0.8 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 330.0 | 405.8 | 409.3 | 1.0 | 1.0 | 380.8 | 13.7 | - | 15.6 | 13.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 292.8 | 367.7 | 322.9 | (73.8) | (42.8) | 248.9 | (5.7) | - | (49.7) | (12.6) | - | - | - | - | - | - | - | - | - | ||||
| Working Capital | 32.5 | (79.0) | (10.3) | (34.3) | (69.3) | 97.1 | 6.9 | 46.3 | 50.5 | 8.5 | 34.1 | 18.3 | (16.2) | 32.0 | (10.9) | - | - | (0.7) | |||||
| Book Value | 417.6 | 418.5 | 434.6 | 416.5 | 430.6 | 423.3 | 257.9 | 256.8 | 165.3 | 164.1 | 166.1 | 160.5 | (19.5) | (18.4) | (27.5) | (20.0) | (18.9) | (28.2) | |||||
| Tangible Book Value | 101.5 | 99.4 | 115.1 | 106.2 | 117.2 | 105.2 | 93.4 | 90.6 | (3.0) | (5.8) | (5.4) | (121.4) | - | (18.4) | - | - | - | ||||||
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.9 |
| 1.3 |
| 0.3 |
| 0.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.0 |
| 346.4 |
| 345.3 |
| 345.6 |
| 345.9 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.6 |
| 29.2 |
| 31.1 |
| 40.8 |
| 33.9 |
| 44.9 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.3) |
| (29.7) |
| (40.5) |
| (33.3) |
| (44.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.2) |
| (29.7) |
| (40.5) |
| (33.3) |
| (44.1) |
| 0.0 |
| (29.7) |
| (40.5) |
| (33.3) |
| (44.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (29.7) |
| (40.5) |
| (33.3) |
| (44.1) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |