| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 271.5 | 224.1 | 182.6 | 280.8 | 566.0 | 233.7 | 182.3 | 117.9 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 271.5 | 224.1 | 182.6 | 280.8 | 566.0 | 233.7 | 182.3 | 117.9 |
| Receivables | ||||||||
| Accounts Receivable | 197.2 | 168.8 | 164.0 | 168.7 | 222.8 | 104.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 19.4 | 12.9 | 9.4 | 12.7 | 9.6 | 7.4 | - | - |
| Accumulated Depreciation | 6.6 | 5.2 | 4.5 | 7.0 | 4.6 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 390.8 | 345.6 | 305.8 | 323.7 | 396.0 | 152.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | 75.5 | 0.5 | 4.8 | - | - |
| Operating Lease Liabilities Non-Current | 41.8 | 37.3 | 15.0 | - | 2.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | 0.0 | - | - |
| Additional Paid In Capital | 996.6 | 944.9 | 880.5 | 836.7 | 801.1 | 27.3 | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | 75.5 | 0.5 | 4.8 | - | - |
| Net debt | - | - | - | (205.3) | (565.5) | (228.9) | ||
| (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 | 341.0 | 271.5 | 265.3 | 258.4 | 291.9 | 224.1 | 252.5 | 215.0 | 209.8 | 182.6 | 226.2 | 271.9 | 317.1 | 280.8 | 294.8 | ||||||||||||
| - |
| - |
| Other Current Assets | 24.3 | 15.3 | 12.5 | 11.3 | 10.6 | 8.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 673.5 | 593.2 | 706.9 | 754.8 | 857.4 | 354.4 | - | - |
| 2.4 |
| - |
| - |
| Property,Plant & Equipment Net | 12.9 | 7.6 | 4.9 | 5.7 | 4.9 | 4.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 183.7 | 180.5 | 103.4 | 91.8 | 78.8 | 21.8 | 16.1 | - |
| Intangible Assets | 81.0 | 90.8 | 34.2 | 19.3 | 18.1 | 11.5 | - | - |
| Operating Lease Right Of Use Assets | 46.4 | 41.4 | 16.9 | 4.4 | 3.3 | 2.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 52.5 | 43.5 | 17.8 | 6.4 | 5.8 | 2.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,085.6 | 984.1 | 922.9 | 914.9 | 983.0 | 404.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 5.6 | 4.5 | 4.2 | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.2 | 3.8 | 1.6 | - | 1.3 | 0.7 | - | - |
| Accrued Expenses | 9.3 | 16.7 | 12.2 | 10.1 | 12.0 | 8.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 420.8 | 381.2 | 333.9 | 348.2 | 423.4 | 166.7 | - | - |
| 1.3 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 45.1 | 40.0 | 17.5 | 5.5 | 3.0 | 5.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 655.9 | 544.1 | 466.4 | 429.2 | 426.9 | 177.9 | - | - |
| - |
| - |
| Retained Earnings | (568.5) | (502.3) | (422.6) | (347.4) | (245.2) | (167.0) | - | - |
| Accumulated Other Comprehensive Income | 1.3 | (2.7) | (1.5) | (3.8) | (0.0) | (0.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 429.7 | 440.0 | 456.5 | 485.7 | 556.1 | (139.7) | (106.1) | (41.2) |
| Total Equity | 429.7 | 440.0 | 456.5 | 485.7 | 556.1 | (139.7) | (106.1) | (41.2) |
| - |
| - |
| Working Capital | 252.7 | 212.0 | 373.0 | 406.6 | 434.1 | 187.7 | - | - |
| Book Value | 429.7 | 440.0 | 456.5 | 485.7 | 556.1 | (139.7) | (106.1) | (41.2) |
| Tangible Book Value | 164.9 | 168.7 | 319.0 | 374.7 | 459.1 | (173.0) | (122.2) | - |
| 303.9 |
| 543.2 |
| 566.0 |
| 601.7 |
| 664.3 |
| 659.7 |
| 233.7 |
| 246.4 |
| 166.8 |
| 148.8 |
| 182.3 |
| 117.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 341.0 | 271.5 | 265.3 | 258.4 | 291.9 | 224.1 | 252.5 | 215.0 | 209.8 | 182.6 | 226.2 | 271.9 | 317.1 | 280.8 | 294.8 | 303.9 | 543.2 | 566.0 | 601.7 | 664.3 | 659.7 | 233.7 | 246.4 | 166.8 | 148.8 | 182.3 | 117.9 |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 268.9 | 197.2 | 218.9 | 209.9 | 243.6 | 168.8 | 203.7 | 208.6 | 219.3 | 164.0 | 168.8 | 144.0 | 189.2 | 168.7 | 153.4 | 225.9 | 228.1 | 222.8 | 215.6 | 234.2 | 188.5 | 104.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | 24.0 | 24.3 | 28.8 | 16.3 | 17.7 | 15.3 | 17.0 | 11.9 | 14.4 | 12.5 | 16.9 | 9.5 | 11.9 | 11.3 | 15.5 | 11.5 | 16.8 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 824.3 | 673.5 | 762.5 | 737.9 | 759.9 | 593.2 | 639.2 | 614.1 | 696.2 | 706.9 | 741.7 | 751.7 | 831.2 | 754.8 | 745.5 | 826.6 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 7.3 | 6.6 | 6.1 | 5.8 | 5.6 | 5.2 | 4.6 | 4.0 | 4.3 | 4.5 | 4.5 | 5.5 | 7.6 | 7.0 | 6.4 | 5.8 | 5.2 | ||||||||||
| Property,Plant & Equipment Net | 13.7 | 12.9 | 11.7 | 10.1 | 8.5 | 7.6 | 7.9 | 7.5 | 7.9 | 4.9 | 5.2 | 5.5 | 5.6 | 5.7 | 5.8 | 5.6 | 5.6 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 183.1 | 183.7 | 183.7 | 183.7 | 181.4 | 180.5 | 177.9 | 175.9 | 169.3 | 103.4 | 117.8 | 96.8 | 92.0 | 91.8 | 89.9 | 90.7 | 97.4 | 78.8 | |||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 41.6 | 31.6 | 32.1 | 16.9 | - | - | - | - | 4.8 | 5.3 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 51.3 | 52.5 | 45.7 | 44.7 | 42.2 | 43.5 | 44.1 | 34.3 | 33.0 | 17.8 | 20.2 | 11.1 | 5.9 | 6.4 | 2.1 | 2.3 | 2.4 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 1,235.4 | 1,085.6 | 1,166.5 | 1,138.3 | 1,152.3 | 984.1 | 1,034.4 | 1,010.8 | 1,044.7 | 922.9 | 959.1 | 936.4 | 995.1 | 914.9 | 899.9 | 977.5 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 526.6 | 390.8 | 439.0 | 430.6 | 470.3 | 345.6 | 385.7 | 367.9 | 393.1 | 305.8 | 338.1 | 319.8 | 387.7 | 323.7 | 298.7 | 356.5 | 389.2 | 396.0 | 376.3 | 367.6 | 293.4 | 152.0 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 7.7 | 5.6 | 6.4 | 5.9 | 5.7 | 4.5 | 5.2 | 5.5 | 5.4 | 4.2 | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | 3.6 | 3.2 | 3.2 | 1.6 | - | - | - | - | 1.4 | 1.5 | |||||||||||
| Accrued Expenses | 10.7 | 9.3 | 11.2 | 12.1 | 13.1 | 16.7 | 15.0 | 9.9 | 14.1 | 12.2 | 12.4 | 11.4 | 10.2 | 10.1 | 12.0 | 12.0 | 11.3 | 12.0 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 560.4 | 420.8 | 471.7 | 462.7 | 507.1 | 381.2 | 422.2 | 412.1 | 430.1 | 333.9 | 367.4 | 344.5 | 413.4 | 348.2 | 325.5 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 95.5 | 75.5 | 70.5 | 70.5 | 60.5 | 0.5 | 0.5 | 0.5 | 0.5 | 4.8 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 37.7 | 28.1 | 28.7 | 15.0 | - | - | - | - | 3.6 | 4.0 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 44.1 | 45.1 | 40.4 | 40.3 | 39.2 | 40.0 | 40.9 | 31.1 | 31.3 | 17.5 | 19.6 | 10.7 | 5.4 | 5.5 | 1.6 | 1.5 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 804.5 | 655.9 | 732.0 | 689.5 | 712.8 | 544.1 | 578.1 | 553.2 | 586.4 | 466.4 | 492.0 | 460.2 | 514.2 | 429.2 | 401.1 | 461.8 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 1,009.8 | 996.6 | 981.8 | 971.4 | 958.0 | 944.9 | 932.4 | 919.2 | 903.0 | 880.5 | 870.0 | 860.6 | 848.8 | 836.7 | 826.9 | 817.3 | 808.2 | ||||||||||
| Retained Earnings | (579.3) | (568.5) | (548.9) | (524.4) | (517.1) | (502.3) | (476.2) | (460.1) | (443.1) | (422.6) | (399.4) | (381.1) | (365.6) | (347.4) | (322.8) | (299.2) | (274.7) | ||||||||||
| Accumulated Other Comprehensive Income | 0.3 | 1.3 | 1.4 | 1.7 | (1.5) | (2.7) | (0.2) | (1.6) | (1.8) | (1.5) | (3.7) | (3.5) | (2.5) | (3.8) | (5.5) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 430.9 | 429.7 | 434.5 | 448.8 | 439.6 | 440.0 | 456.2 | 457.6 | 458.3 | 456.5 | 467.1 | 476.2 | 480.9 | 485.7 | 498.7 | 515.7 | 533.6 | ||||||||||
| Total Equity | 430.9 | 429.7 | 434.5 | 448.8 | 439.6 | 440.0 | 456.2 | 457.6 | 458.3 | 456.5 | 467.1 | 476.2 | 480.9 | 485.7 | 498.7 | 515.7 | 533.6 | 556.1 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | 95.5 | 75.5 | 70.5 | 70.5 | 60.5 | 0.5 | 0.5 | 0.5 | 0.5 | 4.8 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | (221.6) | (205.3) | (224.3) | (233.4) | (482.7) | (565.5) | (601.2) | ||||||||
| Working Capital | 263.9 | 252.7 | 290.8 | 275.3 | 252.8 | 212.0 | 217.0 | 201.9 | 266.2 | 373.0 | 374.4 | 407.1 | 417.9 | 406.6 | 420.1 | 440.7 | 450.4 | 434.1 | |||||||||
| Book Value | 430.9 | 429.7 | 434.5 | 448.8 | 439.6 | 440.0 | 456.2 | 457.6 | 458.3 | 456.5 | 467.1 | 476.2 | 480.9 | 485.7 | 498.7 | 515.7 | 533.6 | 556.1 | |||||||||
| Tangible Book Value | 247.9 | 246.0 | 250.7 | 265.1 | 258.1 | 259.5 | 278.3 | 281.7 | 289.0 | 353.1 | 349.3 | 379.3 | 388.9 | 394.0 | 408.8 | 425.0 | 436.2 | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.6 |
| 12.4 |
| 12.2 |
| 12.8 |
| 8.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 872.5 |
| 857.4 |
| 864.7 |
| 937.3 |
| 877.1 |
| 354.4 |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.1 |
| 3.5 |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| 5.2 |
| 5.3 |
| 5.5 |
| 4.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.9 |
| 21.8 |
| 21.8 |
| 21.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.3 |
| 1.5 |
| 1.6 |
| 1.8 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 2.6 |
| 1.2 |
| 1.3 |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,019.3 |
| 983.0 |
| 980.3 |
| 989.0 |
| 927.8 |
| 404.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.3 |
| 0.8 |
| 0.8 |
| 0.8 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 12.3 |
| 11.9 |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 385.9 |
| 422.1 |
| 423.4 |
| 400.7 |
| 390.3 |
| 317.3 |
| 166.7 |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 2.0 |
| 0.7 |
| 0.9 |
| 1.1 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.0 |
| 2.3 |
| 5.2 |
| 5.1 |
| 5.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 485.7 |
| 426.9 |
| 404.2 |
| 397.0 |
| 330.1 |
| 177.9 |
| - |
| - |
| - |
| - |
| - |
| 801.1 |
| 794.8 |
| 785.9 |
| 782.0 |
| 27.3 |
| - |
| - |
| - |
| - |
| - |
| (245.2) |
| (218.8) |
| (194.0) |
| (184.4) |
| (167.0) |
| - |
| - |
| - |
| - |
| - |
| (2.7) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 556.1 |
| 576.1 |
| 592.0 |
| 597.7 |
| (139.7) |
| (130.4) |
| (134.8) |
| (131.5) |
| (106.1) |
| (41.2) |
| 576.1 |
| 592.0 |
| 597.7 |
| (139.7) |
| (130.4) |
| (134.8) |
| (131.5) |
| (106.1) |
| (41.2) |
| (663.8) |
| (659.2) |
| (228.9) |
| - |
| - |
| - |
| - |
| - |
| 464.1 |
| 546.9 |
| 559.8 |
| 187.7 |
| - |
| - |
| - |
| - |
| - |
| 576.1 |
| 592.0 |
| 597.7 |
| (139.7) |
| (130.4) |
| (134.8) |
| (131.5) |
| (106.1) |
| (41.2) |
| 477.3 |
| 506.1 |
| 570.2 |
| 575.9 |
| (161.5) |
| - |
| - |
| - |
| - |
| - |