| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 575.8 | 432.9 | 202.9 | 409.5 | 466.6 | 207.3 | 86.5 | - |
| Restricted Cash | 2.1 | 2.1 | 2.1 | 1.8 | 1.8 | 0.5 | 0.0 | - |
| Short Term Investments | 28.4 | 37.8 | 115.9 | 0.0 | - | - | - | - |
| Cash And Short Term Investments | 604.2 | 470.7 | 318.8 | 409.5 | 466.6 | 207.3 | 86.5 | - |
| Receivables | ||||||||
| Accounts Receivable | 253.2 | 153.9 | 119.7 | 92.9 | 58.5 | 40.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 94.1 | 37.1 | 45.0 | 42.1 | 27.7 | 17.2 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 243.4 | 216.5 | 175.6 | 142.3 | 118.6 | 99.9 | - | - |
| Accumulated Depreciation | 179.1 | 149.4 | 123.7 | 105.2 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 323.2 | 321.4 | 161.8 | 160.9 | 150.6 | 144.2 | - | - |
| Operating Lease Liabilities Non-Current | 6.3 | 7.8 | 9.0 | 3.7 | 7.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - |
| Additional Paid In Capital | 1,188.1 | 1,108.0 | 1,037.0 | 970.2 | 888.5 | |||
| Supplementary Data | ||||||||
| Total Debt | 323.2 | 321.4 | 161.8 | 160.9 | 150.6 | 144.2 | - | - |
| Net debt | (281.1) | (149.2) | (157.0) | (248.6) | (316.0) | (63.1) | ||
| (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 | 705.6 | 575.8 | 618.1 | 470.3 | 446.2 | 432.9 | 340.3 | 339.0 | 238.9 | 202.9 | 391.6 | 395.3 | 384.3 | 409.5 | 567.4 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 951.6 | 661.6 | 483.5 | 544.5 | 552.9 | 264.7 | - | - |
| 88.2 |
| 72.7 |
| - |
| - |
| Property,Plant & Equipment Net | 64.3 | 67.1 | 51.9 | 37.2 | 30.4 | 27.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 32.1 | 34.8 | 34.8 | 34.8 | 29.3 | 29.3 | - | - |
| Intangible Assets | 4.6 | 4.6 | 5.3 | 5.5 | 35.1 | 34.6 | - | - |
| Operating Lease Right Of Use Assets | 6.8 | 7.8 | 9.8 | 5.8 | 7.9 | 9.9 | 11.1 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 6.3 | 6.1 | 6.4 | 6.0 | 4.7 | 2.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,065.8 | 782.1 | 591.9 | 633.9 | 630.9 | 338.5 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 1.2 | 1.6 | 4.1 | 3.6 | 3.2 | - | - |
| Accrued Expenses | 49.0 | 39.9 | 34.1 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 556.9 | 351.8 | 263.0 | 230.0 | 167.2 | 153.5 | - | - |
| 10.3 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 886.5 | 681.1 | 433.8 | 394.6 | 324.8 | 307.9 | - | - |
| 410.0 |
| - |
| - |
| Retained Earnings | (1,009.0) | (1,008.3) | (880.3) | (732.2) | (582.7) | (379.6) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 1.1 | 1.1 | 1.2 | 0.0 | 0.0 | - | - |
| Total Stockholders Equity | 179.3 | 99.9 | 156.9 | 238.1 | 306.0 | 30.6 | (78.7) | (33.7) |
| Total Equity | 179.3 | 101.0 | 158.1 | 239.3 | 306.1 | 30.6 | (78.7) | (33.7) |
| - |
| - |
| Working Capital | 394.7 | 309.8 | 220.5 | 314.6 | 385.6 | 111.2 | - | - |
| Book Value | 179.3 | 99.9 | 156.9 | 238.1 | 306.0 | 30.6 | (78.7) | (33.7) |
| Tangible Book Value | 142.7 | 60.5 | 116.9 | 197.8 | 241.6 | (33.3) | - | - |
| 453.2 |
| 448.8 |
| - |
| 500.5 |
| 494.6 |
| 528.4 |
| - |
| 222.3 |
| 200.9 |
| 192.4 |
| - |
| - |
| Restricted Cash | 2.1 | - | 2.1 | 2.1 | 2.1 | - | 2.4 | 2.1 | 2.2 | - | 1.8 | 1.8 | 1.8 | - | 1.8 | 1.8 | 1.8 | - | 1.0 | 0.9 | 0.5 | - | 0.5 | 0.5 | 0.0 | - | - |
| Short Term Investments | 20.7 | 28.4 | 26.0 | 33.5 | 33.4 | 37.8 | 40.7 | 24.7 | 62.8 | 115.9 | 123.9 | 122.2 | 103.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 726.3 | 604.2 | 644.1 | 503.8 | 479.5 | 470.7 | 381.0 | 363.7 | 301.7 | 318.8 | 515.6 | 517.5 | 487.7 | 409.5 | 567.4 | 453.2 | 448.8 | - | 500.5 | 494.6 | 528.4 | - | 222.3 | 200.9 | 192.4 | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 277.7 | 253.2 | 219.8 | 282.9 | 214.1 | 153.9 | 138.9 | 183.2 | 165.1 | 119.7 | 105.5 | 88.9 | 125.3 | 92.9 | 88.2 | 98.0 | 84.5 | 58.5 | 47.7 | 66.5 | 49.5 | 40.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 141.4 | 94.1 | 121.4 | 93.4 | 80.9 | 37.1 | 53.8 | 52.2 | 53.9 | 45.0 | 45.9 | 77.2 | 57.9 | 42.1 | 36.5 | 34.3 | 32.8 | 27.7 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 1,145.4 | 951.6 | 985.3 | 880.1 | 774.5 | 661.6 | 573.6 | 599.1 | 520.6 | 483.5 | 667.0 | 683.6 | 670.9 | 544.5 | 692.2 | 585.6 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 250.8 | 243.4 | 238.3 | 232.9 | 224.9 | 216.5 | 207.4 | 198.6 | 186.9 | 175.6 | 167.3 | 158.2 | 149.6 | 142.3 | 136.1 | 129.6 | 123.8 | 118.6 | 115.7 | 109.7 | 104.8 | 99.9 | - | - | - | - | - |
| Accumulated Depreciation | 187.0 | 179.1 | 171.3 | 163.4 | 156.3 | 149.4 | 142.8 | 136.1 | 129.7 | 123.7 | 120.1 | 115.2 | 110.0 | 105.2 | 100.5 | 96.2 | 92.1 | ||||||||||
| Property,Plant & Equipment Net | 63.9 | 64.3 | 67.0 | 69.5 | 68.5 | 67.1 | 64.7 | 62.4 | 57.2 | 51.9 | 47.2 | 43.0 | 39.6 | 37.2 | 35.6 | 33.4 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 32.1 | 32.1 | 32.1 | 32.1 | 34.2 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 34.8 | 32.0 | 30.6 | 30.6 | 29.3 | |||||||||
| Intangible Assets | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 4.6 | 5.2 | 5.2 | 5.3 | 40.1 | 40.1 | 40.2 | 40.3 | 37.6 | 36.2 | 36.3 | ||||||||||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | 8.1 | 8.1 | 8.5 | 10.0 | 10.5 | 10.6 | 5.1 | 5.8 | 6.1 | 6.6 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 8.7 | 6.3 | 6.3 | 6.3 | 6.1 | 6.1 | 6.5 | 6.6 | 6.8 | 6.4 | 6.1 | 6.2 | 6.0 | 6.0 | 6.1 | 5.0 | 5.0 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 1,261.6 | 1,065.8 | 1,102.6 | 1,000.2 | 895.6 | 782.1 | 692.3 | 716.3 | 633.2 | 591.9 | 770.8 | 783.5 | 761.8 | 633.9 | 777.5 | 666.8 | 646.6 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.6 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | 146.3 | 147.5 | 141.1 | 0.3 | 116.8 | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 34.3 | 49.0 | 48.3 | 43.0 | 32.4 | 39.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 724.8 | 556.9 | 611.1 | 529.5 | 457.1 | 351.8 | 358.1 | 371.5 | 330.7 | 263.0 | 410.3 | 401.9 | 374.2 | 230.0 | 340.3 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 323.6 | 323.2 | 322.7 | 322.3 | 321.9 | 321.4 | 210.4 | 211.7 | 162.0 | 161.8 | 161.6 | 161.4 | 161.1 | 160.9 | 160.7 | 153.9 | 152.3 | 150.6 | 149.0 | 147.3 | 145.7 | 144.2 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | 8.2 | 8.2 | 8.4 | 9.0 | 9.3 | 9.2 | 2.5 | 3.7 | 4.5 | 5.4 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 1,054.7 | 886.5 | 940.7 | 859.2 | 786.6 | 681.1 | 576.7 | 591.5 | 501.2 | 433.8 | 581.2 | 572.4 | 537.8 | 394.6 | 505.4 | 373.1 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - |
| Additional Paid In Capital | 1,204.3 | 1,188.1 | 1,159.7 | 1,142.5 | 1,125.3 | 1,108.0 | 1,091.6 | 1,074.3 | 1,057.5 | 1,037.0 | 1,021.4 | 1,007.8 | 992.2 | 970.2 | 947.3 | 928.6 | |||||||||||
| Retained Earnings | (997.6) | (1,009.0) | (998.0) | (1,001.7) | (1,017.4) | (1,008.3) | (977.2) | (950.8) | (926.8) | (880.3) | (833.0) | (798.0) | (769.5) | (732.2) | (675.3) | (635.1) | (623.5) | ||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | 0.0 | 0.0 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.2 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||
| Total Stockholders Equity | 206.9 | 179.3 | 161.9 | 141.0 | 108.1 | 99.9 | 114.6 | 123.7 | 130.9 | 156.9 | 188.5 | 210.0 | 222.8 | 238.1 | 272.1 | 293.7 | 293.3 | ||||||||||
| Total Equity | 206.9 | 179.3 | 161.9 | 141.0 | 109.0 | 101.0 | 115.6 | 124.8 | 132.0 | 158.1 | 189.6 | 211.1 | 223.9 | 239.3 | 272.1 | 293.7 | 293.3 | 306.1 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 323.6 | 323.2 | 322.7 | 322.3 | 321.9 | 321.4 | 212.0 | 211.7 | 162.0 | 161.8 | 161.6 | 161.4 | 161.1 | 160.9 | 160.7 | 153.9 | 152.3 | 150.6 | 149.0 | 147.3 | 145.7 | 144.2 | - | - | - | - | - |
| Net debt | (402.7) | (281.1) | (321.3) | (181.5) | (157.7) | (149.2) | (169.0) | (152.0) | (139.7) | (157.0) | (354.0) | (356.1) | (326.6) | (248.6) | (406.8) | (299.3) | (296.6) | - | |||||||||
| Working Capital | 420.6 | 394.7 | 374.2 | 350.6 | 317.4 | 309.8 | 215.5 | 227.6 | 189.9 | 220.5 | 256.7 | 281.8 | 296.7 | 314.6 | 351.9 | 371.9 | 371.2 | 385.6 | |||||||||
| Book Value | 206.9 | 179.3 | 161.9 | 141.0 | 108.1 | 99.9 | 114.6 | 123.7 | 130.9 | 156.9 | 188.5 | 210.0 | 222.8 | 238.1 | 272.1 | 293.7 | 293.3 | 306.0 | |||||||||
| Tangible Book Value | 170.3 | 142.7 | 125.3 | 104.4 | 69.4 | 60.5 | 75.2 | 83.7 | 90.9 | 116.9 | 113.6 | 135.0 | 147.8 | 163.0 | 202.5 | 226.8 | 226.3 | ||||||||||
| 29.2 |
| 31.8 |
| 26.8 |
| 17.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 566.2 |
| 552.9 |
| 577.4 |
| 592.9 |
| 604.6 |
| 264.7 |
| - |
| - |
| - |
| - |
| - |
| 88.2 |
| 84.2 |
| 80.2 |
| 76.4 |
| 72.7 |
| - |
| - |
| - |
| - |
| - |
| 31.7 |
| 30.4 |
| 31.5 |
| 29.5 |
| 28.4 |
| 27.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.3 |
| 29.3 |
| 29.3 |
| 29.3 |
| - |
| - |
| - |
| - |
| - |
| 35.1 |
| 35.2 |
| 35.3 |
| 34.6 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| 7.4 |
| 7.9 |
| 8.3 |
| 8.9 |
| 9.6 |
| 9.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 4.5 |
| 3.4 |
| - |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 630.9 |
| 656.9 |
| 670.1 |
| 679.3 |
| 338.5 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 213.7 |
| 195.0 |
| 167.2 |
| 175.1 |
| 173.7 |
| 169.8 |
| 153.5 |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 7.0 |
| 7.7 |
| 8.6 |
| 9.6 |
| 10.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 353.3 |
| 324.8 |
| 331.9 |
| 329.7 |
| 325.1 |
| 307.9 |
| - |
| - |
| - |
| - |
| - |
| 916.6 |
| 888.5 |
| 851.9 |
| 821.4 |
| 790.5 |
| 410.0 |
| - |
| - |
| - |
| - |
| - |
| (582.7) |
| (527.0) |
| (481.2) |
| (436.4) |
| (379.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 306.0 |
| 325.1 |
| 340.4 |
| 354.3 |
| 30.6 |
| 61.7 |
| 50.9 |
| 42.3 |
| (78.7) |
| (33.7) |
| 325.1 |
| 340.4 |
| 354.3 |
| 30.6 |
| 61.7 |
| 50.9 |
| 42.3 |
| 78.7 |
| (33.7) |
| (351.5) |
| (347.3) |
| (382.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| 402.3 |
| 419.2 |
| 434.9 |
| 111.2 |
| - |
| - |
| - |
| - |
| - |
| 325.1 |
| 340.4 |
| 354.3 |
| 30.6 |
| 61.7 |
| 50.9 |
| 42.3 |
| (78.7) |
| (33.7) |
| 241.6 |
| 260.5 |
| 275.8 |
| 290.4 |
| (33.3) |
| - |
| - |
| - |
| - |
| - |