| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 63.5 | 94.4 | 40.9 | 108.7 | 308.6 | 166.8 | - | - |
| Restricted Cash | - | - | 0.0 | 3.6 | 3.4 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.5 | 94.4 | 40.9 | 108.7 | 308.6 | 166.8 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 51.5 | 38.7 | 35.5 | 26.2 | 20.8 | 14.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 20.7 | 13.7 | 10.6 | 11.7 | 9.5 | 7.6 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 41.3 | 32.9 | 35.8 | 28.6 | 23.8 | 20.1 | - | - |
| Accumulated Depreciation | 14.7 | 10.8 | 18.9 | 15.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 5.8 | 6.1 | 7.5 | 4.3 | 3.6 | 0.4 | - | - |
| Short Term Debt | - | - | 0.0 | 3.2 | 1.6 | 0.3 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | 0.0 | 81.4 | 23.1 | 24.6 | - | - |
| Operating Lease Liabilities Non-Current | 15.7 | 17.1 | 18.1 | 15.8 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - |
| Additional Paid In Capital | 885.8 | 833.1 | 760.2 | 706.4 | 658.4 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | 0.0 | 84.6 | 24.6 | 24.9 | - | - |
| Net debt | - | - | (40.9) | (24.1) | (284.0) | (141.9) | ||
| (in millions of USD) | 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 | 63.5 | 57.3 | 52.4 | 61.7 | 94.4 | 81.0 | 61.4 | 44.2 | 40.9 | 76.4 | 90.3 | 114.3 | 108.7 | 96.6 | 89.1 | |||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 187.2 | 181.4 | 148.6 | 242.2 | 345.2 | 193.2 | - | - |
| 12.0 |
| 9.7 |
| - |
| - |
| Property,Plant & Equipment Net | 26.7 | 22.1 | 16.9 | 13.6 | 11.8 | 10.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 403.4 | 148.1 | 148.1 | 148.0 | 48.1 | 16.2 | - | - |
| Intangible Assets | 158.9 | 29.0 | 35.8 | 42.6 | 11.2 | 8.3 | - | - |
| Operating Lease Right Of Use Assets | 13.5 | 14.6 | 15.8 | 14.7 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.1 | 5.0 | 3.9 | 3.1 | 2.3 | 6.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 847.2 | 437.3 | 399.8 | 488.9 | 436.5 | 249.2 | - | - |
| - |
| - |
| Deferred Revenue Current | 34.8 | 13.6 | 11.0 | 8.8 | 8.2 | 6.1 | - | - |
| Operating Lease Liabilities Current | 1.6 | 1.3 | 1.2 | 3.7 | 0.0 | - | - | - |
| Accrued Expenses | 47.4 | 24.5 | 19.8 | 21.6 | 19.1 | 13.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 89.5 | 45.6 | 39.4 | 41.6 | 33.2 | 20.5 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 25.8 | 15.5 | 15.4 | 13.9 | 13.9 | 14.4 | - | - |
| Deferred Tax Liabilities | 2.6 | 1.8 | 1.7 | 1.7 | 0.1 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.3 | 0.4 | 16.5 | 1.4 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 485.2 | 80.2 | 74.9 | 154.8 | 91.9 | 69.4 | - | - |
| - |
| - |
| - |
| Retained Earnings | (523.9) | (476.2) | (435.4) | (372.5) | (313.9) | (263.5) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 362.0 | 357.0 | 324.9 | 334.0 | 344.6 | (263.5) | (195.4) | (153.9) |
| Total Equity | 362.0 | 357.0 | 324.9 | 334.0 | 344.6 | (263.5) | (195.4) | (153.9) |
| - |
| - |
| Working Capital | 97.7 | 135.8 | 109.2 | 200.6 | 312.0 | 172.8 | - | - |
| Book Value | 362.0 | 357.0 | 324.9 | 334.0 | 344.6 | (263.5) | (195.4) | (153.9) |
| Tangible Book Value | (200.3) | 180.0 | 141.1 | 143.4 | 285.4 | (288.0) | - | - |
| 187.3 |
| 308.6 |
| 314.4 |
| - |
| 162.1 |
| 166.8 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | 2.6 | 2.6 | 3.6 | 3.6 | 4.4 | 4.4 | 4.4 | 3.4 | 3.5 | - | - | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.5 | 57.3 | 52.4 | 61.7 | 94.4 | 81.0 | 61.4 | 44.2 | 40.9 | 76.4 | 90.3 | 114.3 | 108.7 | 96.6 | 89.1 | 187.3 | 308.6 | 314.4 | - | 162.1 | 166.8 | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 51.5 | 50.7 | 47.7 | 46.8 | 38.7 | 42.4 | 39.0 | 35.7 | 35.5 | 31.3 | 28.2 | 28.4 | 26.2 | 26.3 | 27.4 | 23.4 | 20.8 | 20.3 | - | 14.6 | 14.1 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 20.7 | 18.4 | 28.4 | 18.5 | 13.7 | 13.6 | 14.1 | 11.5 | 10.6 | 13.6 | 12.9 | 14.2 | 11.7 | 13.1 | 13.7 | 10.7 | 9.5 | 10.4 | ||||||||
| Other Current Assets | - | - | 1.1 | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 187.2 | 174.9 | 177.8 | 174.2 | 181.4 | 169.0 | 152.0 | 145.6 | 148.6 | 232.7 | 226.3 | 236.5 | 242.2 | 255.3 | 261.1 | 339.9 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 41.3 | 38.9 | 36.7 | 34.3 | 32.9 | 31.1 | 40.3 | 38.0 | 35.8 | 34.0 | 32.1 | 30.1 | 28.6 | 27.6 | 26.9 | 25.4 | 23.8 | 22.3 | - | 20.5 | 20.1 | - | - | 20.1 | - | - |
| Accumulated Depreciation | 14.7 | 13.5 | 12.5 | 11.3 | 10.8 | 10.0 | 20.7 | 19.8 | 18.9 | 17.7 | 16.7 | 15.9 | 15.0 | 14.1 | 13.3 | 12.6 | 12.0 | |||||||||
| Property,Plant & Equipment Net | 26.7 | 25.4 | 24.2 | 23.0 | 22.1 | 21.0 | 19.5 | 18.2 | 16.9 | 16.2 | 15.3 | 14.2 | 13.6 | 13.5 | 13.5 | 12.8 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 403.4 | 403.4 | 403.8 | 400.2 | 148.1 | 148.1 | 148.1 | 148.1 | 148.1 | 148.1 | 148.1 | 148.1 | 148.0 | 146.0 | 147.4 | 48.1 | 48.1 | 48.4 | ||||||||
| Intangible Assets | 158.9 | 165.6 | 172.2 | 178.8 | 29.0 | 30.7 | 32.4 | 34.1 | 35.8 | 37.5 | 39.2 | 40.9 | 42.6 | 44.3 | 44.9 | 10.8 | 11.2 | |||||||||
| Operating Lease Right Of Use Assets | 13.5 | 13.9 | 14.2 | 14.6 | 14.6 | 14.9 | 15.2 | 15.5 | 15.8 | 16.0 | 13.5 | 14.1 | 14.7 | - | - | - | ||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Assets | 10.1 | 9.5 | 9.6 | 9.3 | 5.0 | 3.8 | 4.2 | 4.7 | 3.9 | 4.0 | 4.0 | 3.2 | 3.1 | 5.2 | 5.3 | 1.2 | 2.3 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 847.2 | 835.2 | 840.4 | 837.2 | 437.3 | 422.2 | 403.9 | 397.6 | 399.8 | 482.2 | 472.9 | 482.1 | 488.9 | 485.3 | 491.1 | 430.9 | 436.5 | |||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | 5.8 | 7.3 | 6.7 | 5.2 | 6.1 | 5.6 | 5.8 | 6.5 | 7.5 | 5.7 | 1.0 | 3.2 | 4.3 | 3.2 | 3.8 | 3.0 | 3.6 | 2.5 | - | 4.7 | 0.4 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | 6.4 | 5.3 | 4.3 | 3.2 | 2.1 | 1.1 | 1.9 | 1.6 | 1.3 | ||||||||
| Deferred Revenue Current | 34.8 | 31.1 | 27.2 | 29.1 | 13.6 | 13.1 | 12.6 | 12.5 | 11.0 | 9.3 | 8.8 | 9.9 | 8.8 | 8.7 | 9.2 | 8.0 | 8.2 | |||||||||
| Operating Lease Liabilities Current | 1.6 | 1.6 | 1.6 | 1.6 | 1.3 | 1.3 | 1.3 | 1.2 | 1.2 | 1.5 | 3.2 | 3.1 | 3.7 | - | - | - | ||||||||||
| Accrued Expenses | 47.4 | 40.6 | 31.0 | 27.4 | 24.5 | 28.0 | 20.9 | 16.9 | 19.8 | 26.3 | 23.3 | 21.7 | 21.6 | 25.3 | 22.6 | 21.2 | 19.1 | 24.7 | ||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Liabilities | 89.5 | 80.6 | 66.4 | 63.3 | 45.6 | 48.0 | 40.5 | 37.2 | 39.4 | 49.2 | 41.6 | 42.1 | 41.6 | 40.0 | 37.4 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 76.1 | 78.2 | 80.4 | 81.4 | 82.4 | 83.4 | 22.4 | 23.1 | 23.7 | - | 24.3 | 24.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.7 | 16.1 | 16.5 | 16.9 | 17.1 | 17.4 | 17.7 | 18.1 | 18.1 | 18.4 | 14.8 | 15.6 | 15.8 | - | - | - | ||||||||||
| Deferred Revenue Non-Current | 25.8 | 24.9 | 25.6 | 25.6 | 15.5 | 16.3 | 16.4 | 17.5 | 15.4 | 14.7 | 13.7 | 13.7 | 13.9 | 13.6 | 13.2 | 13.7 | ||||||||||
| Deferred Tax Liabilities | 2.6 | 2.4 | 2.4 | 2.3 | 1.8 | 1.8 | 1.8 | 1.7 | 1.7 | 1.9 | 1.8 | 1.8 | 1.7 | 0.3 | 0.2 | 0.1 | 0.1 | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.4 | 0.3 | 0.4 | 0.4 | 16.4 | 16.5 | 12.8 | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 485.2 | 485.1 | 496.4 | 503.1 | 80.2 | 83.7 | 76.7 | 74.7 | 74.9 | 160.5 | 150.4 | 153.9 | 154.8 | 157.4 | 155.6 | 88.8 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 885.8 | 862.4 | 841.5 | 818.0 | 833.1 | 807.0 | 786.2 | 769.6 | 760.2 | 744.2 | 729.6 | 717.5 | 706.4 | 695.3 | 682.9 | 669.3 | 658.4 | |||||||||
| Retained Earnings | (523.9) | (512.4) | (497.6) | (484.0) | (476.2) | (468.6) | (459.1) | (446.8) | (435.4) | (422.7) | (407.2) | (389.4) | (372.5) | (367.5) | (347.5) | (327.3) | (313.9) | |||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 362.0 | 350.1 | 344.0 | 334.0 | 357.0 | 338.5 | 327.2 | 322.9 | 324.9 | 321.7 | 322.5 | 328.1 | 334.0 | 327.9 | 335.5 | 342.1 | 344.6 | |||||||||
| Total Equity | 362.0 | 350.1 | 344.0 | 334.0 | 357.0 | 338.5 | 327.2 | 322.9 | 324.9 | 321.7 | 322.5 | 328.1 | 334.0 | 327.9 | 335.5 | 342.1 | 344.6 | 345.5 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 82.4 | 83.5 | 84.6 | 84.6 | 84.5 | 84.5 | 24.3 | 24.6 | 24.9 | - | 24.9 | 24.9 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | 6.1 | (6.8) | (29.7) | (24.1) | (12.1) | (4.7) | (163.0) | (284.0) | (289.5) | - | |||||||
| Working Capital | 97.7 | 94.2 | 111.4 | 111.0 | 135.8 | 121.0 | 111.4 | 108.5 | 109.2 | 183.5 | 184.7 | 194.4 | 200.6 | 215.3 | 223.6 | 305.1 | 312.0 | 314.7 | ||||||||
| Book Value | 362.0 | 350.1 | 344.0 | 334.0 | 357.0 | 338.5 | 327.2 | 322.9 | 324.9 | 321.7 | 322.5 | 328.1 | 334.0 | 327.9 | 335.5 | 342.1 | 344.6 | 345.5 | ||||||||
| Tangible Book Value | (200.3) | (218.9) | (232.0) | (244.9) | 180.0 | 159.7 | 146.7 | 140.7 | 141.1 | 136.1 | 135.3 | 139.2 | 143.4 | 137.5 | 143.2 | 283.3 | 285.4 | |||||||||
| - |
| 9.7 |
| 7.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.2 |
| 350.8 |
| - |
| 191.5 |
| 193.2 |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| - |
| 10.2 |
| 9.7 |
| - |
| - |
| 9.7 |
| - |
| - |
| 11.8 |
| 10.9 |
| - |
| 10.3 |
| 10.5 |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 99.3 |
| 16.5 |
| 16.2 |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| - |
| 8.1 |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.9 |
| - |
| 6.5 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 441.8 |
| - |
| 248.0 |
| 249.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 6.9 |
| - |
| 6.7 |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.1 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 34.8 |
| 33.2 |
| 36.1 |
| - |
| 28.9 |
| 20.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.9 |
| 13.2 |
| - |
| 13.8 |
| 14.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 17.9 |
| - |
| 1.4 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.9 |
| 96.3 |
| - |
| 78.4 |
| 69.4 |
| - |
| - |
| - |
| - |
| - |
| 645.9 |
| - |
| 4.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (300.5) |
| - |
| (277.9) |
| (263.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.5 |
| - |
| (273.9) |
| (263.5) |
| (238.6) |
| (213.4) |
| (205.4) |
| (195.4) |
| (153.9) |
| - |
| (273.9) |
| (263.5) |
| (238.6) |
| (213.4) |
| (205.4) |
| (195.4) |
| (153.9) |
| (137.2) |
| (141.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| 162.6 |
| 172.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| (273.9) |
| (263.5) |
| (238.6) |
| (213.4) |
| (205.4) |
| (195.4) |
| (153.9) |
| 285.8 |
| - |
| (298.5) |
| (288.0) |
| - |
| - |
| - |
| - |
| - |