| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 41.2 | 64.4 | 15.3 | 7.1 | 8.0 | - |
| Restricted Cash | 7.0 | 9.1 | 5.4 | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 41.2 | 64.4 | 15.3 | 7.1 | 8.0 | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | 0.0 | 0.1 | 0.0 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 6.9 | 4.9 | 5.7 | 4.5 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 0.9 | 0.0 | 186.4 | 21.2 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 667.3 | 652.9 | 536.5 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 0.9 | 0.0 | 186.4 | 21.2 | - | - |
| Net debt | (40.3) | (64.4) | 171.0 | 14.1 | - | - |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 39.7 | 41.2 | 35.8 | 42.4 | 51.6 | 64.4 | 220.6 | 60.0 | 134.2 | 15.3 | 12.2 | 24.1 | 4.5 | 7.1 | 4.5 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | - | - | - | 0.1 | 0.6 | 0.0 |
| Property,Plant & Equipment Net |
| 17.7 |
| 16.0 |
| 2.5 |
| 1.0 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | 0.1 | 20.4 | 14.2 | 0.1 | - | - |
| Goodwill | 386.0 | 377.8 | 361.8 | 530.5 | 22.2 | - |
| Intangible Assets | 436.2 | 469.6 | 435.7 | 20.6 | - | - |
| Operating Lease Right Of Use Assets | 46.7 | 50.4 | 48.3 | 10.1 | - | - |
| Deferred Tax Assets | 0.1 | 21.4 | 0.0 | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 1,176.4 | 1,255.8 | 1,266.3 | 92.0 | 345.7 | 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 61.7 | 63.1 | 56.1 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | 8.0 | 0.2 | 0.1 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 9.7 | 10.7 | 14.1 | 0.1 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 301.7 | 285.6 | 483.8 | 74.1 | 35.4 | 0.1 |
| (418.0) |
| (296.6) |
| (193.5) |
| 0.0 |
| (34.7) |
| (0.0) |
| Accumulated Other Comprehensive Income | 5.0 | (1.6) | 9.2 | (1.1) | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 274.7 | 311.8 | 430.3 | 0.3 | - | - |
| Total Stockholders Equity | 600.1 | 658.4 | 352.1 | 17.5 | (34.7) | 0.0 |
| Total Equity | 874.8 | 970.2 | 782.5 | 1,013.7 | (34.7) | 0.0 |
| - |
| - |
| - |
| (7.9) |
| 0.4 |
| (0.1) |
| Book Value | 600.1 | 658.4 | 352.1 | 17.5 | (34.7) | 0.0 |
| Tangible Book Value | (222.0) | (189.0) | (445.3) | (533.6) | (56.9) | - |
| 4.5 |
| 0.1 |
| 0.6 |
| 0.7 |
| 0.8 |
| 0.9 |
| - |
| Restricted Cash | 6.0 | 7.0 | 8.6 | 7.0 | 6.9 | 9.1 | 7.1 | 6.8 | 4.2 | 5.4 | 3.4 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 39.7 | 41.2 | 35.8 | 42.4 | 51.6 | 64.4 | 220.6 | 60.0 | 134.2 | 15.3 | 12.2 | 24.1 | 4.5 | 7.1 | 4.5 | 4.5 | 0.1 | 0.6 | 0.7 | 0.8 | 0.9 | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.1 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.6 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 7.4 | 6.9 | 6.3 | 6.0 | 5.7 | 4.9 | 6.9 | 6.2 | 5.3 | 5.7 | 3.9 | 3.5 | 7.5 | 4.5 | - | - | - | |||||
| Property,Plant & Equipment Net | 17.3 | 17.7 | 18.5 | 18.5 | 16.8 | 16.0 | 4.5 | 4.1 | 2.7 | 2.5 | 3.9 | 4.4 | 3.9 | 1.0 | - | - | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | 0.1 | 0.1 | 0.1 | 5.5 | 5.6 | 20.4 | 7.4 | 7.5 | 12.1 | 14.2 | 27.9 | 38.7 | 48.8 | 0.1 | - | - | - | |||||
| Goodwill | 384.6 | 386.0 | 385.7 | 386.9 | 380.3 | 377.8 | 379.8 | 441.0 | 408.2 | 361.8 | 409.4 | 561.2 | 530.8 | 530.5 | - | - | - | 22.2 | ||||
| Intangible Assets | 431.3 | 436.2 | 440.1 | 480.7 | 466.3 | 469.6 | 479.7 | 505.2 | 432.2 | 435.7 | 501.2 | 499.5 | 541.2 | 20.6 | - | - | - | |||||
| Operating Lease Right Of Use Assets | 45.7 | 46.7 | 48.5 | 50.0 | 49.3 | 49.1 | 54.3 | 53.9 | 48.9 | 48.3 | 28.2 | 27.8 | 27.6 | 10.1 | - | - | ||||||
| Deferred Tax Assets | 0.0 | 0.1 | 0.0 | 29.5 | 23.6 | 19.8 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 1,138.2 | 1,176.4 | 1,154.4 | 1,242.8 | 1,212.8 | 1,255.8 | 1,406.1 | 1,322.7 | 1,299.9 | 1,266.3 | 1,233.8 | 1,405.7 | 1,416.2 | 92.0 | 347.6 | 346.2 | ||||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Liabilities Current | 60.8 | - | 63.7 | 64.3 | 62.8 | - | 65.6 | 64.3 | 57.5 | - | 29.6 | 28.9 | 28.5 | - | - | - | ||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.3 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 15.0 | 0.9 | 0.6 | 0.7 | - | 0.0 | 128.4 | 164.0 | 183.7 | 186.4 | 172.8 | 169.1 | 133.3 | 21.2 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | 9.6 | 9.7 | 16.3 | 14.8 | 11.0 | 11.0 | 0.6 | 12.9 | 7.8 | 14.1 | 25.8 | 29.9 | 40.5 | 0.1 | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 255.7 | 301.7 | 270.6 | 252.6 | 240.1 | 285.6 | 366.6 | 399.2 | 401.6 | 483.8 | 388.0 | 382.7 | 455.4 | 74.1 | 19.4 | 26.2 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 676.1 | 667.3 | 667.7 | 665.6 | 654.6 | 652.9 | 643.8 | 550.0 | 553.7 | 536.5 | 520.0 | 516.3 | 462.3 | 0.0 | - | - | - | |||||
| Retained Earnings | (410.3) | (418.0) | (404.9) | (320.8) | (296.7) | (296.6) | (238.8) | (170.2) | (164.2) | (193.5) | (142.0) | (53.2) | (96.7) | 0.0 | (18.9) | (25.6) | (24.9) | |||||
| Accumulated Other Comprehensive Income | 6.4 | 5.0 | 4.7 | 7.0 | 0.8 | (1.6) | 3.3 | 6.9 | 6.3 | 9.2 | 4.0 | 9.2 | 4.9 | (1.1) | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | 263.8 | 274.7 | 276.6 | 304.8 | 307.5 | 311.8 | 332.5 | 383.3 | 387.4 | 430.3 | 463.7 | 550.9 | 590.2 | 0.3 | - | - | - | |||||
| Total Stockholders Equity | 618.7 | 600.1 | 607.2 | 685.4 | 665.2 | 658.4 | 707.0 | 540.2 | 510.9 | 352.1 | 382.0 | 472.2 | 370.5 | 17.5 | (18.9) | (25.6) | (24.9) | |||||
| Total Equity | 882.5 | 874.8 | 883.8 | 990.2 | 972.7 | 970.2 | 1,045.4 | 926.5 | 901.2 | 782.5 | 842.8 | 1,020.5 | 960.7 | 1,013.7 | (18.9) | (25.6) | (24.9) | (34.7) | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 15.0 | 0.9 | 0.6 | 0.7 | - | 0.0 | 128.4 | 164.0 | 183.7 | 186.4 | 172.8 | 169.1 | 133.3 | 21.2 | - | - | - | - | - | - | - | - |
| Net debt | (24.7) | (40.3) | (35.3) | (41.7) | - | (64.4) | (92.2) | 104.0 | 49.4 | 171.0 | 160.6 | 145.0 | 128.8 | 14.1 | - | - | - | - | ||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | 0.3 | (0.0) | 0.4 | ||||
| Book Value | 618.7 | 600.1 | 607.2 | 685.4 | 665.2 | 658.4 | 707.0 | 540.2 | 510.9 | 352.1 | 382.0 | 472.2 | 370.5 | 17.5 | (18.9) | (25.6) | (24.9) | (34.7) | ||||
| Tangible Book Value | (197.2) | (222.0) | (218.6) | (182.2) | (181.4) | (189.0) | (152.6) | (406.0) | (329.5) | (445.3) | (528.6) | (588.5) | (701.4) | (533.6) | - | - | - | |||||
| 0.2 |
| 0.3 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.6 |
| 0.9 |
| 1.2 |
| 1.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 345.3 |
| 345.7 |
| 345.9 |
| 346.2 |
| 346.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.2 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.1 |
| 35.4 |
| 36.1 |
| 30.5 |
| 40.0 |
| 0.1 |
| - |
| 0.0 |
| 0.7 |
| 9.9 |
| 0.0 |
| (34.7) |
| (35.2) |
| 4.3 |
| (4.9) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (34.7) |
| (35.2) |
| (29.4) |
| (38.6) |
| 0.0 |
| (35.2) |
| (29.4) |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.2 |
| 1.4 |
| (0.1) |
| (35.2) |
| (29.4) |
| (38.6) |
| 0.0 |
| (56.9) |
| - |
| - |
| - |
| - |