| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 81.1 | 171.7 | 248.5 | 218.5 | 307.4 | 117.8 | - | - |
| Restricted Cash | 82.0 | 172.6 | 249.4 | 219.3 | 308.3 | 118.9 | - | - |
| Short Term Investments | 110.9 | 69.4 | 73.9 | 12.0 | 0.0 | - | - | - |
| Cash And Short Term Investments | 192.0 | 241.1 | 322.4 | 230.5 | 307.4 | 117.8 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 23.4 | 26.3 | 29.5 | 22.7 | 20.4 | 17.4 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 22.9 | 20.4 | 16.6 | 20.3 | 19.1 | 6.9 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 36.4 | 28.1 | 17.4 | 13.4 | 7.5 | 4.7 | - | - |
| Accumulated Depreciation | 17.8 | 11.8 | 7.4 | 4.0 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 5.7 | 1.0 | 3.1 | 0.5 | 3.4 | 4.4 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.9 | 1.8 | 3.6 | 7.1 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 791.1 | 754.4 | 658.5 | 568.9 | 486.4 | 37.7 | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | 86.6 | 81.1 | 82.2 | 119.7 | 131.2 | 171.7 | 317.4 | 282.3 | 265.7 | 248.5 | 238.5 | 234.4 | 214.1 | 218.5 | 247.2 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 256.7 | 303.6 | 380.0 | 284.4 | 355.1 | 148.7 | - | - |
| 2.7 |
| 2.0 |
| - |
| - |
| Property,Plant & Equipment Net | 18.6 | 16.3 | 10.1 | 9.4 | 4.8 | 2.7 | - | - |
| Long Term Investments | 60.5 | 57.2 | 0.0 | 71.2 | 0.0 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 25.2 | 24.4 | 4.1 | 4.1 | 4.1 | 1.0 | - | - |
| Intangible Assets | 6.4 | 4.4 | 0.6 | 2.0 | 3.6 | 2.0 | - | - |
| Operating Lease Right Of Use Assets | 9.0 | 5.3 | 6.9 | 9.6 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 8.3 | 7.0 | 4.3 | 6.4 | 11.4 | 6.9 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 420.7 | 445.9 | 433.7 | 413.8 | 400.4 | 175.1 | - | - |
| - |
| - |
| Deferred Revenue Current | 121.9 | 109.7 | 102.6 | 90.0 | 69.3 | 40.8 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | 37.1 | 33.9 | 26.7 | 18.7 | 17.9 | 8.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 164.7 | 144.5 | 132.3 | 109.2 | 90.6 | 53.3 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | 3.1 | 3.0 | 2.5 | 3.2 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | 3.2 | 1.1 | - | - |
| Total Liabilities | 175.3 | 149.4 | 138.9 | 118.8 | 93.8 | 54.4 | - | - |
| - |
| - |
| Retained Earnings | (546.4) | (457.8) | (363.5) | (273.2) | (179.8) | (104.8) | - | - |
| Accumulated Other Comprehensive Income | 0.6 | 0.0 | (0.2) | (0.8) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 245.3 | 296.6 | 294.8 | 295.0 | 306.5 | (67.1) | (62.9) | (37.1) |
| Total Equity | 245.3 | 296.6 | 294.8 | 295.0 | 306.5 | (67.1) | (62.9) | (37.1) |
| - |
| - |
| Working Capital | 91.9 | 159.1 | 247.7 | 175.3 | 264.5 | 95.4 | - | - |
| Book Value | 245.3 | 296.6 | 294.8 | 295.0 | 306.5 | (67.1) | (62.9) | (37.1) |
| Tangible Book Value | 213.8 | 267.8 | 290.1 | 288.9 | 298.9 | (70.1) | - | - |
| 310.0 |
| 300.4 |
| 307.4 |
| 317.8 |
| 291.1 |
| 118.7 |
| 117.8 |
| 118.5 |
| - |
| - |
| 79.8 |
| - |
| Restricted Cash | 87.5 | 82.0 | 83.1 | 120.5 | 132.1 | 172.6 | 318.3 | 283.2 | 266.6 | 249.4 | 239.4 | 235.2 | 214.9 | 219.3 | 248.1 | 310.9 | 301.3 | 308.3 | 319.7 | 293.0 | 119.8 | 118.9 | 119.6 | - | - | 80.9 | - |
| Short Term Investments | 95.3 | 110.9 | 107.0 | 88.4 | 77.9 | 69.4 | 2.5 | 36.0 | 50.4 | 73.9 | 83.0 | 56.0 | 53.2 | 12.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 181.9 | 192.0 | 189.2 | 208.1 | 209.0 | 241.1 | 319.9 | 318.3 | 316.1 | 322.4 | 321.5 | 290.4 | 267.3 | 230.5 | 247.2 | 310.0 | 300.4 | 307.4 | 317.8 | 291.1 | 118.7 | 117.8 | 118.5 | - | - | 79.8 | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 40.9 | 23.4 | 34.8 | 36.7 | 41.7 | 26.3 | 29.3 | 34.8 | 36.1 | 29.5 | 32.8 | 34.1 | 30.6 | 22.7 | 31.4 | 27.9 | 23.3 | 20.4 | 22.8 | - | - | 17.4 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 21.2 | 22.9 | 23.6 | 24.6 | 18.9 | 20.4 | 23.7 | 21.6 | 18.7 | 16.6 | 19.6 | 16.3 | 17.5 | 20.3 | 19.9 | 18.8 | 21.6 | 19.1 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 263.2 | 256.7 | 265.8 | 286.8 | 286.0 | 303.6 | 388.1 | 388.1 | 384.1 | 380.0 | 386.2 | 352.7 | 326.6 | 284.4 | 309.1 | 366.4 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | 19.3 | 18.6 | 17.8 | 17.2 | 16.3 | 16.3 | 15.5 | 13.5 | 10.9 | 10.1 | 9.8 | 10.0 | 9.8 | 9.4 | 8.8 | 8.5 | |||||||||||
| Long Term Investments | 31.5 | 60.5 | 78.2 | 79.5 | 74.0 | 57.2 | - | - | - | - | 2.4 | 28.4 | 30.9 | 71.2 | 59.3 | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 25.2 | 25.2 | 25.2 | 24.4 | 24.4 | 24.4 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | 4.1 | |||||||||
| Intangible Assets | 7.8 | 6.4 | 6.8 | 4.2 | 4.1 | 4.4 | 0.1 | 0.2 | 0.3 | 0.6 | 0.9 | 1.2 | 1.6 | 2.0 | 2.6 | 2.6 | 3.1 | 3.6 | |||||||||
| Operating Lease Right Of Use Assets | 9.3 | 9.0 | 4.0 | 4.9 | 5.3 | 5.3 | 4.1 | 5.0 | 5.9 | 6.9 | 7.4 | 7.8 | 8.7 | 9.6 | 10.1 | 10.9 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 8.4 | 8.3 | 8.1 | 8.8 | 7.8 | 7.0 | 7.4 | 8.8 | 6.7 | 4.3 | 4.6 | 4.0 | 4.9 | 6.4 | 7.8 | 9.4 | 12.2 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 401.7 | 420.7 | 438.1 | 456.6 | 445.8 | 445.9 | 445.6 | 445.4 | 437.9 | 433.7 | 441.3 | 434.6 | 412.5 | 413.8 | 428.3 | 426.7 | 414.2 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 3.0 | 5.7 | 5.5 | 1.9 | 2.2 | 1.0 | 2.7 | 2.3 | 14.6 | 3.1 | 6.2 | 0.8 | 3.7 | 0.5 | 2.5 | 0.5 | 2.0 | 3.4 | 3.2 | - | - | 4.4 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 133.4 | 121.9 | 131.5 | 136.7 | 117.0 | 109.7 | 114.9 | 124.4 | 102.8 | 102.6 | 109.0 | 113.5 | 89.3 | 90.0 | 95.5 | 98.4 | 75.1 | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 37.2 | 37.1 | 33.7 | 32.9 | 31.9 | 33.9 | 34.8 | 27.2 | 26.2 | 26.7 | 27.2 | 23.7 | 19.6 | 18.7 | 25.6 | 19.0 | 22.7 | 17.9 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 173.7 | 164.7 | 170.8 | 171.5 | 151.2 | 144.5 | 152.4 | 153.9 | 143.6 | 132.3 | 142.5 | 138.0 | 112.7 | 109.2 | 123.5 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.6 | 6.9 | 1.8 | 2.3 | 2.1 | 1.8 | 0.5 | 1.5 | 2.5 | 3.6 | 4.5 | 5.2 | 6.1 | 7.1 | 7.7 | 8.7 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 4.1 | 3.7 | 3.3 | 3.3 | 3.1 | 3.1 | 2.7 | 2.7 | 2.6 | 3.0 | 2.7 | 2.6 | 2.5 | 2.5 | 2.0 | 1.9 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 184.4 | 175.3 | 175.9 | 177.1 | 156.3 | 149.4 | 155.6 | 158.1 | 148.7 | 138.9 | 149.7 | 145.8 | 121.3 | 118.8 | 133.2 | 128.6 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 786.9 | 791.1 | 790.4 | 783.9 | 769.2 | 754.4 | 715.3 | 695.8 | 674.3 | 658.5 | 637.2 | 617.0 | 591.2 | 568.9 | 544.7 | 524.6 | 504.9 | ||||||||||
| Retained Earnings | (569.7) | (546.4) | (528.7) | (504.7) | (480.1) | (457.8) | (425.3) | (408.4) | (385.0) | (363.5) | (345.0) | (327.2) | (299.5) | (273.2) | (249.1) | (226.6) | (202.0) | ||||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.6 | 0.5 | 0.3 | 0.3 | 0.0 | 0.0 | (0.0) | (0.1) | (0.2) | (0.6) | (0.9) | (0.5) | (0.8) | (0.6) | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 217.3 | 245.3 | 262.2 | 279.5 | 289.5 | 296.6 | 290.0 | 287.3 | 289.2 | 294.8 | 291.6 | 288.9 | 291.2 | 295.0 | 295.0 | 298.1 | 302.8 | ||||||||||
| Total Equity | 217.3 | 245.3 | 262.2 | 279.5 | 289.5 | 296.6 | 290.0 | 287.3 | 289.2 | 294.8 | 291.6 | 288.9 | 291.2 | 295.0 | 295.0 | 298.1 | 302.8 | 306.5 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 89.5 | 91.9 | 95.0 | 115.3 | 134.8 | 159.1 | 235.8 | 234.3 | 240.5 | 247.7 | 243.7 | 214.7 | 213.9 | 175.3 | 185.5 | 248.4 | 254.3 | 264.5 | |||||||||
| Book Value | 217.3 | 245.3 | 262.2 | 279.5 | 289.5 | 296.6 | 290.0 | 287.3 | 289.2 | 294.8 | 291.6 | 288.9 | 291.2 | 295.0 | 295.0 | 298.1 | 302.8 | 306.5 | |||||||||
| Tangible Book Value | 184.3 | 213.8 | 230.2 | 250.9 | 261.0 | 267.8 | 285.8 | 283.1 | 284.8 | 290.1 | 286.6 | 283.5 | 285.6 | 288.9 | 288.4 | 291.4 | 295.7 | ||||||||||
| 18.8 |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 354.1 |
| 355.1 |
| 367.9 |
| - |
| - |
| 148.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.2 |
| 4.8 |
| 3.9 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| 4.1 |
| - |
| - |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| 11.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| 10.4 |
| - |
| - |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 400.4 |
| 409.9 |
| - |
| - |
| 175.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.3 |
| 71.5 |
| - |
| - |
| 40.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.8 |
| - |
| - |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.9 |
| 99.9 |
| 90.6 |
| 99.5 |
| - |
| - |
| 53.3 |
| - |
| - |
| - |
| - |
| - |
| 9.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| 3.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| 111.3 |
| 93.8 |
| 101.7 |
| - |
| - |
| 54.4 |
| - |
| - |
| - |
| - |
| - |
| 486.4 |
| 466.2 |
| - |
| - |
| 37.7 |
| - |
| - |
| - |
| - |
| - |
| (179.8) |
| (157.9) |
| - |
| - |
| (104.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 306.5 |
| 308.2 |
| (65.7) |
| (69.3) |
| (67.1) |
| (68.7) |
| (67.9) |
| (66.6) |
| (62.9) |
| (37.1) |
| 308.2 |
| (65.7) |
| (69.3) |
| (67.1) |
| (68.7) |
| (67.9) |
| (66.6) |
| (62.9) |
| (37.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.4 |
| - |
| - |
| 95.4 |
| - |
| - |
| - |
| - |
| - |
| 308.2 |
| (65.7) |
| (69.3) |
| (67.1) |
| (68.7) |
| (67.9) |
| (66.6) |
| (62.9) |
| (37.1) |
| 298.9 |
| 300.1 |
| - |
| - |
| (70.1) |
| (70.7) |
| - |
| - |
| - |
| - |