| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 244.4 | 363.0 | 249.1 | 133.9 | - | 108.4 | 310.3 |
| Restricted Cash | - | - | - | - | - | 0.0 | 51.0 |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 244.4 | 363.0 | 249.1 | 133.9 | - | 108.4 | 310.3 |
| Receivables | |||||||
| Accounts Receivable | 271.6 | 275.8 | 332.2 | 421.2 | - | 118.7 | 96.3 |
| Current Assets | |||||||
| Inventory | 150.4 | 200.8 | 162.0 | 233.2 | - | 118.5 | 148.0 |
| Prepaid Expenses | 201.1 | 157.9 | 89.1 | 39.4 | - | 12.4 | 13.5 |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 88.5 | 51.0 | 48.7 | 41.0 | - | 18.6 | 17.3 |
| Accumulated Depreciation | 30.3 | 24.8 | 20.8 | 17.8 | - | ||
| Current Liabilities | |||||||
| Accounts Payable | 144.0 | 172.4 | 119.5 | 170.4 | - | 82.8 | 129.6 |
| Short Term Debt | 10.3 | 30.7 | 21.5 | 38.7 | - | 4.3 | 55.9 |
| Non-Current Liabilities | |||||||
| Long Term Debt | 658.7 | 646.6 | 660.9 | 720.4 | - | 424.0 | 0.0 |
| Operating Lease Liabilities Non-Current | 47.3 | 15.1 | 19.5 | 13.9 | - | - | |
| Common Equity | |||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.1 | - |
| Additional Paid In Capital | 226.8 | 297.8 | 344.5 | 383.2 | - | 140.5 | |
| Supplementary Data | |||||||
| Total Debt | 669.0 | 677.3 | 682.4 | 759.0 | - | 428.3 | 55.9 |
| Net debt | 424.6 | 314.3 | 433.3 | 625.1 | - | 319.8 | (254.3) |
| (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 | Q4 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 200.7 | 244.4 | 221.5 | 377.3 | 348.3 | 363.0 | 332.4 | 282.3 | 287.6 | 249.1 | 174.0 | 156.0 | 147.8 | 133.9 | - | 108.4 | - | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 51.0 |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 200.7 | 244.4 | 221.5 | 377.3 | 348.3 | 363.0 | 332.4 | 282.3 | 287.6 | 249.1 | 174.0 | 156.0 | 147.8 | 133.9 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 292.3 | 271.6 | 378.6 | 367.2 | 282.6 | 275.8 | 282.1 | 309.7 | 229.2 | 332.2 | 427.7 | 502.4 | 414.7 | 421.2 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 168.0 | 150.4 | 180.9 | 178.0 | 186.9 | 200.8 | 195.7 | 165.6 | 178.7 | 162.0 | 216.0 | 206.9 | 254.6 | 233.2 | - | 118.5 | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 93.5 | 88.5 | 83.1 | 61.3 | 53.5 | 51.0 | 51.6 | 49.3 | 48.5 | 48.7 | 50.3 | 50.4 | 44.0 | 41.0 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 142.2 | 144.0 | 231.9 | 161.2 | 153.8 | 172.4 | 149.2 | 112.5 | 93.4 | 119.5 | 171.7 | 188.6 | 200.6 | 170.4 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 657.0 | 658.7 | 658.4 | 657.6 | 644.5 | 646.6 | 648.3 | 651.5 | 657.7 | 660.9 | 658.9 | 702.5 | 705.8 | 720.4 | - | |||
| 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 | - | 0.1 | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 666.4 | 669.0 | 681.0 | 693.8 | 679.0 | 677.3 | 676.4 | 680.7 | 680.2 | 682.4 | 697.6 | 739.9 | 740.2 | 759.0 | - | 428.3 | ||
| Other Current Assets | 21.8 | 27.8 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 869.0 | 998.7 | 832.3 | 831.2 | - | 375.2 | 619.7 |
| 8.8 |
| 6.6 |
| Property,Plant & Equipment Net | 58.2 | 26.2 | 27.9 | 23.2 | - | 9.8 | 10.7 |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 135.2 | 160.2 | 435.6 | 416.2 | - | 69.7 | 69.7 |
| Intangible Assets | 238.6 | 181.4 | 354.4 | 386.4 | - | 198.3 | 223.5 |
| Operating Lease Right Of Use Assets | 48.3 | 16.4 | 22.1 | 17.8 | 13.2 | - | - |
| Deferred Tax Assets | 24.0 | 17.8 | 15.9 | 16.5 | - | 0.0 | - |
| Other Non-Current Assets | 29.7 | 25.3 | 40.7 | 32.7 | - | 3.1 | 0.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 1,451.8 | 1,426.0 | 1,706.7 | 1,706.1 | - | 656.0 | 923.6 |
| Deferred Revenue Current | 128.4 | 119.8 | 66.5 | 178.9 | - | 149.8 | 328.8 |
| Operating Lease Liabilities Current | 7.5 | 5.6 | 5.7 | 6.5 | - | - | - |
| Accrued Expenses | 17.1 | 13.1 | 15.8 | 11.5 | - | - | - |
| Other Current Liabilities | 2.2 | 9.7 | 48.1 | 10.6 | - | 0.0 | - |
| Total Current Liabilities | 377.0 | 437.8 | 335.7 | 465.3 | - | 289.1 | 590.6 |
| - |
| Deferred Revenue Non-Current | 16.8 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | 22.1 | 21.4 | 66.9 | 72.6 | - | 13.1 | 15.9 |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 25.8 | 3.6 | 20.4 | 14.8 | - | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | 447.8 | 27.8 |
| Total Liabilities | 1,191.4 | 1,137.2 | 1,096.2 | 1,282.2 | - | 736.9 | 618.4 |
| - |
| Retained Earnings | (422.9) | (370.6) | (130.2) | (267.5) | - | (221.5) | - |
| Accumulated Other Comprehensive Income | (10.5) | (45.4) | 44.8 | 8.4 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | (206.3) | (118.1) | 259.2 | 124.3 | - | (80.9) | 305.2 |
| Total Equity | (206.3) | (118.1) | 259.2 | 124.3 | - | (80.9) | 305.2 |
| Working Capital | 492.0 | 560.9 | 496.6 | 365.9 | - | 86.1 | 29.1 |
| Book Value | (206.3) | (118.1) | 259.2 | 124.3 | - | (80.9) | 305.2 |
| Tangible Book Value | (580.1) | (459.7) | (530.7) | (678.3) | - | (348.9) | 11.9 |
| - |
| - |
| 108.4 |
| - |
| - |
| 118.7 |
| 118.1 |
| 96.3 |
| 96.5 |
| 148.0 |
| Prepaid Expenses | 217.1 | 201.1 | 84.0 | 114.5 | 157.3 | 157.9 | 92.1 | 91.3 | 78.9 | 89.1 | 45.0 | 42.7 | 46.4 | 39.4 | - | 12.4 | 6.3 | 13.5 |
| Other Current Assets | 25.0 | 21.8 | 17.1 | 19.3 | 23.3 | 27.8 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 879.4 | 869.0 | 866.5 | 1,038.5 | 976.3 | 998.7 | 902.3 | 848.9 | 774.4 | 832.3 | 863.1 | 908.2 | 866.6 | 831.2 | - | 375.2 | 264.6 | 619.7 |
| - |
| 18.6 |
| 17.8 |
| 17.3 |
| Accumulated Depreciation | 31.3 | 30.3 | 28.5 | 26.2 | 24.7 | 24.8 | 24.0 | 22.6 | 21.8 | 20.8 | 20.8 | 19.7 | 18.1 | 17.8 | - | 8.8 | 8.2 | 6.6 |
| Property,Plant & Equipment Net | 62.1 | 58.2 | 54.7 | 35.1 | 28.7 | 26.2 | 27.6 | 26.7 | 26.7 | 27.9 | 29.5 | 30.7 | 25.9 | 23.2 | - | 9.8 | 9.6 | 10.7 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 135.2 | 135.2 | 245.2 | 172.6 | 164.2 | 160.2 | 250.9 | 402.5 | 425.4 | 435.6 | 426.5 | 441.3 | 428.2 | 416.2 | - | 69.7 | 69.7 | 69.7 |
| Intangible Assets | 224.9 | 238.6 | 244.5 | 174.3 | 176.3 | 181.4 | 301.6 | 307.6 | 339.2 | 354.4 | 353.9 | 375.5 | 379.4 | 386.4 | - | 198.3 | 204.6 | 223.5 |
| Operating Lease Right Of Use Assets | 46.3 | 48.3 | - | - | - | - | - | - | - | - | - | - | - | - | 13.2 | - | - | - |
| Deferred Tax Assets | 24.7 | 24.0 | 17.3 | 25.2 | 16.0 | 17.8 | 15.7 | 13.4 | 13.9 | 15.9 | 0.0 | 0.0 | 0.0 | 16.5 | - | - | - | - |
| Other Non-Current Assets | 54.1 | 29.7 | 182.9 | 96.5 | 64.1 | 41.7 | 65.0 | 52.4 | 49.7 | 40.7 | 41.6 | 33.1 | 30.8 | 32.7 | - | 3.1 | 3.8 | 0.0 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,475.0 | 1,451.8 | 1,611.2 | 1,542.2 | 1,425.8 | 1,426.0 | 1,563.1 | 1,651.5 | 1,629.3 | 1,706.7 | 1,778.8 | 1,852.8 | 1,794.2 | 1,706.1 | - | 656.0 | 552.3 | 923.6 |
| 82.8 |
| 47.3 |
| 129.6 |
| Short Term Debt | 9.5 | 10.3 | 22.6 | 36.3 | 34.5 | 30.7 | 28.1 | 29.2 | 22.5 | 21.5 | 38.8 | 37.5 | 34.4 | 38.7 | - | 4.3 | 0.0 | 97.7 |
| Deferred Revenue Current | 138.5 | 128.4 | 95.4 | 151.8 | 120.2 | 119.8 | 112.6 | 91.0 | 86.6 | 66.5 | 100.8 | 114.8 | 151.3 | 178.9 | - | 149.8 | 44.8 | 328.8 |
| Operating Lease Liabilities Current | 7.4 | 7.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 62.8 | 54.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1.9 | 2.2 | 7.7 | 7.6 | 9.1 | 15.3 | 31.2 | 40.7 | 35.6 | 48.1 | 6.2 | 12.8 | 10.4 | 10.6 | - | 0.0 | - | - |
| Total Current Liabilities | 390.4 | 377.0 | 458.5 | 468.3 | 408.5 | 437.8 | 374.9 | 337.6 | 283.7 | 335.7 | 400.5 | 435.0 | 470.6 | 465.3 | - | 289.1 | 146.7 | 590.6 |
| 424.0 |
| - |
| - |
| Operating Lease Liabilities Non-Current | 46.1 | 47.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | 31.4 | 16.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 21.3 | 22.1 | 22.0 | 22.8 | 21.6 | 21.4 | 55.3 | 54.5 | 62.9 | 66.9 | 69.9 | 74.9 | 73.1 | 72.6 | - | 13.1 | 12.2 | 15.9 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 32.2 | 25.8 | 50.5 | 17.3 | 17.3 | 18.7 | 16.9 | 18.6 | 19.3 | 20.4 | 21.8 | 16.1 | 13.9 | 14.8 | - | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 447.8 | 28.3 | 27.8 |
| Total Liabilities | 1,207.1 | 1,191.4 | 1,206.6 | 1,176.9 | 1,102.2 | 1,137.2 | 1,106.0 | 1,073.0 | 1,033.3 | 1,096.2 | 1,162.4 | 1,240.5 | 1,274.8 | 1,282.2 | - | 736.9 | 175.0 | 618.4 |
| - |
| - |
| Additional Paid In Capital | 214.5 | 226.8 | 238.0 | 248.3 | 286.1 | 297.8 | 308.3 | 320.4 | 333.6 | 344.5 | 407.9 | 417.6 | 426.2 | 383.2 | - | 140.5 | - | - |
| Retained Earnings | (420.9) | (422.9) | (277.1) | (310.6) | (353.9) | (370.6) | (243.7) | (102.4) | (128.1) | (130.2) | (153.3) | (176.5) | (241.3) | (267.5) | - | (221.5) | - | - |
| Accumulated Other Comprehensive Income | (8.2) | (10.5) | (7.8) | (8.7) | (30.1) | (45.4) | (0.3) | (18.2) | 25.6 | 44.8 | 23.7 | 46.2 | 22.3 | 8.4 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (214.4) | (206.3) | (46.7) | (70.9) | (97.8) | (118.1) | 64.5 | 200.0 | 231.2 | 259.2 | 229.3 | 238.4 | 157.9 | 124.3 | - | (80.9) | - | - |
| Total Equity | (214.4) | (206.3) | (46.7) | (70.9) | (97.8) | (118.1) | 64.5 | 200.0 | 231.2 | 259.2 | 229.3 | 238.4 | 157.9 | 124.3 | - | (80.9) | - | - |
| 0.0 |
| 97.7 |
| Net debt | 465.7 | 424.6 | 459.5 | 316.6 | 330.7 | 314.3 | 344.0 | 398.4 | 392.6 | 433.3 | 523.6 | 584.0 | 592.5 | 625.1 | - | 319.8 | - | - |
| Working Capital | 489.0 | 492.0 | 408.1 | 570.1 | 567.8 | 560.9 | 527.4 | 511.4 | 490.8 | 496.6 | 462.6 | 473.3 | 396.1 | 365.9 | - | 86.1 | 117.9 | 29.1 |
| Book Value | (214.4) | (206.3) | (46.7) | (70.9) | (97.8) | (118.1) | 64.5 | 200.0 | 231.2 | 259.2 | 229.3 | 238.4 | 157.9 | 124.3 | - | (80.9) | - | - |
| Tangible Book Value | (574.5) | (580.1) | (536.4) | (417.8) | (438.3) | (459.7) | (488.0) | (510.1) | (533.4) | (530.7) | (551.2) | (578.4) | (649.6) | (678.3) | - | (348.9) | - | - |