| (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 | Q4 FY 22 | Q4 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 130.9 | 104.1 | 86.1 | 123.8 | 95.8 | 227.4 | 657.1 | 705.9 | 758.5 | 239.6 | 163.1 | - | - | - | - | ||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 104.1 | 227.4 | 239.6 | 268.6 | 310.3 | - | - | - | - | - | - |
| Restricted Cash | 1.5 | 1.4 | 0.8 | 0.3 | 0.3 | 0.8 | 0.8 | 0.1 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 104.1 | 227.4 | 239.6 | 268.6 | 310.3 | - | - | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 24.0 | 0.0 | 0.1 | - | 0.0 | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 33.2 | 4.1 | 0.0 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 76.5 | 67.3 | 35.0 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 44.4 | 34.6 | |||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 3.1 | 2.0 | 0.1 | 0.2 | 0.4 | 2.3 | 1.1 | 2.0 | 1.9 | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | 0.0 | 0.3 | 0.8 | - | - |
| Operating Lease Liabilities Non-Current | 66.8 | 49.6 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,570.1 | 1,555.6 | 1,018.9 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | - | - | - | 0.0 | 0.3 | 0.8 | - | - |
| Net debt | - | - | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | 1.5 | 1.0 | 1.0 | 0.8 | 0.3 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.7 | 0.7 | - | 0.1 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 130.9 | 104.1 | 86.1 | 123.8 | 95.8 | 227.4 | 657.1 | 705.9 | 758.5 | 239.6 | 163.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 27.7 | 24.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | 33.2 | 33.2 | 27.7 | 23.9 | 14.6 | 4.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 77.0 | 76.5 | 85.3 | 67.9 | 68.8 | 67.3 | 59.6 | 51.6 | 44.8 | 35.0 | 48.9 | - | 48.3 | 42.9 | 50.4 | 35.9 | 36.8 | 37.8 | |||||||||
| Other Current Assets | - | - | - | 0.0 | 1.6 | 1.6 | - | - | - | - | - | - | - | - | 1.0 | 0.2 | 0.3 | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 368.8 | 435.9 | 514.6 | 574.3 | 615.8 | 660.9 | 718.1 | 758.6 | 804.3 | 275.3 | 212.3 | - | 288.1 | 197.0 | 228.9 | 248.7 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 45.8 | 44.4 | 42.8 | 41.7 | 37.7 | 34.6 | 35.3 | 32.3 | 30.3 | 28.8 | - | - | 16.4 | 14.7 | 12.3 | 10.4 | 9.2 | ||||||||||
| Property,Plant & Equipment Net | 61.9 | 63.6 | 66.9 | 66.5 | 58.0 | 49.6 | 44.3 | 32.9 | 33.4 | 34.9 | 32.5 | - | 33.5 | 38.0 | 32.8 | 31.0 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Intangible Assets | 19.0 | 19.8 | 20.3 | 12.9 | 12.5 | 12.4 | - | - | - | - | - | - | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | |||||||||
| Operating Lease Right Of Use Assets | 72.6 | 64.9 | 56.6 | 58.6 | 56.3 | 55.5 | 60.5 | 57.7 | 59.1 | 60.8 | 13.2 | - | 21.2 | 51.6 | 49.5 | 25.1 | |||||||||||
| Deferred Tax Assets | 3.6 | 3.6 | 2.4 | 2.4 | 2.8 | 3.2 | 3.4 | 3.2 | 3.3 | 3.1 | 2.4 | - | 2.0 | 1.8 | 0.4 | 0.4 | 0.4 | ||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 527.1 | 589.1 | 661.9 | 721.0 | 746.3 | 782.7 | 827.5 | 853.6 | 901.4 | 375.4 | 263.8 | - | 349.7 | 294.2 | 317.1 | 310.5 | 337.7 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 1.9 | 3.1 | 11.0 | 5.4 | 4.5 | 2.0 | 1.4 | 1.1 | 1.4 | 0.1 | 0.3 | - | 2.3 | 2.3 | 2.0 | 0.6 | 1.1 | 1.1 | 2.7 | 3.1 | - | 2.0 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | 4.8 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | 3.1 | 4.6 | 4.8 | 3.3 | 3.0 | 3.0 | 3.6 | 4.2 | 4.8 | 5.1 | 3.8 | - | 3.7 | 3.6 | 3.4 | 3.9 | |||||||||||
| Accrued Expenses | 46.8 | 55.8 | 52.3 | 51.4 | 49.7 | 52.3 | 47.5 | 35.6 | 37.8 | 39.6 | 34.7 | - | 24.7 | 27.8 | 25.4 | 22.8 | 22.5 | 21.4 | |||||||||
| Other Current Liabilities | 2.6 | 2.0 | 2.4 | 2.1 | 2.4 | 0.5 | 0.4 | 0.4 | 0.6 | 0.5 | - | - | 0.6 | 0.5 | 0.4 | 0.2 | 1.0 | ||||||||||
| Total Current Liabilities | 63.6 | 73.4 | 83.1 | 68.2 | 66.6 | 60.7 | 52.5 | 40.9 | 44.0 | 44.7 | 38.8 | - | 30.6 | 33.6 | 30.8 | 27.3 | |||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | 0.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 76.9 | 66.8 | 61.0 | 61.3 | 54.7 | 49.6 | 48.7 | 45.8 | 46.5 | 47.9 | 11.3 | - | 19.6 | 50.6 | 49.5 | 24.3 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | 253.4 | 244.6 | 248.9 | 238.7 | 228.5 | 170.9 | 52.4 | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.1 | - | - | - | - | - | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 418.2 | 410.9 | 396.5 | 374.5 | 375.2 | 355.4 | 350.5 | 325.8 | 319.4 | 263.9 | 102.7 | - | 50.2 | 84.2 | 80.3 | 51.6 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - |
| Additional Paid In Capital | 1,573.7 | 1,570.1 | 1,566.7 | 1,562.8 | 1,558.5 | 1,555.6 | 1,549.4 | 1,545.1 | 1,542.1 | 1,018.9 | 851.8 | - | 716.5 | 595.0 | 590.4 | 586.1 | |||||||||||
| Retained Earnings | (1,458.4) | (1,386.8) | (1,296.4) | (1,217.3) | (1,169.4) | (1,099.2) | (1,071.6) | (989.5) | (931.3) | (878.6) | (643.2) | - | (412.5) | (379.2) | (336.4) | (299.1) | (267.0) | ||||||||||
| Accumulated Other Comprehensive Income | (6.6) | (5.4) | (4.9) | 0.9 | (18.1) | (29.2) | (0.9) | (27.9) | (28.9) | (29.0) | (47.6) | - | (4.6) | (5.9) | (17.3) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 108.8 | 178.1 | 265.5 | 346.5 | 371.1 | 427.3 | 477.0 | 527.8 | 582.0 | 111.5 | 161.2 | 313.3 | 299.6 | 210.0 | 236.8 | 259.0 | 287.5 | ||||||||||
| Total Equity | 108.8 | 178.1 | 265.5 | 346.5 | 371.1 | 427.3 | 477.0 | 527.8 | 582.0 | 111.5 | 161.2 | 313.3 | 299.6 | 210.0 | 236.8 | 259.0 | 287.5 | 254.8 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | - | 0.3 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 305.2 | 362.5 | 431.5 | 506.1 | 549.2 | 600.2 | 665.6 | 717.7 | 760.3 | 230.6 | 173.5 | - | 257.5 | 163.4 | 198.1 | 221.5 | 254.9 | 224.3 | |||||||||
| Book Value | 108.8 | 178.1 | 265.5 | 346.5 | 371.1 | 427.3 | 477.0 | 527.8 | 582.0 | 111.5 | 161.2 | 313.3 | 299.6 | 210.0 | 236.8 | 259.0 | 287.5 | 254.8 | |||||||||
| Tangible Book Value | 89.9 | 158.3 | 245.2 | 333.5 | 358.6 | 415.0 | - | - | - | - | - | - | 299.4 | 209.9 | 236.6 | 258.8 | 287.3 | ||||||||||
| 40.6 |
| 36.3 |
| 42.9 |
| 37.8 |
| 15.4 |
| 5.4 |
| - |
| - |
| Other Current Assets | 0.0 | 1.6 | 0.0 | - | 0.2 | 0.0 | 0.3 | 0.0 | 0.0 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 435.9 | 660.9 | 275.3 | 309.5 | 347.0 | 197.0 | 249.3 | 233.0 | 142.5 | - | - |
| 28.8 |
| - |
| 22.7 |
| 14.7 |
| 8.6 |
| 3.7 |
| 1.5 |
| - |
| - |
| Property,Plant & Equipment Net | 63.6 | 49.6 | 34.9 | 31.0 | 33.5 | 38.0 | 28.2 | 20.0 | 6.2 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 19.8 | 12.4 | 0.0 | - | 0.1 | 0.2 | 0.3 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 64.9 | 55.5 | 60.8 | 17.4 | 18.8 | 51.6 | 23.4 | - | - | - | - |
| Deferred Tax Assets | 3.6 | 3.2 | 3.1 | 2.0 | 1.8 | 1.8 | 0.4 | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 589.1 | 782.7 | 375.4 | 364.0 | 405.6 | 294.2 | 303.5 | 254.2 | 148.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | 3.5 | 0.0 | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.6 | 3.0 | 5.1 | 4.2 | 4.5 | 3.6 | 2.5 | - | - | - | - |
| Accrued Expenses | 55.8 | 52.3 | 39.6 | 24.5 | 23.7 | 27.8 | 21.4 | 19.1 | 3.1 | - | - |
| Other Current Liabilities | 2.0 | 0.5 | 0.5 | - | 0.2 | 0.5 | 0.7 | 0.4 | 0.6 | - | - |
| Total Current Liabilities | 73.4 | 60.7 | 44.7 | 28.8 | 28.6 | 33.6 | 25.0 | 21.1 | 5.0 | - | - |
| 47.9 |
| 15.1 |
| 16.5 |
| 50.6 |
| 23.7 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 244.6 | 170.9 | 48.8 | 47.0 | 0.0 | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.4 | 0.4 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 410.9 | 355.4 | 263.9 | 92.9 | 92.2 | 84.2 | 48.7 | 21.6 | 6.1 | - | - |
| 845.4 |
| 843.1 |
| 595.0 |
| 500.6 |
| 361.3 |
| 194.4 |
| - |
| - |
| Retained Earnings | (1,386.8) | (1,099.2) | (878.6) | (558.4) | (521.3) | (379.2) | (237.2) | (113.3) | (47.9) | - | - |
| Accumulated Other Comprehensive Income | (5.4) | (29.2) | (29.0) | (16.0) | (8.6) | (5.9) | (8.7) | (15.5) | (3.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 178.1 | 427.3 | 111.5 | 271.1 | 313.3 | 210.0 | 254.8 | 232.6 | 142.6 | 30.7 | 10.5 |
| Total Equity | 178.1 | 427.3 | 111.5 | 271.1 | 313.3 | 210.0 | 254.8 | 232.6 | 142.6 | 30.7 | 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 362.5 | 600.2 | 230.6 | 280.6 | 318.4 | 163.4 | 224.3 | 211.9 | 137.4 | - | - |
| Book Value | 178.1 | 427.3 | 111.5 | 271.1 | 313.3 | 210.0 | 254.8 | 232.6 | 142.6 | 30.7 | 10.5 |
| Tangible Book Value | 158.3 | 415.0 | 111.5 | - | 313.3 | 209.9 | 254.6 | 232.6 | 142.6 | - | - |
| 30.1 |
| 25.8 |
| - |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.9 |
| 249.3 |
| 260.2 |
| 292.7 |
| - |
| 233.0 |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 6.8 |
| 5.8 |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| 29.8 |
| 28.2 |
| 28.4 |
| 26.0 |
| - |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 23.7 |
| 23.4 |
| 24.1 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 303.5 |
| 314.6 |
| 346.1 |
| - |
| 254.2 |
| - |
| - |
| 142.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.5 |
| 2.3 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.5 |
| 17.2 |
| - |
| 19.1 |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.5 |
| 1.3 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| 26.1 |
| 25.0 |
| 20.6 |
| 22.3 |
| - |
| 21.1 |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 23.7 |
| 24.4 |
| 25.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 50.2 |
| 48.7 |
| 45.0 |
| 47.9 |
| - |
| 21.6 |
| - |
| - |
| 5.2 |
| - |
| - |
| 580.8 |
| 500.6 |
| 494.1 |
| 486.4 |
| - |
| 361.3 |
| - |
| - |
| 195.6 |
| - |
| - |
| (237.2) |
| (196.2) |
| (169.0) |
| - |
| (113.3) |
| - |
| - |
| - |
| - |
| - |
| (28.2) |
| (26.4) |
| (8.7) |
| (28.4) |
| (19.3) |
| - |
| (15.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.8 |
| 269.6 |
| 298.2 |
| 217.9 |
| 232.6 |
| 267.1 |
| 127.1 |
| 137.5 |
| 30.7 |
| 10.5 |
| 269.6 |
| 298.2 |
| 217.9 |
| 232.6 |
| 267.1 |
| 127.1 |
| 137.5 |
| 30.7 |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 239.6 |
| 270.4 |
| - |
| 211.9 |
| - |
| - |
| - |
| - |
| - |
| 269.6 |
| 298.2 |
| 217.9 |
| 232.6 |
| 267.1 |
| 127.1 |
| 137.5 |
| 30.7 |
| 10.5 |
| 254.6 |
| - |
| - |
| - |
| 232.6 |
| - |
| - |
| - |
| - |
| - |