| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 87.1 | 50.1 | 32.6 | 12.6 | 68.9 | 9.7 | - | - |
| Restricted Cash | 5.5 | 0.0 | 0.0 | 0.0 | 101.0 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.1 | 50.1 | 32.6 | 12.6 | 68.9 | 9.7 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 22.7 | 39.0 | 21.9 | 30.1 | 28.6 | 21.4 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 14.5 | 3.8 | 4.4 | 10.3 | 7.0 | 0.6 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 4.0 | 3.5 | 2.3 | 2.3 | - | - | - | - |
| Accumulated Depreciation | 2.4 | 1.9 | 1.3 | 0.9 | 0.4 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 6.1 | 8.5 | 11.0 | 15.4 | 5.5 | 2.7 | - | - |
| Short Term Debt | 16.6 | 0.8 | 1.2 | 2.1 | 4.2 | 1.1 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 90.5 | 135.4 | 156.2 | 192.3 | 190.4 | 105.9 | - | - |
| Operating Lease Liabilities Non-Current | 6.7 | 9.1 | 4.3 | 5.1 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | 107.0 | 136.2 | 157.4 | 194.4 | 194.6 | 107.0 | - | - |
| Net debt | 19.9 | 86.1 | 124.8 | 181.7 | 125.7 | 97.3 | ||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q4 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 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 100.7 | 87.1 | 456.6 | 390.8 | 107.6 | 50.1 | 21.8 | 12.6 | 22.0 | 29.8 | 60.0 | 68.9 | - | - | - | - | - | |
| Restricted Cash | 6.0 | 5.5 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 101.0 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 100.7 | 87.1 | 456.6 | 390.8 | 107.6 | 50.1 | 21.8 | 12.6 | 22.0 | 29.8 | 60.0 | 68.9 | - | - | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 22.8 | 22.7 | 24.4 | 28.3 | 34.6 | 39.0 | 32.7 | 30.1 | 31.7 | 28.5 | 26.6 | 28.6 | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 4.2 | 6.1 | 5.6 | 3.4 | 3.9 | 8.5 | 10.5 | 15.4 | 7.4 | 6.4 | 6.6 | 5.5 | 0.0 | 0.0 | 0.1 | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.0 | 90.5 | 104.9 | 102.7 | 100.6 | 135.4 | 146.5 | 192.3 | 191.8 | 191.3 | 190.9 | 190.4 | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 16.6 | 107.0 | 104.9 | 103.1 | 101.4 | 136.2 | 147.8 | 194.4 | 192.6 | 193.3 | 193.9 | 194.6 | - | - | - | - | ||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 330.5 | 93.8 | 63.8 | 54.3 | 206.2 | 34.3 | - | - |
| 0.0 |
| - |
| - |
| Property,Plant & Equipment Net | 1.6 | 1.6 | 1.0 | 1.4 | 1.1 | 0.9 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 241.1 | 119.1 | 48.7 | 48.7 | 91.6 | 91.3 | 0.0 | - |
| Intangible Assets | 139.5 | 119.1 | 82.0 | 85.7 | 83.6 | 90.5 | - | - |
| Operating Lease Right Of Use Assets | 7.1 | 9.3 | 4.0 | 4.6 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | 0.0 | 0.1 | 0.0 | 0.8 | - | - |
| Other Non-Current Assets | 0.9 | 1.0 | 0.4 | 0.5 | 0.8 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 894.5 | 343.8 | 199.9 | 195.3 | 383.3 | 218.4 | - | - |
| - |
| - |
| Deferred Revenue Current | 14.8 | 2.5 | 0.9 | 2.0 | 4.2 | 0.5 | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.1 | 0.8 | 0.8 | 0.0 | - | - | - |
| Accrued Expenses | 19.6 | 19.5 | 16.2 | 13.4 | 10.7 | 7.3 | - | - |
| Other Current Liabilities | 10.5 | 0.1 | 0.6 | 2.1 | 0.5 | 0.4 | - | - |
| Total Current Liabilities | 185.5 | 203.0 | 69.1 | 35.8 | 70.0 | 12.1 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 0.0 | 0.3 | 0.0 | 0.2 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.0 | 0.0 | 0.3 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 282.7 | 347.5 | 229.9 | 233.2 | 261.0 | 118.0 | - | - |
| - |
| - |
| Retained Earnings | (865.6) | (571.6) | (276.1) | (253.1) | (131.4) | (7.8) | - | - |
| Accumulated Other Comprehensive Income | (0.1) | 0.1 | 0.0 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 611.9 | (3.7) | (30.0) | 9.8 | 159.7 | 100.4 | 11.7 | 6.2 |
| Total Equity | 611.9 | (3.7) | (30.0) | 9.8 | 159.7 | 100.4 | 11.7 | 6.2 |
| - |
| - |
| Working Capital | 145.0 | (109.2) | (5.3) | 18.6 | 136.2 | 22.3 | - | - |
| Book Value | 611.9 | (3.7) | (30.0) | 9.8 | 159.7 | 100.4 | 11.7 | 6.2 |
| Tangible Book Value | 231.3 | (241.9) | (160.7) | (124.6) | (15.6) | (81.4) | 11.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 14.9 | 14.5 | 6.5 | 4.4 | 5.5 | 3.8 | 8.8 | 10.3 | 5.1 | 8.1 | 6.6 | 7.0 | 0.3 | 0.4 | 0.8 | - | - | - |
| Other Current Assets | - | - | 1.5 | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 394.0 | 330.5 | 619.8 | 424.3 | 148.2 | 93.8 | 65.7 | 54.3 | 60.0 | 67.7 | 96.1 | 206.2 | 1.3 | 2.0 | 3.0 | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1.7 | 1.6 | 1.4 | 1.4 | 1.5 | 1.6 | 1.3 | 1.4 | 1.5 | 1.4 | 1.3 | 1.1 | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 238.7 | 241.1 | 48.4 | 48.4 | 119.1 | 119.1 | 48.7 | 48.7 | 67.1 | 67.2 | 91.6 | 91.6 | - | - | - | 0.0 | 0.0 | - |
| Intangible Assets | 137.4 | 139.5 | 112.7 | 115.6 | 117.6 | 119.1 | 83.8 | 85.7 | 87.6 | 89.5 | 82.0 | 83.6 | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.8 | 7.1 | 7.3 | 8.6 | 8.9 | 9.3 | 4.5 | 4.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.9 | 1.4 | 1.0 | 1.0 | 1.0 | 0.5 | 0.5 | 0.7 | 0.7 | 0.7 | 0.8 | 0.1 | 0.2 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 861.7 | 894.5 | 919.8 | 599.4 | 396.3 | 343.8 | 204.6 | 195.3 | 216.9 | 226.5 | 271.8 | 383.3 | 360.3 | 361.0 | 361.8 | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 16.6 | 16.6 | 0.0 | 0.4 | 0.8 | 0.8 | 1.3 | 2.1 | 0.8 | 1.9 | 3.1 | 4.2 | - | - | - | - | - | - |
| Deferred Revenue Current | 11.3 | 14.8 | 3.5 | 4.5 | 3.0 | 2.5 | 2.3 | 2.0 | 4.8 | 3.7 | 2.8 | 4.2 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.8 | 0.8 | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 15.6 | 19.6 | 18.3 | 16.6 | 20.7 | 19.5 | 18.3 | 13.4 | 17.5 | 16.0 | 17.0 | 10.7 | 2.3 | 1.1 | 0.4 | - | - | - |
| Other Current Liabilities | 6.1 | 10.5 | 2.4 | 2.5 | 2.1 | 0.1 | 2.1 | 2.1 | 2.3 | 0.9 | 0.6 | 0.5 | 0.0 | 0.0 | 0.0 | - | - | - |
| Total Current Liabilities | 64.8 | 185.5 | 197.9 | 221.6 | 89.1 | 203.0 | 63.8 | 35.8 | 32.7 | 28.8 | 30.2 | 70.0 | 2.4 | 1.2 | 0.4 | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.5 | 6.7 | 7.0 | 8.5 | 8.8 | 9.1 | 4.9 | 5.1 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 0.7 | 0.0 | 0.4 | 0.4 | 0.4 | 0.2 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.1 | 0.3 | 0.3 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 71.3 | 282.7 | 309.7 | 332.8 | 198.5 | 347.5 | 216.0 | 233.2 | 225.0 | 220.7 | 221.8 | 261.0 | 15.3 | 14.2 | 13.2 | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (922.3) | (865.6) | (859.7) | (862.2) | (633.6) | (571.6) | (236.6) | (253.1) | (223.2) | (207.1) | (150.2) | (131.4) | (13.9) | (2.4) | (0.6) | - | - | - |
| Accumulated Other Comprehensive Income | (0.8) | (0.1) | (0.2) | (0.1) | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | 57.4 | 0.0 | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 790.4 | 611.9 | 610.0 | 266.6 | 197.8 | (3.7) | (11.4) | (37.9) | (8.1) | 5.8 | 50.1 | 122.4 | 91.7 | 94.8 | 98.0 | 0.0 | 11.7 | 6.2 |
| Total Equity | 790.4 | 611.9 | 610.0 | 266.6 | 197.8 | (3.7) | (11.4) | (37.9) | (8.1) | 5.8 | 50.1 | 122.4 | 91.7 | 94.8 | 98.0 | 0.0 | 11.7 | 6.2 |
| - |
| - |
| Net debt | (84.1) | 19.9 | (351.7) | (287.8) | (6.2) | 86.1 | 126.0 | 181.7 | 170.6 | 163.4 | 133.9 | 125.7 | - | - | - | - | - | - |
| Working Capital | 329.3 | 145.0 | 421.8 | 202.6 | 59.1 | (109.2) | 1.9 | 18.6 | 27.3 | 38.9 | 66.0 | 136.2 | (1.1) | 0.8 | 2.6 | - | - | - |
| Book Value | 790.4 | 611.9 | 610.0 | 266.6 | 197.8 | (3.7) | (11.4) | (37.9) | (8.1) | 5.8 | 50.1 | 122.4 | 91.7 | 94.8 | 98.0 | 0.0 | 11.7 | 6.2 |
| Tangible Book Value | 414.2 | 231.3 | 448.9 | 102.5 | (38.9) | (241.9) | (143.9) | (172.2) | (162.8) | (150.8) | (123.6) | (52.9) | - | - | - | 0.0 | 11.7 | - |