| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 27.0 | 39.0 | 52.9 | 98.3 | 13.9 | 75.4 | - |
| Restricted Cash | 0.6 | 24.9 | 31.8 | 16.5 | 16.5 | 16.5 | - |
| Short Term Investments | 0.2 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 27.2 | 39.0 | 52.9 | 98.3 | 13.9 | 75.4 | - |
| Receivables | |||||||
| Accounts Receivable | 12.1 | 7.7 | 29.7 | 25.3 | - | 10.4 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.2 | 2.0 | 3.3 | 6.1 | - | 4.6 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 2.0 | 3.1 | 0.8 | 21.6 | - | 22.7 | - |
| Accumulated Depreciation | 0.4 | 1.0 | 0.7 | 1.9 | - | 2.8 | |
| Current Liabilities | |||||||
| Accounts Payable | 3.7 | 3.1 | 14.9 | 26.0 | - | 7.2 | - |
| Short Term Debt | - | - | - | - | - | 0.0 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 16.1 | 23.5 | 23.4 | - | 0.8 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,017.0 | 832.7 | 799.7 | 773.0 | - | 0.0 | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | 0.0 | - |
| Net debt | - | - | - | - | - | (75.4) | - |
| (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 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 80.0 | 27.0 | 58.3 | 43.5 | 23.0 | 39.0 | 29.0 | 47.5 | 56.6 | 52.9 | 68.2 | 84.5 | 50.8 | 98.3 | 159.9 | |||||||||
| Other Current Assets | 14.9 | 2.2 | 3.3 | 6.1 | - | 7.0 | - |
| Assets Held For Sale | 0.0 | 17.5 | - | - | - | - | - |
| Total Current Assets | 72.2 | 183.8 | 181.1 | 326.5 | - | 132.1 | - |
| - |
| Property,Plant & Equipment Net | 1.7 | 2.1 | 0.1 | 19.7 | - | 20.0 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 11.1 | 0.0 | - | - | - | - | - |
| Goodwill | 64.7 | 68.0 | 68.0 | 15.9 | 233.4 | 233.4 | 16.9 |
| Intangible Assets | 5.6 | 2.9 | 2.9 | 55.8 | - | 62.2 | - |
| Operating Lease Right Of Use Assets | 0.0 | 7.9 | 11.5 | 19.6 | - | 1.8 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.2 | 10.4 | 13.3 | 22.5 | - | 5.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 162.8 | 269.4 | 265.3 | 455.5 | - | 468.4 | - |
| Deferred Revenue Current | 0.8 | 0.0 | 4.3 | 4.0 | - | 4.3 | - |
| Operating Lease Liabilities Current | 0.5 | 3.8 | 3.6 | 3.0 | - | 1.0 | - |
| Accrued Expenses | 6.0 | 3.3 | 16.0 | 15.5 | - | 14.8 | - |
| Other Current Liabilities | - | - | - | 3.8 | - | 1.9 | - |
| Total Current Liabilities | 33.0 | 137.7 | 100.5 | 92.1 | - | 51.1 | - |
| - |
| Deferred Revenue Non-Current | - | 2.6 | 3.2 | 3.1 | - | 4.1 | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | - | 0.1 | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 16.1 | 23.5 | 23.4 | - | 3.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 50.0 | 206.5 | 129.6 | 119.4 | - | 58.6 | - |
| - |
| Retained Earnings | (905.2) | (798.0) | (751.3) | (676.4) | - | (112.5) | - |
| Accumulated Other Comprehensive Income | 0.9 | (0.8) | (0.1) | (0.3) | - | 0.2 | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 0.0 | 29.0 | 87.4 | 239.8 | - | - | - |
| Total Stockholders Equity | 112.8 | 33.9 | 48.3 | 96.3 | - | (29.2) | - |
| Total Equity | 112.8 | 62.9 | 135.7 | 336.1 | - | (29.2) | - |
| Working Capital | 39.2 | 46.1 | 80.6 | 234.3 | - | 81.0 | - |
| Book Value | 112.8 | 33.9 | 48.3 | 96.3 | - | (29.2) | - |
| Tangible Book Value | 42.6 | (37.0) | (22.6) | 24.6 | - | (324.9) | - |
| 126.8 |
| 355.2 |
| 13.9 |
| 22.1 |
| 50.1 |
| 70.2 |
| - |
| - |
| - |
| Restricted Cash | 2.6 | 0.6 | 6.1 | 18.0 | 19.8 | 24.9 | 35.3 | 34.0 | 44.0 | 31.8 | 28.3 | 24.9 | 19.3 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | 16.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 80.0 | 27.0 | 58.3 | 43.5 | 23.0 | 39.0 | 29.0 | 47.5 | 56.6 | 52.9 | 68.2 | 84.5 | 50.8 | 98.3 | 159.9 | 126.8 | 355.2 | 13.9 | 22.1 | 50.1 | 70.2 | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 9.5 | 12.1 | 12.6 | 23.3 | 28.7 | 7.7 | 26.8 | 24.4 | 37.2 | 29.7 | 21.7 | 21.0 | 25.4 | 25.3 | 22.1 | 21.8 | 19.5 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.6 | 2.2 | 1.7 | 2.1 | 2.8 | 2.0 | 3.9 | 4.4 | 3.6 | 3.3 | 7.3 | 7.8 | 7.6 | 6.1 | 6.1 | 7.7 | 8.4 | - | ||||||
| Other Current Assets | 13.6 | 14.9 | 2.5 | 2.3 | 3.0 | 2.2 | 4.1 | 4.5 | 4.0 | 3.3 | 7.3 | 7.8 | 7.6 | 6.1 | 6.1 | 7.7 | 8.4 | |||||||
| Assets Held For Sale | - | - | 20.9 | - | 3.5 | 17.5 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 125.0 | 72.2 | 120.5 | 110.5 | 92.5 | 183.8 | 1,097.8 | 1,157.4 | 1,490.3 | 882.6 | 694.2 | 829.2 | 282.3 | 326.5 | 459.0 | 532.8 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 2.7 | 2.0 | 3.1 | 3.2 | 3.2 | 3.1 | 2.7 | 2.8 | 2.3 | 0.8 | 26.0 | 24.4 | 23.0 | 21.6 | 32.1 | 23.2 | 11.9 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.4 | 0.4 | 1.5 | 1.4 | 1.2 | 1.0 | 0.9 | 0.9 | 0.8 | 0.7 | 5.5 | 4.2 | 2.9 | 1.9 | 2.8 | 1.9 | 1.2 | |||||||
| Property,Plant & Equipment Net | 2.3 | 1.7 | 1.5 | 1.8 | 2.0 | 2.1 | 1.8 | 1.9 | 1.5 | 0.1 | 20.5 | 20.2 | 20.1 | 19.7 | 29.4 | 21.3 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | 10.9 | 11.1 | 11.5 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 64.7 | 64.7 | 64.7 | 64.7 | 68.0 | 68.0 | 68.0 | 68.0 | 68.0 | 68.0 | 66.5 | 66.9 | 15.9 | 15.9 | 137.2 | 1,527.1 | 1,527.1 | 233.4 | ||||||
| Intangible Assets | 5.6 | 5.6 | 5.6 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 2.9 | 41.7 | 67.7 | 54.4 | 55.8 | 214.4 | 377.7 | 383.1 | |||||||
| Operating Lease Right Of Use Assets | - | - | 5.3 | 7.1 | 7.4 | 7.9 | 10.1 | 10.5 | 10.8 | 11.5 | 21.1 | 21.9 | 22.6 | 19.6 | 20.4 | 21.2 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | 4.8 | 4.2 | 7.6 | 10.3 | 11.0 | 10.4 | 12.3 | 12.7 | 12.8 | 13.3 | 23.7 | 24.5 | 25.4 | 22.5 | 23.4 | 24.1 | 19.9 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 213.4 | 162.8 | 258.3 | 190.1 | 176.3 | 269.4 | 1,182.7 | 1,242.9 | 1,575.5 | 966.9 | 846.7 | 1,023.7 | 413.3 | 455.5 | 878.5 | 2,498.1 | ||||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 2.5 | 3.7 | 1.0 | 5.4 | 7.2 | 1.8 | 7.4 | 5.9 | 5.7 | 14.9 | 3.7 | 5.0 | 8.9 | 26.0 | 11.0 | 13.6 | 12.3 | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 0.0 | 0.8 | 0.8 | 1.6 | 1.5 | 0.0 | 2.0 | 2.3 | 3.3 | 4.3 | 4.4 | 3.8 | 3.8 | 4.0 | 3.8 | 4.1 | 4.4 | |||||||
| Operating Lease Liabilities Current | 0.1 | 0.5 | - | - | - | - | - | - | - | - | - | - | 3.3 | 3.0 | 2.3 | 1.0 | ||||||||
| Accrued Expenses | 6.4 | 6.0 | 4.7 | 17.4 | 16.2 | 3.3 | 14.9 | 15.7 | 18.0 | 16.0 | 19.1 | 17.8 | 13.9 | 15.5 | 16.9 | 18.0 | 19.9 | - | ||||||
| Other Current Liabilities | 0.1 | 2.7 | - | - | - | - | - | - | - | - | - | - | 4.3 | 3.8 | 3.4 | 2.1 | 3.2 | |||||||
| Total Current Liabilities | 30.3 | 33.0 | 53.8 | 93.2 | 58.4 | 143.8 | 1,041.9 | 1,077.4 | 1,398.3 | 802.1 | 593.6 | 721.0 | 84.3 | 92.1 | 184.3 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.2 | 10.2 | 13.8 | 14.3 | 15.8 | 20.4 | 21.4 | 22.5 | 23.5 | 24.5 | 25.5 | 26.3 | 23.4 | 24.2 | 21.9 | ||||||||
| Deferred Revenue Non-Current | - | - | - | 2.1 | 2.3 | 2.6 | 2.6 | 2.8 | 2.9 | 3.2 | 2.9 | 2.5 | 2.7 | 3.1 | 3.6 | 3.9 | 4.1 | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 2.7 | 22.4 | 8.4 | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 0.2 | 0.2 | 10.2 | 13.8 | 19.3 | 15.8 | 20.4 | 21.4 | 22.5 | 23.5 | 37.6 | 38.9 | 26.3 | 23.4 | 24.8 | 22.4 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 42.5 | 50.0 | 129.7 | 132.3 | 94.8 | 206.5 | 1,080.7 | 1,140.3 | 1,444.6 | 831.2 | 635.7 | 763.9 | 115.1 | 119.4 | 219.7 | 273.5 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,086.7 | 1,017.0 | 934.9 | 840.7 | 835.1 | 832.7 | 829.5 | 824.0 | 816.8 | 799.7 | 794.2 | 791.2 | 780.0 | 773.0 | 763.2 | 718.6 | 580.0 | |||||||
| Retained Earnings | (916.8) | (905.2) | (819.9) | (805.0) | (790.3) | (798.0) | (778.8) | (775.9) | (759.5) | (751.3) | (724.6) | (707.3) | (690.4) | (676.4) | (577.5) | (109.4) | (105.5) | |||||||
| Accumulated Other Comprehensive Income | 1.0 | 0.9 | (0.6) | (0.4) | (0.8) | (0.8) | (0.2) | (0.3) | (0.3) | (0.1) | (0.3) | (0.2) | (0.4) | (0.3) | (0.4) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 0.0 | 0.0 | 14.2 | 22.5 | 37.5 | 29.0 | 51.5 | 54.8 | 73.9 | 87.4 | 141.7 | 176.1 | 209.0 | 239.8 | 473.5 | 1,615.6 | 1,790.8 | |||||||
| Total Stockholders Equity | 170.9 | 112.8 | 114.4 | 35.3 | 44.1 | 33.9 | 50.5 | 47.8 | 57.0 | 48.3 | 69.3 | 83.8 | 89.3 | 96.3 | 185.3 | 609.1 | 474.5 | |||||||
| Total Equity | 170.9 | 112.8 | 128.6 | 57.8 | 81.6 | 62.9 | 102.0 | 102.6 | 130.9 | 135.7 | 211.1 | 259.9 | 298.3 | 336.1 | 658.8 | 2,224.7 | 2,265.3 | - | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (22.1) | |||||
| Working Capital | 94.7 | 39.2 | 66.7 | 17.3 | 34.1 | 40.0 | 55.8 | 80.0 | 92.0 | 80.6 | 100.6 | 108.2 | 198.0 | 234.3 | 274.7 | 312.7 | 355.1 | - | ||||||
| Book Value | 170.9 | 112.8 | 114.4 | 35.3 | 44.1 | 33.9 | 50.5 | 47.8 | 57.0 | 48.3 | 69.3 | 83.8 | 89.3 | 96.3 | 185.3 | 609.1 | 474.5 | - | ||||||
| Tangible Book Value | 100.7 | 42.6 | 44.2 | (32.3) | (26.8) | (37.0) | (20.4) | (23.1) | (13.9) | (22.6) | (38.9) | (50.7) | 19.0 | 24.6 | (166.2) | (1,295.7) | (1,435.7) | |||||||
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 428.0 |
| - |
| 0.8 |
| 1.0 |
| 1.2 |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 233.4 |
| 233.4 |
| 233.4 |
| 233.4 |
| - |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2,384.0 |
| - |
| 208.2 |
| 208.4 |
| 208.6 |
| 208.8 |
| 201.5 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 220.1 |
| 72.9 |
| - |
| 6.1 |
| 4.1 |
| 3.1 |
| 0.9 |
| - |
| - |
| 16.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.7 |
| - |
| 43.0 |
| 42.7 |
| 64.2 |
| 30.7 |
| 7.0 |
| - |
| - |
| 0.0 |
| 22.3 |
| 43.5 |
| 0.0 |
| 5.0 |
| - |
| - |
| (42.1) |
| (17.3) |
| (38.5) |
| (29.3) |
| (0.0) |
| - |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (42.1) |
| (41.7) |
| (62.9) |
| (29.2) |
| (26.6) |
| - |
| (42.1) |
| (41.7) |
| (62.9) |
| (29.2) |
| (26.6) |
| - |
| (50.1) |
| (70.2) |
| - |
| - |
| - |
| (5.3) |
| (3.1) |
| (1.9) |
| 0.5 |
| - |
| - |
| (42.1) |
| (41.7) |
| (62.9) |
| (29.2) |
| (26.6) |
| - |
| - |
| (275.6) |
| (275.0) |
| (296.3) |
| (262.7) |
| - |
| - |