| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 11.1 | 6.7 | 20.7 | 13.3 | 20.6 | 0.4 | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11.1 | 6.7 | 20.7 | 13.3 | 20.6 | 0.4 | - |
| Receivables | |||||||
| Accounts Receivable | 130.6 | 105.1 | 87.6 | 64.4 | 38.5 | 24.2 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 17.7 | 19.6 | 11.8 | 7.1 | 4.9 | 2.3 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 37.0 | 34.6 | 22.9 | 18.8 | 16.1 | - | - |
| Accumulated Depreciation | 22.1 | 18.6 | 14.8 | 12.3 | 10.7 | ||
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 57.6 | 38.1 | 28.8 | 27.2 | 12.9 | - | - |
| Operating Lease Liabilities Non-Current | 40.4 | 37.1 | 37.7 | 28.1 | 0.0 | - | |
| Common Equity | |||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | |
| Supplementary Data | |||||||
| Total Debt | 57.6 | 38.1 | 28.8 | 27.2 | 12.9 | - | - |
| Net debt | 46.5 | 31.4 | 8.1 | 13.9 | (7.8) | - | - |
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||
| Cash And Equivalents | 12.0 | 11.1 | 16.2 | 15.5 | 10.7 | 6.7 | 11.7 | 23.1 | 11.7 | 20.7 | 14.4 | 9.7 | 14.3 | 13.3 | 23.8 | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 213.0 | 176.6 | 154.8 | 102.1 | 74.4 | 35.1 | - |
| - |
| - |
| Property,Plant & Equipment Net | 14.9 | 16.0 | 8.1 | 6.5 | 5.4 | 15.4 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 173.6 | 134.7 | 96.4 | 53.2 | 28.5 | 9.2 | - |
| Intangible Assets | 88.6 | 65.4 | 46.3 | 28.0 | 12.3 | 1.1 | - |
| Operating Lease Right Of Use Assets | 45.8 | 42.1 | 40.7 | 30.3 | - | - | - |
| Deferred Tax Assets | 5.8 | 42.0 | 33.8 | 13.8 | 0.0 | - | - |
| Other Non-Current Assets | 1.7 | 1.5 | 1.2 | 1.0 | 0.7 | 0.7 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 579.7 | 505.9 | 402.8 | 255.8 | 138.2 | 63.6 | - |
| Deferred Revenue Current | 11.0 | 7.9 | 7.5 | 6.4 | 4.6 | 1.9 | - |
| Operating Lease Liabilities Current | 12.0 | 11.0 | 9.0 | 6.9 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 214.7 | 135.0 | 126.8 | 69.1 | 32.9 | 23.3 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | 0.0 | 4.3 | 6.5 | - |
| Pension Obligations | 4.7 | 4.7 | 4.7 | 4.8 | 0.0 | - | - |
| Other Non-Current Liabilities | 0.4 | 45.1 | 42.3 | 0.4 | 0.0 | 1.2 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 318.6 | 259.8 | 239.5 | 132.9 | 59.8 | 46.5 | - |
| - |
| Retained Earnings | (10.5) | (23.4) | (26.4) | (19.8) | (24.8) | (25.1) | - |
| Accumulated Other Comprehensive Income | 0.9 | 1.1 | 0.6 | 0.6 | 0.0 | - | - |
| Treasury Stock | - | - | - | 20.8 | 17.5 | 16.0 | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 261.1 | 246.1 | 163.3 | 122.9 | 78.4 | 17.1 | (23.3) |
| Total Equity | 261.1 | 246.1 | 163.3 | 122.9 | 78.4 | 17.1 | (23.3) |
| Working Capital | (1.8) | 41.6 | 28.0 | 33.1 | 41.6 | 11.8 | - |
| Book Value | 261.1 | 246.1 | 163.3 | 122.9 | 78.4 | 17.1 | (23.3) |
| Tangible Book Value | (1.1) | 46.1 | 20.6 | 41.7 | 37.7 | 6.8 | - |
| 25.8 |
| 34.9 |
| 20.6 |
| 38.7 |
| 38.5 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.0 | 11.1 | 16.2 | 15.5 | 10.7 | 6.7 | 11.7 | 23.1 | 11.7 | 20.7 | 14.4 | 9.7 | 14.3 | 13.3 | 23.8 | 25.8 | 34.9 | 20.6 | 38.7 | 38.5 | 0.3 | 0.4 | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 133.9 | 130.6 | 123.5 | 113.1 | 107.4 | 105.1 | 105.4 | 99.4 | 96.0 | 87.6 | 85.2 | 81.9 | 67.2 | 64.4 | 61.6 | 56.9 | 45.4 | 38.5 | 35.0 | 33.3 | 27.7 | 24.2 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 18.5 | 17.7 | 19.6 | 14.2 | 19.5 | 19.6 | 10.9 | 9.5 | 17.4 | 11.8 | 15.9 | 11.7 | 7.7 | 7.1 | 9.8 | 10.0 | 5.4 | 4.9 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 222.1 | 213.0 | 216.9 | 196.7 | 189.0 | 176.6 | 172.9 | 175.4 | 162.9 | 154.8 | 145.4 | 130.3 | 110.1 | 102.1 | 108.2 | 105.1 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 39.4 | 37.0 | 35.7 | 35.6 | 35.8 | 34.6 | 34.8 | - | - | 22.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 22.9 | 22.1 | 21.3 | 20.4 | 19.5 | 18.6 | 17.4 | - | - | 14.8 | - | - | - | - | - | - | - | |||||||||
| Property,Plant & Equipment Net | 16.5 | 14.9 | 14.5 | 15.2 | 16.3 | 16.0 | 17.4 | 18.0 | - | 8.1 | - | - | - | - | 22.7 | 21.8 | 20.7 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 173.6 | 173.6 | 137.4 | 135.9 | 135.9 | 134.7 | 134.1 | 123.6 | 102.5 | 96.4 | 75.7 | 77.1 | 53.1 | 53.2 | 55.3 | 39.6 | 29.1 | 28.5 | ||||||||
| Intangible Assets | 85.6 | 88.6 | 60.7 | 61.4 | 63.9 | 65.4 | 59.5 | 55.8 | 45.5 | 46.3 | 38.2 | 39.8 | 26.6 | 28.0 | 15.7 | 15.0 | 11.8 | |||||||||
| Operating Lease Right Of Use Assets | 46.1 | 45.8 | 43.5 | 42.1 | 43.1 | 42.1 | 41.3 | 40.3 | 40.2 | 40.7 | 38.2 | 39.5 | 31.1 | 30.3 | - | - | ||||||||||
| Deferred Tax Assets | 5.8 | 5.8 | 3.1 | 54.2 | 53.0 | 42.0 | 41.7 | 20.2 | 38.0 | 33.8 | 24.9 | 21.1 | 17.4 | 13.8 | - | - | - | |||||||||
| Other Non-Current Assets | 1.8 | 1.7 | 1.4 | 1.6 | 1.5 | 1.5 | 1.5 | 1.4 | 1.3 | 1.2 | 1.1 | 1.1 | 1.1 | 1.0 | 0.8 | 0.9 | 0.7 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 589.8 | 579.7 | 510.2 | 538.2 | 528.7 | 505.9 | 497.0 | 463.4 | 420.5 | 402.8 | 354.0 | 338.0 | 268.1 | 255.8 | 204.7 | 184.5 | 161.9 | |||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Current | 14.2 | 11.0 | 14.9 | 13.5 | 11.8 | 7.9 | 8.9 | 7.9 | 8.0 | 7.5 | 7.9 | 10.0 | 6.8 | 6.4 | 7.7 | 7.6 | 5.6 | |||||||||
| Operating Lease Liabilities Current | 12.1 | 12.0 | 11.4 | 11.1 | 11.1 | 11.0 | 10.6 | 10.1 | 9.6 | 9.0 | 8.3 | 8.2 | 7.0 | 6.9 | - | - | ||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Liabilities | 237.9 | 214.7 | 167.0 | 155.6 | 150.6 | 135.0 | 120.8 | 139.3 | 134.7 | 126.8 | 98.7 | 90.7 | 59.5 | 69.1 | 54.3 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | 50.6 | - | 29.8 | 32.0 | 36.4 | - | 36.4 | 38.8 | 26.8 | - | 24.3 | 29.7 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 40.5 | 40.4 | 38.6 | 36.9 | 38.0 | 37.1 | 36.7 | 36.3 | 36.7 | 37.7 | 35.7 | 36.6 | 29.1 | 28.1 | - | - | ||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Tax Liabilities | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | 3.5 | 4.3 | 4.3 | |||||||||
| Pension Obligations | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 4.7 | 5.2 | 5.2 | 4.6 | 4.7 | 4.9 | 4.9 | 4.9 | 4.8 | - | - | - | |||||||||
| Other Non-Current Liabilities | 0.4 | 0.4 | 1.6 | 55.7 | 55.8 | 45.1 | 52.0 | 5.4 | 50.1 | 42.3 | 32.4 | 28.8 | 17.8 | 0.4 | 0.5 | 0.2 | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 338.9 | 318.6 | 248.4 | 288.6 | 284.6 | 259.8 | 253.8 | 227.8 | 253.3 | 239.5 | 199.8 | 192.4 | 140.8 | 132.9 | 87.9 | 76.1 | ||||||||||
| 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 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Retained Earnings | (14.2) | (10.5) | (12.5) | (19.1) | (25.1) | (23.4) | (29.3) | (30.1) | (28.0) | (26.4) | (18.7) | (19.9) | (19.3) | (19.8) | (20.3) | (23.7) | (23.3) | |||||||||
| Accumulated Other Comprehensive Income | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.6 | - | - | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | 21.5 | 20.8 | 19.9 | 19.9 | 18.5 | 17.5 | ||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Stockholders Equity | 250.9 | 261.1 | 261.8 | 249.6 | 244.1 | 246.1 | 243.2 | 235.6 | 167.3 | 163.3 | 154.2 | 145.6 | 127.3 | 122.9 | 116.8 | 108.4 | 98.1 | |||||||||
| Total Equity | 250.9 | 261.1 | 261.8 | 249.6 | 244.1 | 246.1 | 243.2 | 235.6 | 167.3 | 163.3 | 154.2 | 145.6 | 127.3 | 122.9 | 116.8 | 108.4 | 98.1 | 78.4 | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | 50.6 | - | 29.8 | 32.0 | 36.4 | - | 36.4 | 38.8 | 26.8 | - | 24.3 | 29.7 | 24.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 38.5 | - | 13.6 | 16.5 | 25.7 | - | 24.7 | 15.7 | 15.1 | - | 9.9 | 19.9 | 9.9 | - | - | - | - | - | - | |||||||
| Working Capital | (15.9) | (1.8) | 49.9 | 41.2 | 38.4 | 41.6 | 52.1 | 36.1 | 28.1 | 28.0 | 46.7 | 39.6 | 50.5 | 33.1 | 53.9 | 56.9 | 60.0 | 41.6 | ||||||||
| Book Value | 250.9 | 261.1 | 261.8 | 249.6 | 244.1 | 246.1 | 243.2 | 235.6 | 167.3 | 163.3 | 154.2 | 145.6 | 127.3 | 122.9 | 116.8 | 108.4 | 98.1 | 78.4 | ||||||||
| Tangible Book Value | (8.3) | (1.1) | 63.8 | 52.3 | 44.3 | 46.1 | 49.6 | 56.2 | 19.2 | 20.6 | 40.3 | 28.8 | 47.6 | 41.7 | 45.8 | 53.8 | 57.1 | |||||||||
| 3.9 |
| 3.4 |
| 2.8 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 97.4 |
| 74.4 |
| 87.4 |
| 83.9 |
| 39.4 |
| 35.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.2 |
| 17.9 |
| 16.8 |
| 16.2 |
| 15.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.5 |
| 11.7 |
| 11.7 |
| 9.2 |
| - |
| - |
| - |
| - |
| 12.3 |
| 2.8 |
| 1.9 |
| 1.9 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 138.2 |
| 124.4 |
| 117.3 |
| 72.1 |
| 63.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 2.6 |
| 1.9 |
| 1.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.2 |
| 37.4 |
| 32.9 |
| 28.7 |
| 26.9 |
| 28.7 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.3 |
| 5.1 |
| 5.1 |
| 6.6 |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| 1.2 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 63.8 |
| 59.8 |
| 52.5 |
| 49.1 |
| 53.8 |
| 46.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (24.8) |
| (24.2) |
| (24.6) |
| (24.1) |
| (25.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.2 |
| 17.1 |
| - |
| 16.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 78.4 |
| 71.8 |
| 68.1 |
| 18.4 |
| 17.1 |
| (38.2) |
| (17.9) |
| (17.5) |
| (23.3) |
| 71.8 |
| 68.1 |
| 18.4 |
| 17.1 |
| (38.2) |
| (17.9) |
| (17.5) |
| (23.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 58.6 |
| 57.0 |
| 10.7 |
| 11.8 |
| - |
| - |
| - |
| - |
| 71.8 |
| 68.1 |
| 18.4 |
| 17.1 |
| (38.2) |
| (17.9) |
| (17.5) |
| (23.3) |
| 37.7 |
| 55.5 |
| 54.5 |
| 4.7 |
| 6.8 |
| - |
| - |
| - |
| - |