| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 8.5 | 22.4 | 10.6 | 55.8 | - | 90.6 | - | - |
| Restricted Cash | 15.8 | 0.0 | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 8.5 | 22.4 | 10.6 | 55.8 | - | 90.6 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 45.5 | 48.9 | 71.0 | 116.5 | - | 106.3 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 16.4 | 13.3 | 20.7 | 26.4 | - | 11.6 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 54.5 | 54.2 | 56.4 | 63.2 | - | 63.4 | - | - |
| Accumulated Depreciation | 50.0 | 48.0 | 44.6 | 45.4 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 19.5 | 14.3 | 45.7 | 29.3 | - | 8.4 | - | - |
| Short Term Debt | 30.5 | 25.5 | 125.0 | 0.0 | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 27.9 | 0.0 | 33.8 | 152.3 | - | 20.4 | - | - |
| Operating Lease Liabilities Non-Current | 14.7 | 15.1 | 37.8 | 59.3 | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 736.0 | 730.4 | 723.1 | 716.2 | - | 36.4 | ||
| Supplementary Data | ||||||||
| Total Debt | 58.4 | 25.5 | 158.8 | 152.3 | - | 20.4 | - | - |
| Net debt | 49.9 | 3.1 | 148.2 | 96.5 | - | (70.2) | ||
| (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 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 6.8 | 8.5 | 34.3 | 29.7 | 15.1 | 38.6 | 53.7 | 45.5 | 44.5 | 35.6 | 42.5 | 41.3 | 49.9 | 55.8 | 59.1 | |||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 86.1 | 84.6 | 107.8 | 198.6 | - | 208.5 | - | - |
| - |
| 37.8 |
| - |
| - |
| Property,Plant & Equipment Net | 4.5 | 6.2 | 11.9 | 17.8 | - | 25.5 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 13.1 | 43.3 | 43.3 | 43.3 | 188.5 | 0.0 | - | - |
| Intangible Assets | 10.2 | 11.8 | 12.9 | 31.0 | - | 1.4 | - | - |
| Operating Lease Right Of Use Assets | 23.0 | 28.6 | 46.7 | 66.6 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 188.1 | 221.4 | 411.5 | 530.0 | - | 279.2 | - | - |
| - |
| - |
| Deferred Revenue Current | 7.4 | 0.6 | 1.7 | 8.8 | - | 2.4 | 4.0 | - |
| Operating Lease Liabilities Current | 12.7 | 22.1 | 21.7 | 23.4 | - | - | - | - |
| Accrued Expenses | 12.4 | 18.9 | 15.5 | 26.4 | - | 20.6 | - | - |
| Other Current Liabilities | 4.3 | 3.9 | 4.4 | 3.9 | - | 2.1 | - | - |
| Total Current Liabilities | 95.2 | 96.8 | 227.8 | 122.9 | - | 57.2 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | 18.1 | 23.3 | 31.9 | - | 7.7 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.7 | 0.4 | 0.4 | - | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 138.1 | 114.5 | 300.3 | 335.4 | - | 97.3 | - | - |
| - |
| - |
| Retained Earnings | (679.6) | (621.9) | (611.8) | (523.1) | - | (346.8) | - | - |
| Accumulated Other Comprehensive Income | (3.7) | (3.7) | (2.5) | (2.0) | - | (3.4) | - | - |
| Treasury Stock | - | - | - | - | - | 0.0 | - | - |
| Minority Interest | 0.7 | 2.2 | 2.4 | 3.3 | - | 0.0 | - | - |
| Total Stockholders Equity | 49.4 | 104.8 | 108.8 | 191.2 | - | (313.8) | - | (290.1) |
| Total Equity | 50.1 | 106.9 | 111.2 | 194.6 | - | (313.8) | - | (290.1) |
| - |
| - |
| Working Capital | (9.1) | (12.2) | (120.0) | 75.7 | - | 151.3 | - | - |
| Book Value | 49.4 | 104.8 | 108.8 | 191.2 | - | (313.8) | - | (290.1) |
| Tangible Book Value | 26.1 | 49.7 | 52.6 | 116.9 | - | (315.2) | - | - |
| 68.2 |
| 74.5 |
| - |
| 0.1 |
| 0.5 |
| 0.6 |
| 0.2 |
| - |
| - |
| Restricted Cash | 15.8 | 15.8 | - | - | 0.0 | - | - | - | 17.1 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.8 | 8.5 | 34.3 | 29.7 | 15.1 | 38.6 | 53.7 | 45.5 | 44.5 | 35.6 | 42.5 | 41.3 | 49.9 | 55.8 | 59.1 | 68.2 | 74.5 | - | 0.1 | 0.5 | 0.6 | 0.2 | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 30.3 | 45.5 | 33.8 | 35.9 | 36.5 | 48.9 | 49.6 | 47.0 | 51.0 | 75.7 | 60.8 | 70.9 | 72.4 | 116.5 | 90.1 | - | 98.1 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 18.3 | 16.4 | 14.7 | 19.9 | 17.2 | 13.3 | 17.6 | 19.3 | 20.4 | 21.5 | 24.3 | 22.2 | 24.3 | 26.4 | 33.5 | 31.5 | 26.8 | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 71.2 | 86.1 | 82.8 | 85.5 | 88.0 | 100.9 | 120.9 | 111.7 | 132.9 | 132.8 | 127.6 | 134.4 | 146.6 | 198.6 | 182.7 | 189.5 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 54.3 | 54.5 | 54.8 | 54.6 | 54.3 | 54.2 | 54.5 | 54.4 | 56.4 | 56.4 | 61.0 | 60.9 | 63.6 | 63.2 | 63.5 | 62.4 | 61.8 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 50.4 | 50.0 | 49.8 | 49.7 | 49.3 | 48.0 | 46.9 | 45.6 | 46.0 | 44.6 | 47.6 | 46.0 | 47.1 | 45.4 | 44.0 | 41.2 | 38.8 | |||||||
| Property,Plant & Equipment Net | 4.0 | 4.5 | 5.0 | 4.9 | 5.0 | 6.2 | 7.7 | 8.8 | 10.3 | 11.9 | 13.4 | 14.9 | 16.4 | 17.8 | 19.4 | 21.2 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 13.1 | 13.1 | 43.3 | 43.3 | 43.3 | 43.3 | 57.6 | 57.6 | 57.6 | 57.6 | 91.6 | 91.6 | 91.6 | 91.6 | 194.1 | 194.6 | 194.1 | 188.5 | ||||||
| Intangible Assets | 9.9 | 10.2 | 11.8 | 12.1 | 12.4 | 11.8 | 24.5 | 25.2 | 25.8 | 26.7 | 109.9 | 113.7 | 117.5 | 121.3 | 125.1 | 128.9 | 132.7 | |||||||
| Operating Lease Right Of Use Assets | 18.9 | 23.0 | 27.0 | 30.9 | 23.9 | 28.6 | 33.3 | 38.1 | 42.4 | 46.7 | 51.2 | 56.5 | 61.6 | 66.6 | 61.3 | 68.0 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 169.1 | 188.1 | 211.2 | 210.4 | 203.2 | 221.4 | 276.5 | 272.9 | 299.0 | 411.5 | 431.2 | 446.4 | 469.3 | 530.0 | 618.0 | 637.3 | 655.8 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 19.8 | 19.5 | 18.7 | 9.5 | 7.3 | 14.3 | 15.0 | 16.6 | 22.5 | 46.4 | 41.6 | 37.3 | 27.2 | 29.3 | 22.9 | 16.0 | 14.7 | - | - | - | - | - | - | - |
| Short Term Debt | 30.2 | 30.5 | 26.1 | 7.3 | 23.7 | 25.5 | 102.9 | 101.5 | 100.4 | 125.0 | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 6.5 | 7.4 | 6.3 | 2.3 | 2.7 | 0.6 | 1.3 | 1.0 | 2.4 | 1.9 | 8.3 | 6.4 | 6.4 | 8.8 | 5.1 | 3.0 | 3.1 | |||||||
| Operating Lease Liabilities Current | 9.0 | 12.7 | 15.9 | 19.3 | 21.4 | 22.1 | 22.8 | 23.3 | 22.5 | 21.7 | 21.3 | 22.0 | 22.7 | 23.4 | 25.6 | 24.9 | ||||||||
| Accrued Expenses | 10.9 | 12.4 | 9.8 | 13.7 | 22.2 | 18.9 | 20.6 | 15.2 | 16.5 | 15.5 | 17.7 | 16.0 | 22.0 | 26.4 | 27.4 | 25.5 | 23.6 | - | ||||||
| Other Current Liabilities | 4.3 | 4.3 | 4.5 | 4.8 | 5.2 | 3.9 | 3.2 | 4.8 | 6.3 | 4.4 | 4.2 | 5.0 | 5.2 | 3.9 | 1.7 | 1.6 | 2.7 | |||||||
| Total Current Liabilities | 90.7 | 95.2 | 93.1 | 69.3 | 96.1 | 96.8 | 180.3 | 176.0 | 189.7 | 227.8 | 107.8 | 106.7 | 101.8 | 122.9 | 110.3 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 28.1 | 27.9 | 24.3 | 38.3 | - | 0.0 | 0.0 | 0.0 | 0.0 | 33.8 | 157.1 | 156.0 | 152.3 | 152.3 | 150.7 | 149.4 | 143.0 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 13.3 | 14.7 | 16.3 | 17.6 | 9.9 | 15.1 | 20.4 | 25.7 | 31.9 | 37.8 | 43.4 | 49.0 | 54.3 | 59.3 | 52.5 | 59.4 | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | 0.8 | 0.8 | 1.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 3.4 | 3.6 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 132.3 | 138.1 | 134.6 | 126.5 | 107.0 | 114.5 | 202.5 | 203.5 | 223.2 | 300.3 | 309.3 | 312.8 | 310.9 | 335.4 | 320.3 | 316.2 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 737.5 | 736.0 | 734.6 | 733.0 | 731.7 | 730.4 | 728.5 | 725.4 | 723.9 | 723.1 | 722.0 | 720.2 | 717.2 | 716.2 | 713.4 | 709.8 | 700.2 | |||||||
| Retained Earnings | (694.7) | (679.6) | (652.8) | (645.4) | (634.5) | (621.9) | (652.9) | (655.0) | (647.5) | (611.8) | (600.7) | (587.0) | (559.2) | (523.1) | (417.6) | (390.8) | (367.0) | |||||||
| Accumulated Other Comprehensive Income | (3.4) | (3.7) | (2.6) | (3.2) | (3.4) | (3.7) | (4.0) | (3.2) | (2.7) | (2.5) | (1.8) | (2.4) | (2.7) | (2.0) | (2.1) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 0.6 | 0.7 | 0.8 | 2.8 | 2.5 | 2.2 | 2.4 | 2.1 | 2.1 | 2.4 | 2.5 | 2.8 | 3.0 | 3.3 | 4.0 | 4.4 | 2.2 | - | ||||||
| Total Stockholders Equity | 36.1 | 49.4 | 75.9 | 81.1 | 93.8 | 104.8 | 71.7 | 67.2 | 73.7 | 108.8 | 119.5 | 130.9 | 155.3 | 191.2 | 293.7 | 316.7 | 329.8 | |||||||
| Total Equity | 36.8 | 50.1 | 76.7 | 83.9 | 96.3 | 106.9 | 74.1 | 69.3 | 75.8 | 111.2 | 122.0 | 133.6 | 158.4 | 194.6 | 297.7 | 321.1 | 332.1 | - | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 58.3 | 58.4 | 50.4 | 45.7 | 23.7 | 25.5 | 102.9 | 101.5 | 100.4 | 158.8 | 157.1 | 156.0 | 152.3 | 152.3 | 150.7 | 149.4 | 143.0 | - | - | - | - | - | - | - |
| Net debt | 51.5 | 49.9 | 16.1 | 16.0 | 8.6 | (13.1) | 49.2 | 56.0 | 56.0 | 123.2 | 114.6 | 114.7 | 102.3 | 96.5 | 91.6 | 81.2 | 68.5 | - | ||||||
| Working Capital | (19.5) | (9.1) | (10.2) | 16.2 | (8.1) | 4.1 | (59.4) | (64.3) | (56.8) | (95.0) | 19.8 | 27.7 | 44.8 | 75.7 | 72.3 | 89.0 | 104.1 | - | ||||||
| Book Value | 36.1 | 49.4 | 75.9 | 81.1 | 93.8 | 104.8 | 71.7 | 67.2 | 73.7 | 108.8 | 119.5 | 130.9 | 155.3 | 191.2 | 293.7 | 316.7 | 329.8 | - | ||||||
| Tangible Book Value | 13.2 | 26.1 | 20.8 | 25.7 | 38.1 | 49.7 | (10.4) | (15.5) | (9.7) | 24.6 | (82.1) | (74.5) | (53.8) | (21.7) | (25.5) | (6.8) | 3.1 | |||||||
| 0.5 |
| 0.7 |
| 0.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 199.4 |
| - |
| 0.6 |
| 1.2 |
| 1.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 288.1 |
| 288.7 |
| 289.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| 24.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.6 |
| 0.5 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 100.5 |
| 95.3 |
| - |
| 1.7 |
| 1.7 |
| 1.3 |
| 0.5 |
| - |
| - |
| 66.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 321.3 |
| - |
| 13.9 |
| 14.1 |
| 10.0 |
| 0.5 |
| - |
| - |
| - |
| - |
| 8.3 |
| 4.0 |
| 0.0 |
| - |
| - |
| - |
| (13.3) |
| (3.3) |
| 1.0 |
| (0.0) |
| - |
| - |
| (2.4) |
| (3.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (13.3) |
| (12.9) |
| (8.6) |
| 0.0 |
| - |
| (290.1) |
| (267.1) |
| (265.0) |
| (264.1) |
| (313.8) |
| - |
| (290.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| (1.1) |
| (0.6) |
| 0.2 |
| (0.3) |
| - |
| - |
| (13.3) |
| (12.9) |
| (8.6) |
| 0.0 |
| - |
| (290.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |