| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 74.7 | 33.5 | 88.7 | 94.2 | 66.8 | 66.2 | 51.1 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 74.7 | 33.5 | 88.7 | 94.2 | 66.8 | 66.2 | 51.1 | - |
| Receivables | ||||||||
| Accounts Receivable | 23.7 | 24.9 | 26.3 | 28.0 | 24.8 | 16.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 18.8 | 16.1 | 10.2 | 14.3 | 4.7 | 1.7 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 189.5 | 156.1 | 123.7 | 85.4 | 54.0 | 38.0 | - | - |
| Accumulated Depreciation | 72.6 | 56.1 | 42.5 | 30.4 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 7.5 | 7.4 | 9.9 | 6.3 | 4.9 | - | - | - |
| Short Term Debt | 7.0 | 18.9 | 8.6 | 0.0 | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 551.3 | 574.1 | 725.4 | 793.9 | 792.0 | 0.0 | - | - |
| Operating Lease Liabilities Non-Current | 9.8 | 12.0 | 13.2 | 13.9 | 14.1 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | 77.0 | 59.4 | 41.2 | 21.7 | 2.9 | |||
| Supplementary Data | ||||||||
| Total Debt | 558.4 | 593.0 | 734.0 | 793.9 | 792.0 | 0.0 | - | - |
| Net debt | 483.7 | 559.4 | 645.3 | 699.7 | 725.3 | (66.2) | ||
| (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 | 92.3 | 74.7 | 97.6 | 57.9 | 53.4 | 33.5 | 54.6 | 49.2 | 61.5 | 88.7 | 155.7 | 112.0 | 111.3 | 94.2 | 103.7 | |||||||||
| - |
| - |
| Other Current Assets | 0.4 | 0.3 | 0.5 | 0.4 | 0.2 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 117.2 | 74.5 | 125.2 | 136.5 | 96.3 | 198.3 | - | - |
| 20.1 |
| 13.0 |
| - |
| - |
| Property,Plant & Equipment Net | 116.9 | 100.1 | 81.2 | 55.0 | 33.8 | 25.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 352.9 | 345.0 | 348.8 | 346.6 | 339.2 | 342.4 | 320.1 | - |
| Intangible Assets | 38.8 | 41.2 | 45.0 | 49.2 | 43.5 | 48.8 | - | - |
| Operating Lease Right Of Use Assets | 5.1 | 6.5 | 6.8 | 7.9 | 7.2 | 25.7 | - | - |
| Deferred Tax Assets | 21.7 | 30.5 | 34.9 | 36.0 | 41.8 | 44.4 | - | - |
| Other Non-Current Assets | 11.3 | 4.3 | 5.4 | 2.8 | 0.9 | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 663.8 | 602.2 | 647.3 | 633.9 | 562.8 | 1,491.4 | - | - |
| - |
| - |
| Deferred Revenue Current | 19.8 | 20.7 | 22.0 | 24.6 | 24.4 | 24.5 | - | - |
| Operating Lease Liabilities Current | 2.6 | 2.2 | 2.0 | 2.8 | 2.4 | 2.6 | - | - |
| Accrued Expenses | 9.6 | 10.4 | 4.3 | 2.8 | 4.4 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 65.5 | 79.3 | 71.4 | 71.3 | 78.0 | 204.7 | - | - |
| 25.5 |
| - |
| - |
| Deferred Revenue Non-Current | 1.6 | 1.9 | 2.3 | 2.3 | 0.2 | 0.2 | - | - |
| Deferred Tax Liabilities | 7.2 | 0.9 | 1.1 | 0.7 | 6.0 | 5.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 3.1 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 650.0 | 681.7 | 823.4 | 889.2 | 895.5 | 368.9 | - | - |
| 0.0 |
| - |
| - |
| Retained Earnings | 0.8 | (83.7) | (173.1) | (250.4) | (318.9) | 0.0 | - | - |
| Accumulated Other Comprehensive Income | (8.8) | (23.1) | (13.2) | (19.1) | (16.9) | (56.0) | - | - |
| Treasury Stock | - | - | 31.3 | 7.6 | 0.0 | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 13.8 | (79.5) | (176.1) | (255.3) | (332.7) | 1,122.5 | 466.2 | 296.3 |
| Total Equity | 13.8 | (79.5) | (176.1) | (255.3) | (332.7) | 1,122.5 | 466.2 | 296.3 |
| - |
| - |
| Working Capital | 51.6 | (4.8) | 53.9 | 65.2 | 18.3 | (6.4) | - | - |
| Book Value | 13.8 | (79.5) | (176.1) | (255.3) | (332.7) | 1,122.5 | 466.2 | 296.3 |
| Tangible Book Value | (377.9) | (465.7) | (569.9) | (651.0) | (715.4) | 731.3 | 146.1 | - |
| 76.3 |
| 93.9 |
| 66.8 |
| 31.2 |
| 107.7 |
| 149.7 |
| 128.2 |
| 51.1 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 92.3 | 74.7 | 97.6 | 57.9 | 53.4 | 33.5 | 54.6 | 49.2 | 61.5 | 88.7 | 155.7 | 112.0 | 111.3 | 94.2 | 103.7 | 76.3 | 93.9 | 66.8 | 31.2 | 107.7 | 149.7 | 128.2 | 51.1 | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 24.4 | 23.7 | 24.2 | 24.8 | 26.7 | 24.9 | 25.8 | 26.1 | 27.4 | 26.3 | 29.7 | 30.8 | 29.6 | 28.0 | 31.1 | 29.9 | 28.8 | 24.8 | 37.6 | - | - | 42.2 | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 13.5 | 18.8 | 6.4 | 9.7 | 11.4 | 16.1 | 9.4 | 8.6 | 9.8 | 10.2 | 7.2 | 13.0 | 14.6 | 14.3 | 4.9 | 4.9 | 5.4 | 4.7 | ||||||
| Other Current Assets | 0.4 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 130.2 | 117.2 | 128.2 | 92.4 | 91.5 | 74.5 | 89.8 | 84.0 | 98.7 | 125.2 | 192.6 | 155.8 | 155.5 | 136.5 | 139.7 | 111.1 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 197.7 | 189.5 | 181.1 | 173.0 | 164.2 | 156.1 | 148.4 | 139.7 | 133.0 | 123.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 76.9 | 72.6 | 68.8 | 64.9 | 60.7 | 56.1 | 52.1 | 47.8 | 46.3 | 42.5 | - | - | - | - | - | - | - | |||||||
| Property,Plant & Equipment Net | 120.8 | 116.9 | 112.3 | 108.1 | 103.5 | 100.1 | 96.3 | 91.9 | 86.7 | 81.2 | 75.2 | 68.2 | 61.4 | 55.0 | 47.4 | 42.6 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 351.3 | 352.9 | 352.7 | 352.7 | 347.4 | 345.0 | 349.5 | 346.7 | 347.2 | 348.8 | 346.1 | 347.9 | 347.8 | 346.6 | 341.1 | 347.9 | 344.0 | 339.2 | ||||||
| Intangible Assets | 38.2 | 38.8 | 39.4 | 40.0 | 40.6 | 41.2 | 42.2 | 43.1 | 44.0 | 45.0 | 46.0 | 47.1 | 48.1 | 49.2 | 49.9 | 51.1 | 52.2 | |||||||
| Operating Lease Right Of Use Assets | 4.7 | 5.1 | 5.7 | 5.7 | 6.1 | 6.5 | 6.9 | 6.0 | 6.4 | 6.8 | 7.1 | 7.3 | 7.5 | 7.9 | 7.4 | 7.8 | ||||||||
| Deferred Tax Assets | 21.1 | 21.7 | 25.3 | 32.8 | 31.4 | 30.5 | 33.3 | 32.1 | 32.8 | 34.9 | 33.9 | 34.8 | 36.6 | 36.0 | 39.1 | 41.6 | 42.5 | |||||||
| Other Non-Current Assets | 12.3 | 11.3 | 11.3 | 9.7 | 9.2 | 4.3 | 4.4 | 4.6 | 5.0 | 5.4 | 5.6 | 6.0 | 6.4 | 2.8 | 2.0 | 1.2 | 1.3 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 678.7 | 663.8 | 675.0 | 641.5 | 629.6 | 602.2 | 622.5 | 608.5 | 620.8 | 647.3 | 706.5 | 667.1 | 663.3 | 633.9 | 626.6 | 603.2 | 614.6 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 10.5 | 7.5 | 6.6 | 6.0 | 6.5 | 7.4 | 9.5 | 7.8 | 8.2 | 9.9 | 7.0 | - | - | 6.3 | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 7.0 | 7.0 | 0.0 | 0.0 | 6.1 | 18.9 | 9.4 | 16.6 | 0.0 | 8.6 | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 20.2 | 19.8 | 20.7 | 21.4 | 21.7 | 20.7 | 21.4 | 22.6 | 22.5 | 22.0 | 22.4 | 23.3 | 25.3 | 24.6 | 26.3 | 30.9 | 28.8 | |||||||
| Operating Lease Liabilities Current | 2.5 | 2.6 | 2.6 | 2.3 | 2.3 | 2.2 | 2.3 | 2.0 | 2.0 | 2.0 | 2.9 | 2.9 | 2.8 | 2.8 | 2.5 | 2.4 | ||||||||
| Accrued Expenses | 5.6 | 9.6 | 8.1 | 6.1 | 5.0 | 10.4 | 8.0 | 5.8 | 5.1 | 4.3 | 5.9 | - | - | 2.8 | - | - | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 72.2 | 65.5 | 69.7 | 61.9 | 73.3 | 79.3 | 85.3 | 80.4 | 74.2 | 71.4 | 85.1 | 65.0 | 85.5 | 71.3 | 95.6 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 549.8 | 551.3 | 578.6 | 578.2 | 577.6 | 574.1 | 603.1 | 626.2 | 671.7 | 725.4 | 795.3 | 794.8 | 794.3 | 793.9 | 793.4 | 792.9 | 792.5 | 792.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.2 | 9.8 | 10.4 | 10.9 | 11.5 | 12.0 | 12.6 | 12.2 | 12.7 | 13.2 | 12.8 | 13.0 | 13.4 | 13.9 | 14.0 | 14.5 | ||||||||
| Deferred Revenue Non-Current | 1.5 | 1.6 | 1.7 | 1.7 | 1.8 | 1.9 | 2.0 | 2.1 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 | 0.1 | 0.2 | |||||||
| Deferred Tax Liabilities | 9.1 | 7.2 | 2.8 | 1.0 | 0.9 | 0.9 | 0.5 | 0.5 | 1.1 | 1.1 | 0.9 | 1.0 | 0.7 | 0.7 | 6.2 | 6.2 | 6.1 | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 1.1 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 656.7 | 650.0 | 677.6 | 668.0 | 679.0 | 681.7 | 715.7 | 732.9 | 772.6 | 823.4 | 905.8 | 884.5 | 904.0 | 889.2 | 918.9 | 903.2 | ||||||||
| 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 | 0.2 | 0.2 | - | - | - | - | - | - |
| Additional Paid In Capital | 81.3 | 77.0 | 73.4 | 68.8 | 64.0 | 59.4 | 55.1 | 51.0 | 46.2 | 41.2 | 36.4 | 32.2 | 26.9 | 21.7 | 16.9 | 12.2 | 7.1 | |||||||
| Retained Earnings | 25.5 | 0.8 | (19.7) | (41.7) | (62.5) | (83.7) | (101.7) | (122.9) | (146.7) | (173.1) | (189.9) | (213.9) | (235.0) | (250.4) | (267.0) | (281.7) | (303.0) | |||||||
| Accumulated Other Comprehensive Income | (12.4) | (8.8) | (9.1) | (8.8) | (18.7) | (23.1) | (14.7) | (20.8) | (19.5) | (13.2) | (23.2) | (17.0) | (16.0) | (19.1) | (34.7) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | 32.0 | 31.3 | 22.7 | 18.9 | 16.8 | 7.6 | 7.6 | 7.6 | 0.0 | 0.0 | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 22.0 | 13.8 | (2.6) | (26.5) | (49.4) | (79.5) | (93.2) | (124.4) | (151.8) | (176.1) | (199.3) | (217.4) | (240.7) | (255.3) | (292.3) | (300.2) | ||||||||
| Total Equity | 22.0 | 13.8 | (2.6) | (26.5) | (49.4) | (79.5) | (93.2) | (124.4) | (151.8) | (176.1) | (199.3) | (217.4) | (240.7) | (255.3) | (292.3) | (300.2) | (314.7) | (332.7) | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 556.8 | 558.4 | 578.6 | 578.2 | 583.7 | 593.0 | 612.5 | 642.8 | 671.7 | 734.0 | 795.3 | 794.8 | 794.3 | 793.9 | 793.4 | 792.9 | 792.5 | 792.0 | - | - | - | - | - | - |
| Net debt | 464.5 | 483.7 | 480.9 | 520.3 | 530.3 | 559.4 | 557.9 | 593.6 | 610.2 | 645.3 | 639.7 | 682.9 | 683.1 | 699.7 | 689.7 | 716.6 | 698.6 | 725.3 | ||||||
| Working Capital | 58.0 | 51.6 | 58.5 | 30.5 | 18.1 | (4.8) | 4.5 | 3.5 | 24.5 | 53.9 | 107.5 | 90.9 | 70.1 | 65.2 | 44.1 | 28.8 | 18.0 | 18.3 | ||||||
| Book Value | 22.0 | 13.8 | (2.6) | (26.5) | (49.4) | (79.5) | (93.2) | (124.4) | (151.8) | (176.1) | (199.3) | (217.4) | (240.7) | (255.3) | (292.3) | (300.2) | (314.7) | (332.7) | ||||||
| Tangible Book Value | (367.5) | (377.9) | (394.8) | (419.2) | (437.3) | (465.7) | (484.8) | (514.2) | (543.0) | (569.9) | (591.3) | (612.4) | (636.6) | (651.0) | (683.3) | (699.2) | (710.9) | |||||||
| 31.9 |
| - |
| - |
| 27.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 128.1 |
| 96.3 |
| 367.3 |
| - |
| - |
| 198.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 38.4 |
| 33.8 |
| 62.5 |
| - |
| - |
| 59.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 875.9 |
| - |
| - |
| 924.5 |
| 320.1 |
| - |
| 43.5 |
| 140.2 |
| - |
| - |
| 154.1 |
| - |
| - |
| 8.1 |
| 7.2 |
| 39.4 |
| - |
| - |
| 55.9 |
| - |
| - |
| 41.8 |
| 44.5 |
| - |
| - |
| 54.1 |
| - |
| - |
| 0.9 |
| 6.5 |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 562.8 |
| 1,576.8 |
| - |
| - |
| 1,491.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.4 |
| 103.7 |
| - |
| - |
| 103.8 |
| - |
| - |
| 2.8 |
| 2.4 |
| 7.0 |
| - |
| - |
| 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| 0.5 |
| - |
| - |
| 82.4 |
| 110.1 |
| 78.0 |
| 177.8 |
| - |
| - |
| 204.7 |
| - |
| - |
| 14.5 |
| 14.1 |
| 38.0 |
| - |
| - |
| 49.3 |
| - |
| - |
| 0.2 |
| 15.2 |
| - |
| - |
| 14.4 |
| - |
| - |
| 6.0 |
| 30.0 |
| - |
| - |
| 21.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.4 |
| 28.2 |
| - |
| - |
| 25.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 929.3 |
| 895.5 |
| 340.1 |
| - |
| - |
| 368.9 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (318.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| (23.3) |
| (19.0) |
| (16.9) |
| (69.5) |
| - |
| - |
| (56.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (314.7) |
| (332.7) |
| 1,236.7 |
| 1,233.7 |
| 1,176.0 |
| 1,122.5 |
| 466.2 |
| 296.3 |
| 1,236.7 |
| 1,233.7 |
| 1,176.0 |
| 1,122.5 |
| 466.2 |
| 296.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 189.6 |
| - |
| - |
| (6.4) |
| - |
| - |
| 1,236.7 |
| 1,233.7 |
| 1,176.0 |
| 1,122.5 |
| 466.2 |
| 296.3 |
| (715.4) |
| 220.6 |
| - |
| - |
| 44.0 |
| 146.1 |
| - |