| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 215.4 | 251.1 | 284.5 | 219.8 | 248.6 | 199.2 | 141.2 | 404.9 | 356.2 | 216.9 | 265.5 | 168.8 | 85.5 |
| Restricted Cash | - | - | - | 0.1 | 0.1 | 0.1 | 0.4 | 0.9 | 13.9 | 24.2 | 24.1 | - | - |
| Short Term Investments | 1.4 | 0.0 | 0.1 | 22.6 | 41.2 | 55.3 | 196.7 | 135.4 | 214.5 | 52.1 | 4.5 | 82.8 | - |
| Cash And Short Term Investments | 216.8 | 251.2 | 284.7 | 242.4 | 289.8 | 254.5 | 337.9 | 540.2 | 570.7 | 268.9 | 270.0 | 251.6 | 85.5 |
| Receivables | |||||||||||||
| Accounts Receivable | 66.9 | 64.9 | 56.5 | 41.1 | 26.7 | 34.6 | 67.4 | 95.3 | 95.5 | 86.5 | 95.8 | 42.0 | - |
| Current Assets | |||||||||||||
| Inventory | 7.7 | 8.1 | 5.7 | 2.4 | 2.4 | 3.7 | 4.5 | 1.8 | 4.1 | - | - | 0.6 | - |
| Prepaid Expenses | 165.1 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 30.3 | 30.1 | 24.0 | 19.3 | 21.2 | 16.2 | 12.6 | 24.9 | 25.3 | 28.1 | 21.1 | 10.0 | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 21.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 391.3 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 21.8 | 20.1 | - | - |
| Net debt | - | ||||||||||||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 215.4 | 251.1 | 284.5 | 219.8 | 248.6 | 199.2 | 141.2 | 404.9 | 356.2 | 216.9 | 265.5 | 168.8 | 85.5 |
| Restricted Cash | - | - | - | 0.1 | 0.1 | 0.1 | 0.4 | 0.9 | 13.9 | 24.2 | 24.1 | - | - |
| Short Term Investments | 1.4 | 0.0 | 0.1 | 22.6 | 41.2 | 55.3 | 196.7 | 135.4 | 214.5 | 52.1 | 4.5 | 82.8 | - |
| Cash And Short Term Investments | 216.8 | 251.2 | 284.7 | 242.4 | 289.8 | 254.5 | 337.9 | 540.2 | 570.7 | 268.9 | 270.0 | 251.6 | 85.5 |
| Receivables | |||||||||||||
| Accounts Receivable | 66.9 | 64.9 | 56.5 | 41.1 | 26.7 | 34.6 | 67.4 | 95.3 | 95.5 | 86.5 | 95.8 | 42.0 | - |
| Current Assets | |||||||||||||
| Inventory | 7.7 | 8.1 | 5.7 | 2.4 | 2.4 | 3.7 | 4.5 | 1.8 | 4.1 | - | - | 0.6 | - |
| Prepaid Expenses | 165.1 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 30.3 | 30.1 | 24.0 | 19.3 | 21.2 | 16.2 | 12.6 | 24.9 | 25.3 | 28.1 | 21.1 | 10.0 | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | 21.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 0.9 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 391.3 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | 21.8 | 20.1 | - | - |
| Net debt | - | ||||||||||||
| 187.1 |
| 137.1 |
| 140.4 |
| 75.2 |
| 128.1 |
| 134.5 |
| 154.9 |
| 141.1 |
| 82.3 |
| 55.4 |
| 29.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 462.4 | 517.8 | 488.3 | 452.9 | 407.8 | 451.6 | 573.6 | 809.8 | 829.5 | 456.9 | 469.5 | 337.4 | - |
| 15.4 |
| 17.3 |
| 29.8 |
| 26.8 |
| 22.8 |
| 28.2 |
| 23.8 |
| 21.4 |
| 20.9 |
| 14.7 |
| 8.3 |
| 6.9 |
| - |
| Property,Plant & Equipment Net | 5.8 | 7.1 | 7.6 | 8.5 | 16.0 | 15.6 | 14.9 | 9.3 | 13.7 | 16.9 | 18.4 | 7.4 | - |
| Long Term Investments | 98.4 | 112.0 | 132.0 | 259.9 | 313.0 | 369.3 | 361.5 | - | 177.2 | 140.7 | 138.7 | 54.6 | - |
| Equity Method Investments | 29.4 | 28.8 | 34.2 | 34.6 | 37.1 | 33.1 | 27.9 | 22.0 | 23.1 | 14.4 | 30.8 | 21.2 | - |
| Goodwill | 65.8 | 58.1 | 81.3 | - | - | - | - | 89.9 | 97.5 | 136.0 | 89.0 | 40.4 | 8.5 |
| Intangible Assets | 7.7 | 26.1 | 30.8 | 1.2 | 1.6 | 1.9 | 6.4 | 7.0 | 10.8 | 32.7 | 35.8 | 32.2 | 5.4 |
| Operating Lease Right Of Use Assets | 2.4 | 3.6 | 4.3 | 5.7 | 7.1 | 2.7 | 26.4 | - | - | - | - | - | - |
| Deferred Tax Assets | 16.1 | 17.6 | 26.6 | 2.8 | 2.3 | 2.4 | 4.6 | 12.9 | 8.9 | 10.8 | 2.0 | 1.0 | - |
| Other Non-Current Assets | 11.1 | 11.8 | 22.6 | 13.6 | 16.1 | 16.2 | 16.2 | 5.2 | 6.6 | 4.1 | 3.9 | 8.9 | - |
| Total Non-Current Assets | 207.4 | 236.3 | 305.1 | 292.3 | 373.4 | 408.7 | 433.6 | 396.3 | 315.4 | 341.2 | 293.5 | 146.3 | - |
| Total Assets | 669.8 | 754.1 | 793.4 | 745.1 | 781.2 | 860.3 | 1,007.2 | 1,206.1 | 1,144.9 | 798.1 | 763.0 | 483.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| Deferred Revenue Current | 41.8 | 42.0 | 34.9 | 29.8 | 25.9 | 16.6 | 13.5 | 20.1 | 19.0 | 7.0 | 8.4 | 7.1 | - |
| Operating Lease Liabilities Current | 1.3 | 1.7 | 1.9 | 2.1 | 2.7 | 1.1 | 8.4 | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 11.1 | 11.3 | 9.7 | 9.3 | 8.7 | 11.6 | 13.9 | 12.8 | 19.6 | 6.8 | 3.0 | 3.4 | - |
| Total Current Liabilities | 364.6 | 422.2 | 384.3 | 257.9 | 212.5 | 241.0 | 250.7 | 267.0 | 332.9 | 297.6 | 263.8 | 100.2 | - |
| 1.8 |
| 2.5 |
| 3.9 |
| 4.8 |
| 1.8 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.8 | 0.9 | 0.4 | 0.2 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 11.9 | 16.0 | 11.3 | 16.2 | 15.3 | 10.6 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.1 | 23.6 | 26.8 | 29.0 | 32.3 | 29.5 | 27.2 | 9.3 | 8.4 | 5.3 | 11.4 | 4.8 | - |
| Total Non-Current Liabilities | 25.2 | 29.5 | 34.4 | 37.1 | 41.5 | 38.7 | 39.1 | 25.4 | 19.7 | 39.4 | 28.7 | 15.6 | - |
| Total Liabilities | 389.7 | 451.7 | 418.7 | 295.0 | 253.9 | 279.7 | 289.8 | 292.4 | 352.5 | 337.0 | 292.5 | 115.8 | - |
| 373.0 |
| 382.0 |
| 389.8 |
| 421.4 |
| 417.9 |
| 380.6 |
| 398.9 |
| 406.4 |
| 392.6 |
| 381.1 |
| 332.0 |
| - |
| Retained Earnings | (213.2) | (168.9) | (86.4) | (1.4) | 79.3 | 131.4 | 279.4 | 393.6 | 240.5 | 34.2 | 49.3 | 23.0 | - |
| Accumulated Other Comprehensive Income | 51.8 | 56.2 | 50.3 | 51.3 | 13.9 | 25.0 | 48.5 | 36.3 | 12.9 | 32.9 | 19.1 | 0.5 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 21.9 | 16.0 | 13.9 | 10.4 | 12.7 | 6.3 | 8.9 | 17.2 | 32.7 | 27.2 | 21.0 | 12.3 | - |
| Total Stockholders Equity | 229.9 | 260.4 | 345.9 | 439.8 | 514.6 | 574.3 | 708.5 | 796.5 | 659.9 | 433.9 | 449.5 | 355.6 | - |
| Total Equity | 251.8 | 276.4 | 359.8 | 450.2 | 527.3 | 580.6 | 717.4 | 813.7 | 692.6 | 461.1 | 470.5 | 367.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (247.1) |
| (249.9) |
| - |
| - |
| Working Capital | 97.9 | 95.6 | 104.1 | 195.0 | 195.3 | 210.7 | 322.9 | 542.8 | 496.6 | 159.3 | 205.8 | 237.2 | - |
| Book Value | 229.9 | 260.4 | 345.9 | 439.8 | 514.6 | 574.3 | 708.5 | 796.5 | 659.9 | 433.9 | 449.5 | 355.6 | - |
| Tangible Book Value | 156.4 | 176.2 | 233.9 | 438.6 | 513.0 | 572.4 | 702.1 | 699.6 | 551.6 | 265.2 | 324.7 | 283.0 | - |
| 187.1 |
| 137.1 |
| 140.4 |
| 75.2 |
| 128.1 |
| 134.5 |
| 154.9 |
| 141.1 |
| 82.3 |
| 55.4 |
| 29.0 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 462.4 | 517.8 | 488.3 | 452.9 | 407.8 | 451.6 | 573.6 | 809.8 | 829.5 | 456.9 | 469.5 | 337.4 | - |
| 15.4 |
| 17.3 |
| 29.8 |
| 26.8 |
| 22.8 |
| 28.2 |
| 23.8 |
| 21.4 |
| 20.9 |
| 14.7 |
| 8.3 |
| 6.9 |
| - |
| Property,Plant & Equipment Net | 5.8 | 7.1 | 7.6 | 8.5 | 16.0 | 15.6 | 14.9 | 9.3 | 13.7 | 16.9 | 18.4 | 7.4 | - |
| Long Term Investments | 98.4 | 112.0 | 132.0 | 259.9 | 313.0 | 369.3 | 361.5 | - | 177.2 | 140.7 | 138.7 | 54.6 | - |
| Equity Method Investments | 29.4 | 28.8 | 34.2 | 34.6 | 37.1 | 33.1 | 27.9 | 22.0 | 23.1 | 14.4 | 30.8 | 21.2 | - |
| Goodwill | 65.8 | 58.1 | 81.3 | - | - | - | - | 89.9 | 97.5 | 136.0 | 89.0 | 40.4 | 8.5 |
| Intangible Assets | 7.7 | 26.1 | 30.8 | 1.2 | 1.6 | 1.9 | 6.4 | 7.0 | 10.8 | 32.7 | 35.8 | 32.2 | 5.4 |
| Operating Lease Right Of Use Assets | 2.4 | 3.6 | 4.3 | 5.7 | 7.1 | 2.7 | 26.4 | - | - | - | - | - | - |
| Deferred Tax Assets | 16.1 | 17.6 | 26.6 | 2.8 | 2.3 | 2.4 | 4.6 | 12.9 | 8.9 | 10.8 | 2.0 | 1.0 | - |
| Other Non-Current Assets | 11.1 | 11.8 | 22.6 | 13.6 | 16.1 | 16.2 | 16.2 | 5.2 | 6.6 | 4.1 | 3.9 | 8.9 | - |
| Total Non-Current Assets | 207.4 | 236.3 | 305.1 | 292.3 | 373.4 | 408.7 | 433.6 | 396.3 | 315.4 | 341.2 | 293.5 | 146.3 | - |
| Total Assets | 669.8 | 754.1 | 793.4 | 745.1 | 781.2 | 860.3 | 1,007.2 | 1,206.1 | 1,144.9 | 798.1 | 763.0 | 483.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 20.1 |
| - |
| - |
| Deferred Revenue Current | 41.8 | 42.0 | 34.9 | 29.8 | 25.9 | 16.6 | 13.5 | 20.1 | 19.0 | 7.0 | 8.4 | 7.1 | - |
| Operating Lease Liabilities Current | 1.3 | 1.7 | 1.9 | 2.1 | 2.7 | 1.1 | 8.4 | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 11.1 | 11.3 | 9.7 | 9.3 | 8.7 | 11.6 | 13.9 | 12.8 | 19.6 | 6.8 | 3.0 | 3.4 | - |
| Total Current Liabilities | 364.6 | 422.2 | 384.3 | 257.9 | 212.5 | 241.0 | 250.7 | 267.0 | 332.9 | 297.6 | 263.8 | 100.2 | - |
| 1.8 |
| 2.5 |
| 3.9 |
| 4.8 |
| 1.8 |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.8 | 0.9 | 0.4 | 0.2 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | 11.9 | 16.0 | 11.3 | 16.2 | 15.3 | 10.6 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.1 | 23.6 | 26.8 | 29.0 | 32.3 | 29.5 | 27.2 | 9.3 | 8.4 | 5.3 | 11.4 | 4.8 | - |
| Total Non-Current Liabilities | 25.2 | 29.5 | 34.4 | 37.1 | 41.5 | 38.7 | 39.1 | 25.4 | 19.7 | 39.4 | 28.7 | 15.6 | - |
| Total Liabilities | 389.7 | 451.7 | 418.7 | 295.0 | 253.9 | 279.7 | 289.8 | 292.4 | 352.5 | 337.0 | 292.5 | 115.8 | - |
| 373.0 |
| 382.0 |
| 389.8 |
| 421.4 |
| 417.9 |
| 380.6 |
| 398.9 |
| 406.4 |
| 392.6 |
| 381.1 |
| 332.0 |
| - |
| Retained Earnings | (213.2) | (168.9) | (86.4) | (1.4) | 79.3 | 131.4 | 279.4 | 393.6 | 240.5 | 34.2 | 49.3 | 23.0 | - |
| Accumulated Other Comprehensive Income | 51.8 | 56.2 | 50.3 | 51.3 | 13.9 | 25.0 | 48.5 | 36.3 | 12.9 | 32.9 | 19.1 | 0.5 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 21.9 | 16.0 | 13.9 | 10.4 | 12.7 | 6.3 | 8.9 | 17.2 | 32.7 | 27.2 | 21.0 | 12.3 | - |
| Total Stockholders Equity | 229.9 | 260.4 | 345.9 | 439.8 | 514.6 | 574.3 | 708.5 | 796.5 | 659.9 | 433.9 | 449.5 | 355.6 | - |
| Total Equity | 251.8 | 276.4 | 359.8 | 450.2 | 527.3 | 580.6 | 717.4 | 813.7 | 692.6 | 461.1 | 470.5 | 367.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (247.1) |
| (249.9) |
| - |
| - |
| Working Capital | 97.9 | 95.6 | 104.1 | 195.0 | 195.3 | 210.7 | 322.9 | 542.8 | 496.6 | 159.3 | 205.8 | 237.2 | - |
| Book Value | 229.9 | 260.4 | 345.9 | 439.8 | 514.6 | 574.3 | 708.5 | 796.5 | 659.9 | 433.9 | 449.5 | 355.6 | - |
| Tangible Book Value | 156.4 | 176.2 | 233.9 | 438.6 | 513.0 | 572.4 | 702.1 | 699.6 | 551.6 | 265.2 | 324.7 | 283.0 | - |