| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 79.9 | 183.3 | 31.4 | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 79.9 | 183.3 | 31.4 | - | - |
| Receivables | |||||
| Accounts Receivable | 257.9 | 217.7 | 216.2 | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 22.6 | 15.1 | - | - | - |
| Other Current Assets | 42.9 | 34.7 | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - |
| Property,Plant & Equipment Net | - | ||||
| Current Liabilities | |||||
| Accounts Payable | 21.0 | 19.8 | 20.4 | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 443.6 | 396.9 | 357.3 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 1.3 | 1.3 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | 146.4 | 13.6 | |||
| Supplementary Data | |||||
| Total Debt | - | - | - | - | - |
| Net debt | - | - | - | - | - |
| Working Capital | 45.9 | 130.0 | |||
| (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 | Q4 FY 22 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 61.7 | 79.9 | 49.9 | 73.9 | 52.1 | 183.3 | 136.8 | 50.7 | - | 31.4 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 61.7 | 79.9 | 49.9 | 73.9 | 52.1 | 183.3 | 136.8 | 50.7 | - | 31.4 | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | 296.5 | 257.9 | 279.0 | 271.8 | 258.1 | 217.7 | 232.2 | 229.0 | - | 216.2 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 26.4 | 22.6 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 31.7 | 21.0 | 32.8 | 38.9 | 35.2 | 19.8 | - | - | - | - | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 461.2 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.3 | 1.0 | - | 0.0 | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| 38.9 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 383.1 | 437.2 | 294.4 | - | - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 1,479.2 | 1,234.7 | 1,229.7 | 1,225.9 | - |
| Intangible Assets | 242.6 | 204.7 | 224.8 | - | - |
| Operating Lease Right Of Use Assets | 483.7 | 435.6 | 397.9 | - | - |
| Deferred Tax Assets | 24.1 | 4.4 | 0.0 | - | - |
| Other Non-Current Assets | 20.5 | 6.6 | 8.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 2,858.4 | 2,521.2 | 2,333.6 | 2,297.2 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 84.6 | 75.4 | 72.9 | - | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 337.2 | 307.2 | 274.6 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 48.9 | 25.4 | 23.4 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 44.5 | 24.0 | 27.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 2,438.0 | 2,222.4 | 1,156.1 | 1,317.9 | - |
| 685.3 |
| - |
| - |
| Accumulated Other Comprehensive Income | (3.4) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 7.7 | 5.0 | 5.4 | - | - |
| Total Stockholders Equity | 393.3 | 275.7 | 1,161.0 | 979.3 | 830.2 |
| Total Equity | 401.0 | 280.7 | 1,161.0 | 979.3 | 830.2 |
| 19.8 |
| - |
| - |
| Book Value | 393.3 | 275.7 | 1,161.0 | 979.3 | 830.2 |
| Tangible Book Value | (1,328.5) | (1,163.8) | (293.6) | (246.5) | - |
| 23.3 |
| 25.8 |
| - |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 44.8 | 42.9 | 42.2 | 44.3 | 40.0 | 34.7 | 30.8 | 38.7 | - | 38.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 404.2 | 383.1 | 375.4 | 395.2 | 351.6 | 437.2 | 410.0 | 320.3 | - | 294.4 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | 191.1 | 186.9 | - | 178.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,480.1 | 1,479.2 | 1,482.9 | 1,480.7 | 1,444.6 | 1,234.7 | 1,234.7 | 1,233.4 | - | 1,229.7 | 1,225.9 | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 500.6 | 483.7 | 484.1 | 473.3 | 463.0 | 435.6 | 430.1 | 399.5 | - | 397.9 | - | - |
| Deferred Tax Assets | 21.5 | 24.1 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 20.4 | 20.5 | 24.1 | 14.9 | 13.0 | 11.0 | 6.0 | 10.4 | - | 8.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,889.8 | 2,858.4 | 2,843.9 | 2,841.6 | 2,729.2 | 2,521.2 | 2,481.0 | 2,363.3 | 2,366.2 | 2,333.6 | 2,297.2 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 85.3 | 84.6 | 83.8 | 83.3 | 96.3 | 75.4 | 74.4 | 73.5 | - | 72.9 | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 320.9 | 337.2 | 312.7 | 335.1 | 320.4 | 307.2 | 269.5 | 265.2 | - | 274.6 | - | - |
| 443.6 |
| 441.9 |
| 430.4 |
| 405.9 |
| 396.9 |
| 391.0 |
| 359.7 |
| - |
| 357.3 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 47.7 | 48.9 | 37.0 | 24.4 | 24.4 | 25.4 | 22.5 | 22.0 | - | 23.4 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 43.5 | 44.5 | 41.8 | 32.3 | 29.0 | 24.0 | 24.2 | 23.0 | - | 27.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,435.8 | 2,438.0 | 2,433.8 | 2,474.2 | 2,398.2 | 2,222.4 | 2,179.8 | 1,092.9 | 1,165.1 | 1,156.1 | 1,317.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 186.8 | 146.4 | 120.1 | 79.8 | 44.5 | 13.6 | 0.0 | 784.2 | - | 685.3 | - | - |
| Accumulated Other Comprehensive Income | (1.3) | (3.4) | (3.6) | (3.9) | (1.7) | 0.0 | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 7.5 | 7.7 | 5.2 | 5.2 | 5.3 | 5.0 | 5.3 | 5.2 | - | 5.4 | - | - |
| Total Stockholders Equity | 424.7 | 393.3 | 385.5 | 342.6 | 307.1 | 275.7 | 277.8 | 1,246.8 | 1,201.0 | 1,161.0 | 979.3 | 830.2 |
| Total Equity | 432.2 | 401.0 | 390.7 | 347.8 | 312.5 | 280.7 | 283.1 | 1,252.0 | 1,201.0 | 1,161.0 | 979.3 | 830.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 83.3 | 45.9 | 62.8 | 60.1 | 31.2 | 130.0 | 140.4 | 55.2 | - | 19.8 | - | - |
| Book Value | 424.7 | 393.3 | 385.5 | 342.6 | 307.1 | 275.7 | 277.8 | 1,246.8 | 1,201.0 | 1,161.0 | 979.3 | 830.2 |
| Tangible Book Value | (1,055.4) | (1,085.9) | (1,097.4) | (1,138.0) | (1,137.4) | (959.0) | (956.9) | 13.4 | - | (68.8) | (246.5) | - |