| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 19.6 | 15.0 | 29.9 | 39.1 | 16.7 | 11.6 |
| Restricted Cash | - | - | 0.0 | 12.5 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 19.6 | 15.0 | 29.9 | 39.1 | 16.7 | 11.6 |
| Receivables | ||||||
| Accounts Receivable | 82.1 | 85.3 | 59.9 | 42.1 | 92.9 | 64.8 |
| Current Assets | ||||||
| Inventory | 98.8 | 107.4 | 96.2 | 153.5 | 141.5 | 68.3 |
| Prepaid Expenses | 14.3 | 35.4 | 30.3 | 27.2 | 15.0 | 13.8 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 74.3 | 63.9 | 51.4 | 38.4 | 26.2 | 17.5 |
| Current Liabilities | ||||||
| Accounts Payable | 14.1 | 27.7 | 33.3 | 29.8 | 42.7 | 21.7 |
| Short Term Debt | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 3.4 |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 399.6 | 398.4 | 397.3 | 468.1 | 379.4 | 433.6 |
| Operating Lease Liabilities Non-Current | 23.0 | 26.6 | 29.1 | 9.0 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 974.4 | 961.0 | 935.3 | 882.1 | 794.4 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 399.8 | 398.7 | 397.6 | 468.4 | 379.4 | 437.0 |
| Net debt | 380.2 | 383.7 | 367.6 | 429.3 | 362.7 | 425.5 |
| Working Capital | ||||||
| (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 | Q4 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 33.7 | 19.6 | 5.9 | 10.3 | 12.0 | 15.0 | 16.9 | 18.0 | 23.6 | 29.9 | 11.3 | 14.5 | 15.2 | 39.1 | - | 11.6 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 12.5 | 12.5 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 33.7 | 19.6 | 5.9 | 10.3 | 12.0 | 15.0 | 16.9 | 18.0 | 23.6 | 29.9 | 11.3 | 14.5 | 15.2 | 39.1 | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 64.4 | 82.1 | 80.7 | 76.1 | 95.0 | 85.3 | 70.8 | 89.2 | 79.0 | 59.9 | 51.0 | 83.3 | 99.6 | 42.1 | - | |
| Current Assets | ||||||||||||||||
| Inventory | 87.8 | 98.8 | 114.6 | 115.8 | 127.2 | 107.4 | 105.1 | 91.0 | 99.9 | 96.2 | 101.9 | 97.8 | 132.4 | 153.5 | 84.6 | 68.8 |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 8.9 | 14.1 | 14.1 | 13.6 | 19.1 | 27.7 | 30.6 | 33.7 | 25.9 | 33.3 | 26.0 | 18.6 | 26.2 | 29.8 | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 214.8 | 243.1 | 216.4 | 274.2 | 266.2 | 158.5 |
| Property,Plant & Equipment Net |
| 33.7 |
| 36.9 |
| 42.6 |
| 55.5 |
| 55.5 |
| 32.4 |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 0.0 | 74.7 | 74.7 | 74.7 | 297.0 | 256.8 |
| Intangible Assets | 387.1 | 428.5 | 470.5 | 512.9 | 555.2 | 539.8 |
| Operating Lease Right Of Use Assets | 38.2 | 44.4 | 48.2 | 13.9 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 2.2 | 3.0 | 8.3 | 15.5 | 3.6 | 1.5 |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 676.0 | 830.7 | 860.8 | 946.7 | 1,177.5 | 989.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 2.7 | 3.8 | 3.6 | 5.2 | 0.0 | - |
| Accrued Expenses | 62.7 | 82.1 | 52.9 | 52.3 | 69.8 | 54.7 |
| Other Current Liabilities | 0.4 | 3.4 | 0.5 | 1.5 | 0.4 | - |
| Total Current Liabilities | 80.1 | 122.2 | 134.0 | 112.9 | 166.2 | 80.1 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 1.9 | 6.4 | 8.2 | 10.4 | 11.7 | 0.0 |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.5 | 0.8 | 0.9 | 1.1 | 0.3 |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 505.1 | 554.2 | 569.4 | 611.8 | 571.5 | 514.5 |
| (804.1) |
| (688.9) |
| (654.9) |
| (570.5) |
| (188.3) |
| (96.6) |
| Accumulated Other Comprehensive Income | 0.5 | 4.3 | 10.9 | 23.3 | (0.1) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 170.8 | 276.4 | 291.3 | 334.9 | 606.0 | 474.5 |
| Total Equity | 170.8 | 276.4 | 291.3 | 334.9 | 606.0 | 474.5 |
| 134.8 |
| 120.9 |
| 82.4 |
| 161.3 |
| 100.0 |
| 78.4 |
| Book Value | 170.8 | 276.4 | 291.3 | 334.9 | 606.0 | 474.5 |
| Tangible Book Value | (216.2) | (226.8) | (253.9) | (252.7) | (246.2) | (322.2) |
| 11.6 |
| 64.8 |
| Prepaid Expenses | 28.4 | 14.3 | 14.8 | 18.1 | 18.3 | 35.4 | 24.3 | 26.3 | 28.0 | 30.3 | 35.1 | 29.8 | 28.0 | 27.2 | - | 13.8 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 214.2 | 214.8 | 215.9 | 220.3 | 252.6 | 243.1 | 217.1 | 224.6 | 230.5 | 216.4 | 199.2 | 225.4 | 287.7 | 274.2 | 290.9 | 159.0 |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 31.9 | 33.7 | 33.7 | 34.5 | 35.6 | 36.9 | 38.2 | 39.8 | 40.7 | 42.6 | 55.2 | 52.3 | 49.8 | 55.5 | - | 32.4 |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | 74.7 | - | 256.8 |
| Intangible Assets | 376.7 | 387.1 | 397.4 | 407.8 | 418.1 | 428.5 | 438.9 | 449.5 | 460.1 | 470.5 | 481.2 | 491.7 | 502.3 | 512.9 | - | 539.8 |
| Operating Lease Right Of Use Assets | 37.0 | 38.2 | 40.6 | 41.9 | 43.1 | 44.4 | 45.4 | 46.5 | 47.0 | 48.2 | 11.9 | 11.3 | 12.2 | 13.9 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.9 | 2.2 | 2.0 | 1.4 | 1.5 | 3.0 | 3.7 | 7.3 | 9.0 | 8.3 | 14.5 | 14.2 | 11.2 | 15.5 | - | 1.5 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 661.7 | 676.0 | 689.6 | 780.6 | 825.6 | 830.7 | 818.1 | 842.4 | 862.1 | 860.8 | 836.7 | 869.6 | 938.0 | 946.7 | 1,117.7 | 989.6 |
| 21.7 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.7 | 3.4 | 3.8 | 3.8 | 3.8 | 3.7 | 3.7 | - | 3.6 | 3.8 | 4.1 | - | 5.2 | - | - |
| Accrued Expenses | 51.2 | 62.7 | 54.6 | 48.2 | 65.0 | 82.1 | 56.6 | 48.1 | 46.1 | 52.9 | 40.7 | 49.1 | 56.3 | 52.3 | - | 54.7 |
| Other Current Liabilities | 0.4 | 0.4 | 0.6 | 0.8 | 1.4 | 3.4 | 0.5 | 0.8 | 1.0 | 0.5 | 1.7 | 2.1 | 0.8 | 1.5 | - | - |
| Total Current Liabilities | 63.0 | 80.1 | 73.0 | 75.6 | 114.5 | 122.2 | 103.7 | 110.0 | 132.5 | 134.0 | 108.3 | 127.3 | 141.4 | 112.9 | - | 80.1 |
| Operating Lease Liabilities Non-Current | 22.6 | 23.0 | - | - | 25.7 | 26.6 | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.7 | 1.9 | 6.4 | 6.4 | 6.4 | 6.4 | 8.2 | 8.2 | 8.2 | 8.2 | 10.4 | 10.4 | 10.4 | 10.4 | - | 0.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.7 | 0.6 | 0.5 | 0.6 | 0.7 | 0.5 | 0.6 | 0.7 | 0.6 | 0.8 | 0.9 | 0.3 | 0.5 | 0.9 | - | 0.3 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 486.9 | 505.1 | 503.5 | 506.4 | 546.1 | 554.2 | 538.3 | 545.1 | 567.5 | 569.4 | 524.9 | 542.1 | 610.6 | 611.8 | 607.6 | 514.5 |
| Additional Paid In Capital | 976.0 | 974.4 | 971.6 | 969.0 | 966.1 | 961.0 | 956.2 | 952.4 | 945.4 | 935.3 | 929.2 | 923.0 | 890.0 | 882.1 | - | - |
| Retained Earnings | (801.1) | (804.1) | (786.9) | (697.0) | (689.7) | (688.9) | (681.9) | (662.1) | (659.6) | (654.9) | (630.8) | (611.6) | (581.4) | (570.5) | (63.5) | (96.0) |
| Accumulated Other Comprehensive Income | (0.0) | 0.5 | 1.4 | 2.2 | 3.1 | 4.3 | 5.5 | 7.0 | 8.8 | 10.9 | 13.3 | 16.0 | 18.8 | 23.3 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 174.8 | 170.8 | 186.1 | 274.2 | 279.6 | 276.4 | 279.8 | 297.3 | 294.6 | 291.3 | 311.8 | 327.5 | 327.4 | 334.9 | 510.1 | - |
| Total Equity | 174.8 | 170.8 | 186.1 | 274.2 | 279.6 | 276.4 | 279.8 | 297.3 | 294.6 | 291.3 | 311.8 | 327.5 | 327.4 | 334.9 | 510.1 | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 151.2 | 134.8 | 142.9 | 144.7 | 138.1 | 120.9 | 113.4 | 114.7 | 98.0 | 82.4 | 91.0 | 98.2 | 146.4 | 161.3 | - | 78.9 |
| Book Value | 174.8 | 170.8 | 186.1 | 274.2 | 279.6 | 276.4 | 279.8 | 297.3 | 294.6 | 291.3 | 311.8 | 327.5 | 327.4 | 334.9 | 510.1 | - |
| Tangible Book Value | (201.9) | (216.2) | (211.3) | (208.3) | (213.3) | (226.8) | (233.8) | (226.9) | (240.2) | (253.9) | (244.1) | (238.9) | (249.6) | (252.7) | - | - |