| (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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 60.3 | 126.6 | 16.1 | 28.3 | 15.3 | 49.0 | 52.5 | 30.9 | 18.4 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 60.3 | 126.6 | 16.1 | 28.3 | 15.3 | 49.0 | 52.5 | 30.9 | 18.4 | - | - | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | 353.1 | 314.7 | 281.1 | 256.1 | 207.1 | 281.4 | 253.0 | 338.2 | 287.8 | - | - | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 44.3 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 1,130.1 | 1,120.7 | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 141.6 | 193.6 | 146.6 | 128.2 | 116.0 | 125.7 | 121.3 | 116.6 | 114.6 | - | - | - | - |
| Short Term Debt | |||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 698.8 | 708.1 | 893.4 | 890.6 | 822.5 | 843.9 | 878.5 | 1,010.3 | 1,146.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | |||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 1,008.8 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 728.6 | 737.6 | 927.7 | 918.7 | 851.5 | 873.9 | 908.8 | 1,041.5 | 1,189.3 | - | - | - | - |
| Net debt | 668.2 | ||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 126.6 | 49.0 | 33.4 | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 126.6 | 49.0 | 33.4 | - |
| Receivables | ||||
| Accounts Receivable | 314.7 | 281.4 | 347.5 | - |
| Current Assets | ||||
| Inventory | - | - | - | - |
| Prepaid Expenses | 45.0 | 32.8 | 32.3 | - |
| Other Current Assets | - | - | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 1,160.6 | 1,123.9 | 1,118.2 | - |
| Accumulated Depreciation | 693.7 | 612.6 | 572.8 | - |
| Property,Plant & Equipment Net | 466.8 | 511.3 | 545.4 | |
| Current Liabilities | ||||
| Accounts Payable | 193.6 | 125.7 | 116.6 | - |
| Short Term Debt | 29.5 | 30.0 | 42.6 | - |
| Deferred Revenue Current | 50.5 | 25.0 | 43.7 | |
| Non-Current Liabilities | ||||
| Long Term Debt | 708.1 | 843.9 | 1,108.3 | - |
| Operating Lease Liabilities Non-Current | 153.5 | 91.7 | 105.2 | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 1.0 | 0.9 | 0.0 | - |
| Additional Paid In Capital | 1,007.7 | 718.6 | 374.1 | - |
| Retained Earnings | (128.4) | (150.7) | (144.1) | |
| Supplementary Data | ||||
| Total Debt | 737.6 | 873.9 | 1,150.8 | - |
| Net debt | 611.0 | 824.9 | 1,117.4 | - |
| Working Capital | 385.0 | 219.1 | 262.3 | - |
| 45.0 |
| 53.2 |
| 52.9 |
| 41.1 |
| 32.8 |
| 40.6 |
| 65.5 |
| 49.0 |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 805.6 | 881.4 | 740.5 | 651.9 | 536.1 | 601.4 | 634.6 | 723.7 | 613.0 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 596.1 |
| 583.0 |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 462.8 | 466.8 | 494.8 | 505.0 | 501.1 | 511.3 | 498.2 | 533.9 | 537.7 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 393.8 | 395.7 | 371.2 | 373.0 | 368.4 | 368.3 | 374.0 | 372.7 | 373.6 | 587.7 | - | - | - |
| Intangible Assets | 334.7 | 343.2 | 321.5 | 328.5 | 334.3 | 340.9 | 348.6 | 355.1 | 361.9 | - | - | - | - |
| Operating Lease Right Of Use Assets | 178.8 | 176.4 | 106.5 | 106.8 | 107.9 | 104.1 | 109.7 | 112.6 | 117.8 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 123.4 | 119.7 | 116.7 | 114.5 | 113.3 | 114.6 | 111.4 | 84.9 | 74.2 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 2,321.6 | 2,407.7 | 2,177.3 | 2,107.8 | 1,992.6 | 2,074.4 | 2,112.7 | 2,221.6 | 2,119.3 | - | - | - | - |
| 29.7 |
| 29.5 |
| 34.3 |
| 28.1 |
| 28.9 |
| 30.0 |
| 30.3 |
| 31.2 |
| 42.8 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 58.4 | 50.5 | 32.1 | 32.8 | 25.4 | 25.0 | 21.9 | 17.2 | 13.6 | 35.8 | - | - | - |
| Operating Lease Liabilities Current | 32.6 | 30.3 | 20.6 | 20.0 | 19.5 | 18.7 | 19.4 | 19.6 | 19.9 | - | - | - | - |
| Accrued Expenses | 159.2 | 185.0 | 201.3 | 162.6 | 142.1 | 173.6 | 183.3 | 158.4 | 238.1 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 428.6 | 496.4 | 442.2 | 379.5 | 340.5 | 382.3 | 386.2 | 353.5 | 440.2 | - | - | - | - |
| 153.8 |
| 153.5 |
| 92.5 |
| 93.3 |
| 94.7 |
| 91.7 |
| 96.7 |
| 99.3 |
| 104.1 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 78.0 | 78.4 | 72.6 | 94.5 | 115.1 | 115.1 | 134.9 | 134.8 | 134.9 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 86.8 | 83.8 | 77.1 | 66.7 | 65.4 | 66.1 | 67.9 | 69.9 | 69.6 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,453.6 | 1,529.3 | 1,587.3 | 1,535.9 | 1,451.4 | 1,514.2 | 1,581.3 | 1,687.2 | 1,917.0 | - | - | - | - |
| 1,007.7 |
| 752.4 |
| 733.9 |
| 717.5 |
| 718.6 |
| 693.5 |
| 694.4 |
| 373.4 |
| - |
| - |
| - |
| - |
| Retained Earnings | (137.9) | (128.4) | (158.6) | (160.7) | (168.7) | (150.7) | (161.0) | (157.3) | (169.0) | - | - | - | - |
| Accumulated Other Comprehensive Income | (9.7) | (7.4) | (9.5) | (7.0) | (13.1) | (13.2) | (6.1) | (7.6) | (6.6) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 862.1 | 873.0 | 585.2 | 567.1 | 536.5 | 555.6 | 527.3 | 530.4 | 197.8 | 386.8 | 363.5 | 372.8 | 479.6 |
| Total Equity | 862.1 | 873.0 | 585.2 | 567.1 | 536.5 | 555.6 | 527.3 | 530.4 | 197.8 | 386.8 | 363.5 | 372.8 | 479.6 |
| 611.0 |
| 911.6 |
| 890.4 |
| 836.2 |
| 824.9 |
| 856.3 |
| 1,010.6 |
| 1,170.9 |
| - |
| - |
| - |
| - |
| Working Capital | 376.9 | 385.0 | 298.3 | 272.4 | 195.6 | 219.1 | 248.4 | 370.2 | 172.8 | - | - | - | - |
| Book Value | 862.1 | 873.0 | 585.2 | 567.1 | 536.5 | 555.6 | 527.3 | 530.4 | 197.8 | 386.8 | 363.5 | 372.8 | 479.6 |
| Tangible Book Value | 133.6 | 134.1 | (107.5) | (134.4) | (166.1) | (153.7) | (195.3) | (197.4) | (537.8) | (200.9) | - | - | - |
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 881.4 | 601.4 | 682.9 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 395.7 | 368.3 | 375.9 | - |
| Intangible Assets | 343.2 | 340.9 | 369.0 | - |
| Operating Lease Right Of Use Assets | 176.4 | 104.1 | 118.4 | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 119.7 | 114.6 | 54.6 | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 2,407.7 | 2,074.4 | 2,189.9 | - |
| - |
| Operating Lease Liabilities Current | 30.3 | 18.7 | 19.4 | - |
| Accrued Expenses | 185.0 | 173.6 | 187.1 | - |
| Other Current Liabilities | - | - | - | - |
| Total Current Liabilities | 496.4 | 382.3 | 420.6 | - |
| - |
| Deferred Tax Liabilities | 78.4 | 115.1 | 135.1 | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 83.8 | 66.1 | 71.1 | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 1,529.3 | 1,514.2 | 1,864.7 | - |
| - |
| Accumulated Other Comprehensive Income | (7.4) | (13.2) | (4.0) | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 873.0 | 555.6 | 226.0 | 479.6 |
| Total Equity | 873.0 | 555.6 | 226.0 | 479.6 |
| Book Value | 873.0 | 555.6 | 226.0 | 479.6 |
| Tangible Book Value | 134.1 | (153.7) | (518.9) | - |