| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 91.2 | 177.4 | 221.8 | 250.7 | 254.6 | 61.1 |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | 0.0 | 78.1 | 74.5 | 4.9 | - | - |
| Cash And Short Term Investments | 91.2 | 255.5 | 296.2 | 255.6 | 254.6 | 61.1 |
| Receivables | ||||||
| Accounts Receivable | 167.3 | 106.2 | 92.1 | 72.6 | 50.2 | 32.9 |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 37.0 | 23.0 | 27.7 | 28.2 | 16.6 | 7.6 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 54.7 | 37.7 | 33.6 | 29.5 | 23.0 | 18.1 |
| Accumulated Depreciation | 28.1 | 22.9 | 18.3 | 14.5 | 12.2 | 9.2 |
| Current Liabilities | ||||||
| Accounts Payable | 4.1 | 2.9 | 3.1 | 3.1 | 1.4 | 1.3 |
| Short Term Debt | 8.0 | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 814.6 | 43.3 | 46.1 | 51.6 | 54.3 | - |
| Operating Lease Liabilities Non-Current | 22.6 | 17.7 | 16.9 | 19.5 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 1,754.4 | 725.2 | 532.5 | 455.3 | 388.6 | (98.9) |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 822.6 | 43.3 | 46.1 | 51.6 | 54.3 | - |
| Net debt | 731.4 | (212.2) | (250.2) | (204.1) | (200.3) | - |
| 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 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 81.5 | 91.2 | 60.8 | 68.4 | 275.2 | 177.4 | 228.7 | 190.1 | 189.6 | 221.8 | 205.7 | 190.2 | 220.8 | - | 288.5 | 278.6 | 263.7 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | 0.0 | 0.0 | 3.4 | 3.5 | 7.7 | 78.1 | 77.1 | 67.8 | 77.9 | 74.5 | 79.6 | 63.3 | 19.2 | - | 3.0 | 3.0 | - | |||
| Cash And Short Term Investments | 81.5 | 91.2 | 64.1 | 71.9 | 282.9 | 255.5 | 305.8 | 257.9 | 267.6 | 296.2 | 285.2 | 253.5 | 240.1 | - | 291.5 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 169.6 | 167.3 | 152.8 | 148.0 | 111.4 | 106.2 | 100.4 | 97.2 | 96.8 | 92.1 | 91.7 | 82.7 | 78.9 | - | 65.2 | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 1.6 | 4.1 | 3.3 | 6.1 | 2.0 | 2.9 | 4.2 | 3.0 | 2.7 | 3.1 | 2.9 | 2.8 | 2.7 | - | 1.7 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 798.4 | - | 830.9 | 872.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 806.4 | - | 838.9 | 878.1 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| 5.5 |
| 1.1 |
| 1.0 |
| 2.3 |
| 1.3 |
| 0.5 |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 295.6 | 384.6 | 416.0 | 356.3 | 321.3 | 101.5 |
| Property,Plant & Equipment Net | 26.6 | 14.8 | 15.3 | 15.1 | 10.7 | 8.8 |
| Long Term Investments | 0.0 | 30.3 | 21.5 | 0.0 | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 1,270.1 | 71.0 | 45.3 | 43.8 | - | - |
| Intangible Assets | 687.6 | 30.9 | 26.1 | 29.5 | - | - |
| Operating Lease Right Of Use Assets | 34.3 | 24.8 | 22.6 | 24.1 | - | - |
| Deferred Tax Assets | 696.0 | 602.5 | 1.3 | - | - | - |
| Other Non-Current Assets | 5.3 | 3.3 | 3.6 | 5.9 | 5.7 | 0.2 |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 3,031.9 | 1,169.6 | 558.7 | 481.9 | 344.4 | 115.6 |
| 21.9 |
| 7.3 |
| 2.8 |
| 1.2 |
| 0.8 |
| 1.4 |
| Operating Lease Liabilities Current | 15.1 | 8.4 | 6.6 | 5.9 | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | 13.1 | 8.1 | 5.6 | 4.0 | 2.6 | 2.6 |
| Total Current Liabilities | 161.3 | 77.1 | 80.8 | 66.0 | 31.2 | 38.2 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| Deferred Tax Liabilities | 0.8 | 1.3 | 5.4 | 5.9 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.3 | 1.5 | 5.5 | 9.5 | 0.1 | 0.1 |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 1,000.8 | 139.3 | 149.1 | 143.6 | 82.5 | 460.2 |
| 260.0 |
| 283.9 |
| (181.3) |
| (186.6) |
| (191.9) |
| - |
| Accumulated Other Comprehensive Income | 7.1 | (1.1) | 2.9 | 0.6 | (0.0) | 0.1 |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 9.4 | 22.0 | 55.3 | 68.9 | 65.0 | - |
| Total Stockholders Equity | 2,021.7 | 1,008.3 | 354.3 | 338.4 | 261.9 | - |
| Total Equity | 2,031.1 | 1,030.2 | 409.7 | 338.4 | 261.9 | - |
| 134.2 |
| 307.6 |
| 335.2 |
| 290.3 |
| 290.1 |
| 63.3 |
| Book Value | 2,021.7 | 1,008.3 | 354.3 | 338.4 | 261.9 | - |
| Tangible Book Value | 64.1 | 906.4 | 282.9 | 265.1 | - | - |
| 254.6 |
| 245.1 |
| 61.1 |
| - |
| - |
| - |
| - |
| - |
| 281.6 |
| 263.7 |
| 254.6 |
| 245.1 |
| 61.1 |
| 55.6 |
| 53.2 |
| 50.2 |
| 49.0 |
| 32.9 |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 43.1 | 37.0 | 33.9 | 37.7 | 27.8 | 23.0 | 24.6 | 27.6 | 31.4 | 27.7 | 24.3 | 29.1 | 30.0 | - | 16.4 | 17.2 | 17.8 | 16.6 | 11.1 | 7.6 |
| Other Current Assets | 9.0 | 5.5 | 4.7 | 4.3 | 1.6 | 1.1 | 1.3 | 0.8 | 1.0 | 1.0 | 3.1 | 4.1 | 3.5 | - | 2.3 | 2.0 | 1.1 | 1.3 | 0.7 | 0.5 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 294.2 | 295.6 | 250.8 | 257.6 | 422.1 | 384.6 | 430.8 | 382.7 | 395.8 | 416.0 | 401.2 | 365.4 | 349.0 | - | 373.1 | 354.5 | 334.6 | 321.3 | 305.2 | 101.5 |
| - |
| - |
| - |
| - |
| 21.4 |
| 18.1 |
| Accumulated Depreciation | 27.1 | 28.1 | 29.6 | 41.5 | 24.6 | 22.9 | 22.7 | 21.2 | 19.8 | 18.3 | - | - | - | - | - | - | - | - | 11.4 | 9.2 |
| Property,Plant & Equipment Net | 30.5 | 26.6 | 26.3 | 24.6 | 14.7 | 14.8 | 15.3 | 15.2 | 15.0 | 15.3 | 14.8 | 15.4 | 15.3 | - | 13.5 | 12.6 | 11.9 | 10.7 | 10.0 | 8.8 |
| Long Term Investments | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 30.3 | 30.9 | 39.7 | 28.9 | 21.5 | 17.6 | 24.3 | 16.7 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1,268.4 | 1,270.1 | 1,267.1 | 1,267.3 | 72.6 | 71.0 | 74.2 | 72.2 | 44.3 | 45.3 | 42.6 | 43.6 | 43.8 | - | - | - | - | - | - | - |
| Intangible Assets | 660.7 | 687.6 | 714.1 | 740.5 | 142.9 | 30.9 | 34.0 | 34.6 | 24.5 | 26.1 | 26.0 | 27.7 | 28.9 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 51.6 | 34.3 | 40.3 | 43.7 | 23.1 | 24.8 | 25.8 | 28.1 | 27.8 | 22.6 | 22.9 | 24.8 | 26.4 | 0.0 | 21.4 | 21.6 | 23.2 | - | - | - |
| Deferred Tax Assets | 702.3 | 696.0 | 671.8 | 669.7 | 600.6 | 602.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.8 | 5.3 | 6.9 | 6.2 | 3.0 | 3.3 | 6.3 | 6.8 | 5.3 | 5.4 | 4.7 | 4.8 | 5.3 | - | 5.1 | 5.6 | 5.7 | 5.7 | 5.7 | 0.2 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 3,026.9 | 3,031.9 | 2,990.5 | 3,021.2 | 1,285.3 | 1,169.6 | 623.5 | 585.1 | 547.8 | 558.7 | 535.5 | 511.7 | 491.4 | - | 419.7 | 400.6 | 381.6 | 344.4 | 326.6 | 115.6 |
| 0.9 |
| 1.0 |
| 1.4 |
| 1.5 |
| 1.3 |
| Short Term Debt | 8.0 | - | 8.0 | 6.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 28.0 | 21.9 | 17.2 | 20.8 | 9.1 | 7.3 | 12.0 | 10.8 | 5.9 | 2.8 | 3.5 | 2.8 | 3.5 | - | 1.3 | 1.1 | 1.7 | 0.8 | 0.6 | 1.4 |
| Operating Lease Liabilities Current | 14.2 | 15.1 | 15.5 | 15.5 | 8.6 | 8.4 | 7.8 | 7.7 | 7.7 | 6.6 | 6.4 | 6.4 | 6.4 | 0.0 | 5.3 | 5.2 | 5.3 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 15.8 | 13.1 | 13.0 | 17.2 | 9.8 | 10.2 | 6.7 | 7.9 | 7.5 | 6.3 | 5.0 | 4.4 | 4.7 | - | 3.3 | 2.8 | 1.7 | 2.6 | 4.9 | 2.6 |
| Total Current Liabilities | 130.5 | 161.3 | 127.6 | 127.7 | 83.0 | 77.1 | 92.4 | 80.0 | 70.8 | 80.8 | 63.1 | 58.1 | 59.4 | - | 35.6 | 29.7 | 27.8 | 31.2 | 32.3 | 38.2 |
| - |
| - |
| 55.0 |
| - |
| Operating Lease Liabilities Non-Current | 40.2 | 22.6 | 28.4 | 31.3 | 15.7 | 17.7 | 19.1 | 21.3 | 21.1 | 16.9 | 17.7 | 19.5 | 21.1 | 0.0 | 17.4 | 17.8 | 19.4 | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.7 | 0.8 | 1.1 | 1.2 | 0.7 | 1.3 | 2.4 | 3.3 | 4.0 | 5.4 | 4.8 | 5.3 | 5.7 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.2 | 2.3 | 2.0 | 2.2 | 1.5 | 1.5 | 2.6 | 3.5 | 4.2 | 5.5 | 8.6 | 9.1 | 9.6 | - | 1.6 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 972.3 | 1,000.8 | 989.0 | 1,033.3 | 142.7 | 139.3 | 169.8 | 156.5 | 141.6 | 149.1 | 144.1 | 140.9 | 137.9 | - | 109.5 | 101.4 | 97.8 | 82.5 | 84.2 | 460.2 |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 1,784.9 | 1,754.4 | 1,712.8 | 1,688.3 | 827.4 | 725.2 | 564.3 | 549.6 | 528.7 | 532.5 | 516.5 | 495.4 | 470.3 | - | 432.6 | 420.1 | 404.9 | 388.6 | 373.3 | (98.9) |
| Retained Earnings | 261.6 | 260.0 | 261.0 | 270.7 | 286.2 | 283.9 | (166.0) | (170.1) | (169.6) | (181.3) | (190.6) | (189.1) | (183.3) | - | (184.6) | (183.2) | (183.2) | (191.9) | (191.2) | - |
| Accumulated Other Comprehensive Income | 2.8 | 7.1 | 7.4 | 8.3 | 2.0 | (1.1) | 4.6 | 0.8 | 1.3 | 2.9 | (0.5) | 1.5 | 1.7 | - | (1.9) | (1.0) | (0.3) | (0.0) | (0.0) | 0.1 |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 5.1 | 9.4 | 20.0 | 20.4 | 26.8 | 22.0 | 50.4 | 48.1 | 45.5 | 55.3 | 65.8 | 62.7 | 64.4 | - | 63.9 | 63.1 | 62.1 | 65.0 | 60.1 | - |
| Total Stockholders Equity | 2,049.5 | 2,021.7 | 1,981.6 | 1,967.6 | 1,115.8 | 1,008.3 | 403.2 | 380.6 | 406.2 | 354.3 | 391.4 | 370.7 | 353.5 | - | - | - | - | - | - | - |
| Total Equity | 2,054.6 | 2,031.1 | 2,001.6 | 1,988.0 | 1,142.6 | 1,030.2 | 453.6 | 428.7 | 406.2 | 409.7 | 391.4 | 370.7 | 353.5 | - | - | - | - | - | - | - |
| - |
| - |
| 55.0 |
| - |
| Net debt | 724.9 | - | 774.7 | 806.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (190.1) | - |
| Working Capital | 163.8 | 134.2 | 123.2 | 129.9 | 339.1 | 307.6 | 338.4 | 302.7 | 324.9 | 335.2 | 338.1 | 307.2 | 289.6 | - | 337.6 | 324.7 | 306.8 | 290.1 | 272.9 | 63.3 |
| Book Value | 2,049.5 | 2,021.7 | 1,981.6 | 1,967.6 | 1,115.8 | 1,008.3 | 403.2 | 380.6 | 406.2 | 354.3 | 391.4 | 370.7 | 353.5 | - | - | - | - | - | - | - |
| Tangible Book Value | 120.4 | 64.1 | 0.3 | (40.2) | 900.3 | 906.4 | 295.1 | 273.8 | 337.4 | 282.9 | 322.8 | 299.4 | 280.8 | - | - | - | - | - | - | - |