| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 51.0 | 89.2 | 59.3 | 157.3 | 175.5 | 32.4 | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 51.0 | 89.2 | 59.3 | 157.3 | 175.5 | 32.4 | - |
| Receivables | |||||||
| Accounts Receivable | 92.9 | 210.9 | 262.1 | 103.0 | - | - | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.8 | 4.3 | 17.5 | 6.3 | 2.1 | 1.2 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 36.3 | 32.6 | 29.5 | 29.8 | 20.9 | 15.0 | - |
| Accumulated Depreciation | 21.8 | 17.7 | 12.7 | 8.5 | 8.1 | ||
| Current Liabilities | |||||||
| Accounts Payable | 11.1 | 28.4 | 19.8 | 21.6 | 15.8 | 4.0 | - |
| Short Term Debt | 0.1 | 0.0 | 0.0 | 0.7 | 0.6 | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 0.2 | 0.0 | 0.0 | - | - | 0.1 | - |
| Operating Lease Liabilities Non-Current | 7.6 | 8.6 | 7.2 | 7.0 | 3.0 | 3.6 | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 325.4 | 321.1 | 320.7 | 301.5 | 283.2 | 142.3 | |
| Supplementary Data | |||||||
| Total Debt | 0.2 | 0.0 | 0.1 | 0.7 | 0.6 | 0.1 | - |
| Net debt | (50.8) | (89.2) | (59.2) | (156.7) | (174.9) | (32.3) | - |
| (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 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 35.7 | 51.0 | 73.4 | 104.2 | 79.0 | 89.2 | 89.5 | 66.1 | 41.2 | 59.3 | 52.9 | 109.2 | 120.1 | 157.3 | 169.6 | |||||||||
| Other Current Assets | 3.7 | 0.3 | - | - | - | 0.0 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 152.4 | 304.5 | 338.9 | 271.1 | 256.0 | 58.4 | - |
| 5.9 |
| - |
| Property,Plant & Equipment Net | 14.6 | 14.9 | 16.8 | 21.3 | 12.7 | 9.1 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 0.0 | 0.5 | 0.6 | 0.6 | 0.6 | - | - |
| Goodwill | 0.0 | 47.4 | 47.5 | 38.9 | 8.7 | 6.6 | - |
| Intangible Assets | 0.0 | 25.7 | 37.7 | 23.0 | 10.7 | 10.7 | - |
| Operating Lease Right Of Use Assets | 11.5 | 12.0 | 9.6 | 9.1 | 4.2 | 5.0 | - |
| Deferred Tax Assets | 0.5 | 8.4 | 11.9 | 10.0 | - | - | - |
| Other Non-Current Assets | 3.4 | 3.7 | 2.6 | 3.6 | 3.8 | 1.3 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 217.1 | 455.6 | 490.5 | 393.3 | 309.6 | 100.2 | - |
| Deferred Revenue Current | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 4.7 | 3.8 | 2.8 | 2.3 | 1.5 | 1.6 | - |
| Accrued Expenses | 42.8 | 49.9 | 91.3 | 31.6 | 35.1 | 14.3 | - |
| Other Current Liabilities | - | 2.6 | 2.4 | 2.5 | 0.7 | 0.1 | - |
| Total Current Liabilities | 67.5 | 121.8 | 170.1 | 100.2 | 57.9 | 23.5 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 91.2 | 140.4 | 185.3 | 114.4 | 82.5 | 33.2 | - |
| - |
| Retained Earnings | (183.8) | (1.4) | (21.4) | (29.0) | (63.6) | (87.3) | - |
| Accumulated Other Comprehensive Income | 2.4 | 1.2 | 1.5 | 0.7 | (0.0) | (0.0) | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | (18.1) | (5.7) | 4.4 | 5.7 | 7.5 | 11.9 | - |
| Total Stockholders Equity | 144.0 | 320.9 | 300.8 | 273.2 | 219.6 | 55.0 | 79.4 |
| Total Equity | 125.9 | 315.2 | 305.2 | 278.9 | 227.1 | 66.9 | 79.4 |
| Working Capital | 84.9 | 182.7 | 168.8 | 170.9 | 198.2 | 34.9 | - |
| Book Value | 144.0 | 320.9 | 300.8 | 273.2 | 219.6 | 55.0 | 79.4 |
| Tangible Book Value | 144.0 | 247.8 | 215.6 | 211.4 | 200.2 | 37.7 | - |
| 198.1 |
| 188.4 |
| 175.5 |
| 0.1 |
| 0.2 |
| 0.5 |
| - |
| 0.0 |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 35.7 | 51.0 | 73.4 | 104.2 | 79.0 | 89.2 | 89.5 | 66.1 | 41.2 | 59.3 | 52.9 | 109.2 | 120.1 | 157.3 | 169.6 | 198.1 | 188.4 | 175.5 | 0.1 | 0.2 | 0.5 | - | 0.0 | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 94.0 | 92.9 | 107.0 | 122.8 | 178.8 | 210.9 | 233.7 | 257.5 | 283.1 | 262.1 | 207.3 | 118.5 | - | 103.0 | 80.0 | 72.3 | 76.2 | 78.4 | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.3 | 4.8 | 4.7 | 9.7 | 4.8 | 4.3 | 5.2 | 5.1 | 10.8 | 17.5 | 6.9 | 6.8 | 6.7 | 6.3 | 2.4 | 5.3 | 3.6 | 2.1 | ||||||
| Other Current Assets | 3.2 | 3.7 | 5.1 | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 138.2 | 152.4 | 190.2 | 236.6 | 262.5 | 304.5 | 328.3 | 328.7 | 335.1 | 338.9 | 267.1 | 234.4 | 258.4 | 271.1 | 252.0 | 275.7 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 36.2 | 36.3 | 34.9 | 33.9 | 33.4 | 32.6 | 32.0 | 31.4 | 30.4 | 29.5 | 34.9 | 33.5 | 31.8 | 29.8 | 28.2 | 21.8 | 21.4 | 20.9 | - | - | - | - | - | - |
| Accumulated Depreciation | 22.6 | 21.8 | 20.6 | 19.5 | 18.4 | 17.7 | 16.7 | 15.4 | 14.0 | 12.7 | 13.1 | 11.6 | 10.0 | 8.5 | 10.6 | 9.5 | 8.8 | |||||||
| Property,Plant & Equipment Net | 13.6 | 14.6 | 14.3 | 14.4 | 15.0 | 14.9 | 15.3 | 16.0 | 16.3 | 16.8 | 21.9 | 21.9 | 21.7 | 21.3 | 17.6 | 12.2 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 0.6 | 0.4 | 0.4 | 0.5 | 0.6 | 0.7 | 0.6 | 0.5 | |||||||
| Goodwill | 0.0 | 0.0 | 41.1 | 50.0 | 49.6 | 47.4 | 47.9 | 47.5 | 47.5 | 47.5 | 47.6 | 47.8 | 47.7 | 38.9 | 34.5 | 8.7 | 8.7 | 8.7 | ||||||
| Intangible Assets | 0.6 | 0.0 | 17.9 | 26.7 | 27.3 | 25.7 | 35.0 | 36.0 | 36.8 | 37.7 | 38.6 | 38.1 | 38.9 | 23.0 | 20.6 | 10.4 | 10.6 | |||||||
| Operating Lease Right Of Use Assets | 10.2 | 11.5 | 12.1 | 12.6 | 13.7 | 12.0 | 12.5 | 9.4 | 9.1 | 9.6 | 9.4 | 9.3 | 9.4 | 9.1 | 8.2 | 3.8 | ||||||||
| Deferred Tax Assets | 0.8 | 0.5 | 30.7 | 17.2 | 12.3 | 8.4 | 17.1 | 13.9 | 11.9 | 11.9 | 8.9 | 11.2 | - | 10.0 | - | - | - | |||||||
| Other Non-Current Assets | 3.3 | 3.4 | 3.1 | 3.1 | 3.6 | 3.7 | 3.4 | 2.3 | 2.4 | 2.6 | 2.9 | 3.5 | 3.4 | 3.6 | 3.1 | 1.7 | 1.6 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 209.2 | 217.1 | 353.8 | 408.3 | 430.8 | 455.6 | 493.9 | 488.2 | 490.7 | 490.5 | 419.8 | 390.3 | 407.5 | 393.3 | 355.9 | 331.9 | 325.2 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 13.9 | 11.1 | 8.1 | 10.1 | 20.5 | 28.4 | 35.1 | 30.8 | 25.6 | 19.8 | 9.0 | 6.7 | 19.0 | 21.6 | 12.2 | 12.9 | 15.1 | 15.8 | 0.2 | 0.0 | 0.1 | - | 0.0 | - |
| Short Term Debt | 0.0 | - | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.7 | 0.7 | 0.6 | - | 0.7 | 0.6 | 0.6 | - | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | 4.3 | 4.7 | 4.6 | 4.7 | 4.4 | 3.8 | 3.8 | 3.0 | 2.8 | 2.8 | 2.6 | 2.5 | 2.4 | 2.3 | 2.1 | 1.4 | ||||||||
| Accrued Expenses | 44.7 | 42.8 | 50.9 | 44.6 | 41.4 | 49.9 | 60.0 | 63.2 | 70.2 | 91.3 | 58.9 | 34.8 | 30.5 | 31.6 | 38.6 | 38.7 | 38.2 | 35.1 | ||||||
| Other Current Liabilities | - | - | - | - | - | - | 1.0 | 2.3 | 2.5 | 2.4 | 0.8 | 0.6 | 1.0 | 0.7 | 0.0 | 0.6 | 0.8 | |||||||
| Total Current Liabilities | 77.2 | 67.5 | 73.6 | 100.1 | 107.6 | 121.8 | 150.2 | 154.1 | 160.1 | 170.1 | 113.1 | 91.8 | 109.0 | 100.2 | 71.1 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 0.2 | - | 0.2 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 2.0 | 1.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.6 | 7.6 | 8.3 | 8.8 | 9.9 | 8.6 | 9.2 | 6.8 | 6.7 | 7.2 | 7.2 | 7.2 | 7.3 | 7.0 | 6.4 | 2.7 | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 98.0 | 91.2 | 93.1 | 120.5 | 128.9 | 140.4 | 169.0 | 170.2 | 175.6 | 185.3 | 128.2 | 106.4 | 123.6 | 114.4 | 85.1 | 77.5 | ||||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 328.6 | 325.4 | 317.8 | 316.5 | 318.4 | 321.1 | 321.0 | 317.4 | 320.1 | 320.7 | 315.7 | 312.1 | 310.0 | 301.5 | 301.5 | 287.3 | 284.9 | |||||||
| Retained Earnings | (198.6) | (183.8) | (49.7) | (22.0) | (10.8) | (1.4) | 1.9 | (3.6) | (10.2) | (21.4) | (29.0) | (33.7) | (32.4) | (29.0) | (37.0) | (40.2) | (52.9) | |||||||
| Accumulated Other Comprehensive Income | 2.2 | 2.4 | 2.4 | 2.7 | 1.7 | 1.2 | 2.3 | 1.4 | 1.3 | 1.5 | 0.8 | 1.4 | 1.0 | 0.7 | (0.3) | (0.0) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | (21.1) | (18.1) | (9.9) | (9.5) | (7.4) | (5.7) | (0.3) | 2.8 | 3.8 | 4.4 | 4.0 | 4.1 | - | 5.7 | 6.6 | 7.3 | 8.3 | |||||||
| Total Stockholders Equity | 132.3 | 144.0 | 270.5 | 297.3 | 309.3 | 320.9 | 325.2 | 315.2 | 311.3 | 300.8 | 287.6 | 279.8 | 278.7 | 273.2 | 264.2 | 247.1 | 232.0 | |||||||
| Total Equity | 111.2 | 125.9 | 260.7 | 287.7 | 301.9 | 315.2 | 324.9 | 318.0 | 315.1 | 305.2 | 291.6 | 283.9 | 283.9 | 278.9 | 270.8 | 254.4 | 240.3 | 227.1 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 0.2 | - | 0.2 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.1 | - | 2.7 | 2.3 | 0.6 | - | 0.7 | 0.6 | 0.6 | - | - | - | - | - | - | - |
| Net debt | (35.5) | - | (73.1) | (104.2) | (79.0) | - | (89.4) | (66.0) | (41.2) | - | (50.2) | (106.9) | (119.4) | - | (168.9) | (197.6) | (187.8) | - | ||||||
| Working Capital | 60.9 | 84.9 | 116.6 | 136.4 | 155.0 | 182.7 | 178.1 | 174.6 | 175.0 | 168.8 | 154.1 | 142.7 | 149.4 | 170.9 | 180.9 | 217.7 | 207.2 | 198.2 | ||||||
| Book Value | 132.3 | 144.0 | 270.5 | 297.3 | 309.3 | 320.9 | 325.2 | 315.2 | 311.3 | 300.8 | 287.6 | 279.8 | 278.7 | 273.2 | 264.2 | 247.1 | 232.0 | 219.6 | ||||||
| Tangible Book Value | 131.7 | 144.0 | 211.5 | 220.6 | 232.4 | 247.8 | 242.4 | 231.7 | 227.1 | 215.6 | 201.4 | 193.9 | 192.1 | 211.4 | 209.0 | 228.0 | 212.7 | |||||||
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.2 |
| 256.0 |
| 0.3 |
| 0.5 |
| 0.7 |
| - |
| 0.0 |
| - |
| 8.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.6 |
| 12.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| 4.2 |
| - |
| - |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 309.6 |
| 115.3 |
| 115.5 |
| 115.7 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.9 |
| 61.0 |
| 57.9 |
| 0.3 |
| 0.2 |
| 0.2 |
| - |
| 0.1 |
| - |
| 2.8 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 84.9 |
| 82.5 |
| 13.0 |
| 13.7 |
| 10.9 |
| - |
| 0.1 |
| - |
| 283.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| (63.6) |
| (12.7) |
| (5.3) |
| (2.2) |
| - |
| (0.0) |
| - |
| (0.0) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 219.6 |
| (12.7) |
| (13.2) |
| (10.2) |
| - |
| 0.0 |
| 79.4 |
| 67.1 |
| 66.3 |
| 65.7 |
| - |
| 0.0 |
| 79.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.0) |
| 0.3 |
| 0.5 |
| - |
| (0.1) |
| - |
| (12.7) |
| (13.2) |
| (10.2) |
| - |
| 0.0 |
| 79.4 |
| 200.2 |
| - |
| - |
| - |
| - |
| - |
| - |