| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 163.6 | 105.4 | 131.0 | 146.9 | 387.5 | - | 17.1 | 19.4 |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | 17.3 | 184.8 | 177.1 | 184.9 | 0.0 | - | - | - |
| Cash And Short Term Investments | 180.9 | 290.2 | 308.1 | 331.9 | 387.5 | - | 17.1 | 19.4 |
| Receivables | ||||||||
| Accounts Receivable | 52.0 | 53.2 | 59.2 | 58.8 | 43.3 | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.0 | 13.0 | 13.1 | 12.7 | 6.5 | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 22.2 | 11.3 | 10.4 | 9.3 | 9.7 | - | - | - |
| Accumulated Depreciation | 9.5 | 7.5 | 6.0 | 4.8 | 4.6 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 3.6 | 10.8 | 5.8 | 3.9 | 4.7 | - | - | - |
| Short Term Debt | 8.8 | 13.8 | 13.8 | 8.6 | 6.9 | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 156.1 | 229.4 | 242.6 | 255.8 | 263.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 5.2 | 7.6 | 9.4 | 10.0 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,062.0 | 1,085.4 | 1,086.6 | 970.2 | 889.0 | |||
| Supplementary Data | ||||||||
| Total Debt | 164.8 | 243.1 | 256.3 | 264.4 | 270.7 | - | - | - |
| Net debt | (16.1) | (47.0) | (51.8) | (67.5) | (116.8) | - | ||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 257.6 | 370.2 | 393.9 | 413.7 | 444.2 | - | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 12.7 | 3.8 | 4.5 | 4.5 | 5.1 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 197.2 | 393.3 | 1,075.1 | 1,324.7 | 1,263.1 | - | - | - |
| Intangible Assets | 247.5 | 297.9 | 323.1 | 350.7 | 352.5 | - | - | - |
| Operating Lease Right Of Use Assets | 5.4 | 7.5 | 9.6 | 9.7 | 0.0 | - | - | - |
| Deferred Tax Assets | 1.1 | 0.6 | 0.0 | 0.1 | 0.2 | - | - | - |
| Other Non-Current Assets | 2.3 | 2.3 | 2.4 | 4.7 | 8.4 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 735.5 | 1,089.4 | 1,825.9 | 2,122.6 | 2,117.6 | - | - | - |
| - |
| - |
| Deferred Revenue Current | 97.0 | 93.3 | 97.4 | 99.7 | 83.6 | - | - | - |
| Operating Lease Liabilities Current | 2.7 | 2.4 | 2.2 | 1.5 | 0.0 | - | - | - |
| Accrued Expenses | 44.8 | 40.9 | 51.5 | 26.9 | 28.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 156.8 | 161.2 | 170.7 | 140.6 | 123.1 | 97.8 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 2.4 | 0.0 | 0.0 | 0.2 | 0.4 | - | - | - |
| Deferred Tax Liabilities | 14.6 | 25.1 | 67.2 | 75.7 | 76.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 9.4 | 9.9 | 3.3 | 1.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 356.5 | 482.2 | 626.7 | 640.7 | 617.8 | - | - | - |
| - |
| - |
| - |
| Retained Earnings | (779.5) | (640.6) | (227.5) | (25.1) | (17.8) | - | - | - |
| Accumulated Other Comprehensive Income | (1.5) | (0.6) | 2.1 | 3.7 | 0.1 | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 97.9 | 162.8 | 337.8 | 533.0 | 628.5 | - | - | - |
| Total Stockholders Equity | 379.0 | 607.2 | 1,199.2 | 1,481.9 | 1,499.8 | 1,201.0 | - | - |
| Total Equity | 379.0 | 607.2 | 1,199.2 | 1,481.9 | 1,499.8 | 1,201.0 | - | - |
| - |
| - |
| Working Capital | 100.8 | 209.0 | 223.2 | 273.1 | 321.1 | - | - | - |
| Book Value | 379.0 | 607.2 | 1,199.2 | 1,481.9 | 1,499.8 | 1,201.0 | - | - |
| Tangible Book Value | (65.7) | (84.0) | (199.0) | (193.5) | (115.7) | - | - | - |
| (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 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 157.6 | 163.6 | 108.3 | 81.0 | 106.1 | 105.4 | 137.6 | 120.9 | 106.0 | 131.0 | 77.5 | 132.4 | 125.0 | 146.9 | - | - | 17.1 | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 20.4 | 17.3 | 77.6 | 103.2 | 94.6 | 184.8 | 167.8 | 175.6 | 189.2 | 177.1 | 229.6 | 218.5 | 219.0 | 184.9 | - | - | - | |
| Cash And Short Term Investments | 178.1 | 180.9 | 185.9 | 184.2 | 200.7 | 290.2 | 305.4 | 296.5 | 295.2 | 308.1 | 307.0 | 350.9 | 343.9 | 331.9 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 38.9 | 52.0 | 34.4 | 37.5 | 42.9 | 53.2 | 35.8 | 44.2 | 56.7 | 59.2 | 41.3 | 44.5 | 51.8 | 58.8 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 24.3 | 22.2 | 21.2 | 19.2 | 17.6 | 11.3 | 10.7 | 9.9 | 10.6 | 10.4 | 10.7 | 10.1 | 9.7 | 9.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 6.0 | 3.6 | 8.6 | 7.9 | 8.2 | 10.8 | 10.0 | 6.1 | 4.9 | 5.8 | 5.6 | 3.7 | 4.5 | 3.9 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 154.0 | 156.1 | 158.2 | 160.3 | 162.4 | 229.4 | 232.7 | 236.0 | 239.3 | 242.6 | 245.9 | 249.2 | 252.5 | 255.8 | - | |||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 162.7 | 164.8 | 166.9 | 169.0 | 171.1 | 243.1 | 246.4 | 249.7 | 253.0 | 256.3 | 259.6 | 261.2 | 262.8 | 264.4 | - | - | ||
| 19.4 |
| - |
| - |
| 17.1 |
| 19.4 |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 16.3 | 12.0 | 13.2 | 14.3 | 16.2 | 13.0 | 14.0 | 13.9 | 13.3 | 13.1 | 14.7 | 13.7 | 14.7 | 12.7 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 245.8 | 257.6 | 246.3 | 249.2 | 273.4 | 370.2 | 368.7 | 368.3 | 378.7 | 393.9 | 375.4 | 421.0 | 421.5 | 413.7 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 10.5 | 9.5 | 9.5 | 8.7 | 8.1 | 7.5 | 7.0 | 6.4 | 6.5 | 6.0 | 6.1 | 5.6 | 5.3 | 4.8 | - | - | - | - |
| Property,Plant & Equipment Net | 13.8 | 12.7 | 11.7 | 10.5 | 9.5 | 3.8 | 3.7 | 3.5 | 4.1 | 4.5 | 4.6 | 4.5 | 4.5 | 4.5 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 0.0 | 197.2 | 216.8 | 216.8 | 216.8 | 393.3 | 490.3 | 718.5 | 1,082.1 | 1,075.1 | 1,074.0 | 1,324.7 | 1,324.7 | 1,324.7 | 1,263.1 | - | - | - |
| Intangible Assets | 235.4 | 247.5 | 260.1 | 271.2 | 284.7 | 297.9 | 294.5 | 307.0 | 318.0 | 323.1 | 336.0 | 325.8 | 338.3 | 350.7 | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.9 | 5.4 | 6.1 | 6.6 | 7.0 | 7.5 | 8.3 | 7.8 | 9.0 | 9.6 | 10.0 | 8.7 | 9.1 | 9.7 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 2.6 | 2.3 | 1.8 | 2.6 | 3.0 | 2.3 | 2.0 | 1.9 | 2.0 | 2.4 | 3.4 | 3.9 | 3.7 | 4.7 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 514.7 | 735.5 | 755.5 | 770.1 | 808.7 | 1,089.4 | 1,181.7 | 1,422.4 | 1,810.1 | 1,825.9 | 1,819.5 | 2,104.9 | 2,116.9 | 2,122.6 | 1,871.4 | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 8.8 | 8.8 | 8.8 | 8.8 | 8.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 13.8 | 12.0 | 10.3 | 8.6 | - | - | - | - |
| Deferred Revenue Current | 99.1 | 97.0 | 92.0 | 100.9 | 109.7 | 93.3 | 86.2 | 97.1 | 108.1 | 97.4 | 89.7 | 97.5 | 105.4 | 99.7 | - | - | - | - |
| Operating Lease Liabilities Current | 2.7 | 2.7 | 2.7 | 2.5 | 2.4 | 2.4 | 2.5 | 2.4 | 2.3 | 2.2 | 2.1 | 1.7 | 1.6 | 1.5 | - | - | - | - |
| Accrued Expenses | 23.9 | 44.8 | 41.9 | 31.3 | 27.0 | 40.9 | 35.8 | 34.2 | 36.0 | 51.5 | 36.0 | 33.2 | 29.3 | 26.9 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 140.4 | 156.8 | 153.9 | 151.3 | 156.1 | 161.2 | 148.2 | 153.5 | 165.0 | 170.7 | 147.1 | 148.1 | 151.2 | 140.6 | 107.4 | 84.7 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 4.4 | 5.2 | 5.8 | 6.5 | 7.1 | 7.6 | 8.3 | 8.1 | 8.7 | 9.4 | 9.9 | 9.0 | 9.5 | 10.0 | - | - | - | - |
| Deferred Revenue Non-Current | 0.1 | 2.4 | 0.0 | 0.6 | 2.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.1 | 0.2 | - | - | - | - |
| Deferred Tax Liabilities | 11.1 | 14.6 | 14.6 | 14.3 | 13.9 | 25.1 | 30.8 | 44.6 | 66.6 | 67.2 | 65.5 | 78.6 | 78.3 | 75.7 | 72.3 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.6 | 2.2 | 2.9 | 3.4 | 7.4 | 9.4 | 7.2 | 10.5 | 10.4 | 9.9 | 8.9 | 1.1 | 1.0 | 3.3 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 324.0 | 356.5 | 365.9 | 358.9 | 372.8 | 482.2 | 486.1 | 536.1 | 615.1 | 626.7 | 616.1 | 649.4 | 653.0 | 640.7 | 591.5 | - | - | - |
| - |
| - |
| Additional Paid In Capital | 1,065.8 | 1,062.0 | 1,056.5 | 1,060.2 | 1,071.7 | 1,085.4 | 1,087.6 | 1,094.2 | 1,095.5 | 1,086.6 | 1,077.3 | 1,050.7 | 1,018.7 | 970.2 | 699.1 | - | - | - |
| Retained Earnings | (918.1) | (779.5) | (770.2) | (755.4) | (747.8) | (640.6) | (581.5) | (450.6) | (237.0) | (227.5) | (217.2) | (45.7) | (37.1) | (25.1) | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.6) | (1.5) | (1.5) | (1.3) | (1.3) | (0.6) | 0.3 | 1.1 | 1.7 | 2.1 | 3.1 | 3.3 | 2.8 | 3.7 | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 44.5 | 97.9 | 104.8 | 107.6 | 113.1 | 162.8 | 189.0 | 241.5 | 334.7 | 337.8 | 340.2 | 447.1 | 479.4 | 533.0 | 588.7 | - | - | - |
| Total Stockholders Equity | 190.7 | 379.0 | 389.7 | 411.2 | 435.9 | 607.2 | 695.6 | 886.3 | 1,195.0 | 1,199.2 | 1,203.5 | 1,455.5 | 1,463.9 | 1,481.9 | 1,280.0 | 1,177.7 | - | - |
| Total Equity | 190.7 | 379.0 | 389.7 | 411.2 | 435.9 | 607.2 | 695.6 | 886.3 | 1,195.0 | 1,199.2 | 1,203.5 | 1,455.5 | 1,463.9 | 1,481.9 | 1,280.0 | 1,177.7 | - | - |
| - |
| - |
| Net debt | (15.4) | (16.1) | (19.0) | (15.2) | (29.5) | (47.0) | (59.0) | (46.8) | (42.2) | (51.8) | (47.4) | (89.7) | (81.1) | (67.5) | - | - | - | - |
| Working Capital | 105.4 | 100.8 | 92.4 | 97.9 | 117.4 | 209.0 | 220.5 | 214.8 | 213.7 | 223.2 | 228.3 | 272.9 | 270.3 | 273.1 | - | - | - | - |
| Book Value | 190.7 | 379.0 | 389.7 | 411.2 | 435.9 | 607.2 | 695.6 | 886.3 | 1,195.0 | 1,199.2 | 1,203.5 | 1,455.5 | 1,463.9 | 1,481.9 | 1,280.0 | 1,177.7 | - | - |
| Tangible Book Value | (44.7) | (65.7) | (87.2) | (76.8) | (65.6) | (84.0) | (89.3) | (139.2) | (205.1) | (199.0) | (206.6) | (195.1) | (199.2) | (193.5) | 16.9 | - | - | - |