| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - |
| Receivables | ||||||||
| Accounts Receivable | 177.1 | 147.0 | 117.5 | - | 110.7 | 89.8 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.9 | 10.5 | 6.5 | - | 3.0 | 4.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 129.8 | 109.4 | 96.1 | - | 66.7 | 48.4 | - | - |
| Accumulated Depreciation | 94.7 | 77.9 | 67.8 | - | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 83.5 | 71.3 | 47.3 | - | 32.9 | 29.8 | - | - |
| Short Term Debt | - | - | - | - | 0.0 | 3.4 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | - | 17.5 | 20.2 | - | - |
| Operating Lease Liabilities Non-Current | 16.7 | 21.3 | 21.7 | - | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 182.7 | 125.4 | 112.8 | - | 82.9 | - | ||
| Supplementary Data | ||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | - | 17.5 | 23.5 | - | - |
| Net debt | - | - | - | - | - | - | ||
| (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 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 185.7 | 191.2 | 161.3 | 172.8 | 173.9 | 205.0 | 214.6 | 209.7 | 206.1 | - | 203.0 | 203.9 | 201.7 | - | 199.7 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 376.2 | 362.5 | 340.4 | - | 352.2 | 103.9 | - | - |
| 44.4 |
| 34.6 |
| - |
| - |
| Property,Plant & Equipment Net | 35.1 | 31.5 | 28.3 | - | 22.3 | 13.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 19.2 | 19.2 | 12.4 | - | 12.4 | 12.4 | - | - |
| Intangible Assets | 2.9 | 3.0 | 0.2 | - | 1.8 | 3.0 | - | - |
| Operating Lease Right Of Use Assets | 19.7 | 23.7 | 23.0 | 21.0 | 0.0 | - | - | - |
| Deferred Tax Assets | 17.5 | 0.0 | - | - | - | - | - | - |
| Other Non-Current Assets | 4.1 | 0.9 | 0.6 | - | 0.4 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 474.7 | 440.8 | 404.9 | - | 389.1 | 133.5 | - | - |
| - |
| - |
| Deferred Revenue Current | 0.6 | 0.6 | 0.3 | - | 1.3 | 2.7 | - | - |
| Operating Lease Liabilities Current | 5.1 | 4.7 | 3.8 | - | 0.0 | 0.4 | - | - |
| Accrued Expenses | 50.8 | 47.4 | 39.3 | - | 34.1 | 24.7 | - | - |
| Other Current Liabilities | 4.0 | 10.0 | 7.2 | - | 2.5 | 2.5 | - | - |
| Total Current Liabilities | 157.0 | 145.5 | 108.9 | - | 83.1 | 79.7 | - | - |
| 0.5 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 5.2 | 5.6 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 0.8 | 0.5 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 185.9 | 166.7 | 130.5 | - | 106.6 | 105.9 | - | - |
| - |
| - |
| Retained Earnings | (91.8) | (50.6) | (43.5) | - | (20.1) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | 8.9 | 21.0 | 1.1 | - | 2.6 | - | - | - |
| Minority Interest | 206.7 | 220.2 | 206.1 | - | 222.4 | - | - | - |
| Total Stockholders Equity | 82.1 | 53.8 | 68.3 | - | 60.2 | 20.1 | 15.2 | (83.2) |
| Total Equity | 288.8 | 274.1 | 274.4 | - | 282.6 | 20.1 | 15.2 | (83.2) |
| - |
| - |
| Working Capital | 219.2 | 217.0 | 231.6 | - | 269.1 | 24.2 | - | - |
| Book Value | 82.1 | 53.8 | 68.3 | - | 60.2 | 20.1 | 15.2 | (83.2) |
| Tangible Book Value | 60.0 | 31.6 | 55.6 | - | 46.0 | 4.7 | - | - |
| - |
| - |
| 238.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 185.7 | 191.2 | 161.3 | 172.8 | 173.9 | 205.0 | 214.6 | 209.7 | 206.1 | - | 203.0 | 203.9 | 201.7 | - | 199.7 | - | - | 238.5 | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 146.2 | 177.1 | 142.8 | 135.3 | 131.3 | 147.0 | 135.6 | 122.9 | 113.5 | - | 106.0 | 90.0 | 80.8 | - | 93.6 | 93.5 | 79.9 | 110.7 | 69.6 | 63.7 | 58.3 | 89.8 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.0 | 7.9 | 9.5 | 7.6 | 10.6 | 10.5 | 10.1 | 8.7 | 8.0 | - | 5.0 | 4.2 | 3.8 | - | 6.0 | 2.9 | 3.5 | 3.0 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 337.9 | 376.2 | 313.6 | 315.8 | 315.8 | 362.5 | 360.4 | 341.3 | 327.5 | - | 314.1 | 298.1 | 286.3 | - | 299.3 | 303.6 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 130.9 | 129.8 | 125.3 | 120.3 | 114.6 | 109.4 | 105.4 | 100.6 | 95.9 | - | 91.3 | 86.3 | 81.3 | - | 74.5 | 71.6 | 69.0 | 66.7 | 64.3 | 60.0 | 53.1 | 48.4 | - | - | - | - | - |
| Accumulated Depreciation | 95.5 | 94.7 | 90.1 | 86.4 | 82.0 | 77.9 | 74.3 | 70.7 | 66.6 | - | 64.1 | 60.4 | 57.0 | - | 51.9 | 49.1 | 46.4 | ||||||||||
| Property,Plant & Equipment Net | 35.4 | 35.1 | 35.2 | 33.9 | 32.6 | 31.5 | 31.2 | 29.9 | 29.4 | - | 27.2 | 25.8 | 24.3 | - | 22.7 | 22.5 | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 19.2 | 12.4 | 12.4 | 12.4 | - | 12.4 | 12.4 | 12.4 | - | 12.4 | 12.4 | 12.4 | 12.4 | |||||||||
| Intangible Assets | 2.7 | 2.9 | 3.1 | 3.3 | 3.4 | 3.0 | 0.1 | 0.1 | 0.2 | - | 0.3 | 0.4 | 0.5 | - | 0.9 | 1.2 | 1.5 | 1.8 | |||||||||
| Operating Lease Right Of Use Assets | 21.2 | 19.7 | 20.6 | 21.5 | 22.6 | 23.7 | 24.6 | 24.1 | 24.9 | - | 23.9 | 24.7 | 25.5 | 21.0 | 22.8 | 19.7 | |||||||||||
| Deferred Tax Assets | 18.5 | 17.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | 4.0 | 4.1 | 4.3 | 4.3 | 0.9 | 0.9 | 1.0 | 0.6 | 0.7 | - | 0.6 | 0.0 | 0.1 | - | 0.3 | 0.4 | 0.4 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 439.0 | 474.7 | 395.9 | 398.0 | 394.5 | 440.8 | 429.7 | 408.6 | 395.0 | - | 378.5 | 361.5 | 349.1 | - | 358.5 | 359.9 | 388.7 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 53.7 | 83.5 | 60.9 | 67.0 | 60.0 | 71.3 | 66.0 | 62.6 | 52.0 | - | 31.6 | 31.8 | 20.8 | - | 29.9 | 28.2 | 24.7 | 32.9 | 24.7 | 24.5 | 27.2 | 29.8 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 0.6 | 0.6 | 0.6 | 0.6 | 0.3 | 0.6 | 0.3 | 0.2 | 0.2 | - | 1.3 | 0.2 | 1.1 | - | 0.1 | 0.1 | 0.1 | ||||||||||
| Operating Lease Liabilities Current | 5.1 | 5.1 | 4.9 | 4.7 | 4.7 | 4.7 | 4.5 | 4.1 | 3.7 | - | 3.8 | 3.9 | 4.0 | - | 2.8 | 2.0 | |||||||||||
| Accrued Expenses | 46.1 | 50.8 | 38.5 | 38.4 | 38.7 | 47.4 | 45.1 | 36.3 | 36.0 | - | 35.2 | 29.8 | 28.6 | - | 28.2 | 31.6 | 37.7 | 34.1 | |||||||||
| Other Current Liabilities | 3.2 | 4.0 | 3.0 | 2.6 | 4.7 | 10.0 | 3.8 | 2.3 | 2.0 | - | 6.6 | 2.5 | 2.4 | - | 1.4 | 1.2 | 1.2 | ||||||||||
| Total Current Liabilities | 117.8 | 157.0 | 119.7 | 123.4 | 116.7 | 145.5 | 130.2 | 114.1 | 101.0 | - | 87.3 | 74.1 | 63.1 | - | 70.6 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | 17.5 | 17.5 | 17.5 | 17.5 | 18.2 | 20.2 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 18.3 | 16.7 | 17.7 | 19.0 | 20.3 | 21.3 | 22.3 | 22.5 | 23.6 | - | 22.5 | 23.3 | 24.0 | - | 22.0 | 19.0 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 148.6 | 185.9 | 137.5 | 142.4 | 137.0 | 166.7 | 152.5 | 136.6 | 124.6 | - | 109.8 | 97.4 | 87.1 | - | 92.6 | 89.7 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 190.1 | 182.7 | 133.9 | 129.3 | 128.6 | 125.4 | 121.6 | 119.7 | 116.6 | - | 108.9 | 102.9 | 100.9 | - | 92.7 | 89.3 | 85.9 | ||||||||||
| Retained Earnings | (98.7) | (91.8) | (90.3) | (75.8) | (64.7) | (50.6) | (50.0) | (49.2) | (45.6) | - | (43.0) | (41.6) | (39.4) | - | (33.4) | (29.4) | (26.0) | ||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | 6.1 | 8.9 | 20.3 | 26.1 | 27.5 | 21.0 | 12.2 | 7.6 | 5.5 | - | 1.2 | 1.1 | 1.6 | - | 0.7 | 0.9 | - | 2.6 | |||||||||
| Minority Interest | 205.1 | 206.7 | 235.1 | 228.1 | 221.1 | 220.2 | 217.8 | 208.9 | 204.9 | - | 204.0 | 203.8 | 202.0 | - | 207.2 | 211.1 | 216.3 | ||||||||||
| Total Stockholders Equity | 85.3 | 82.1 | 23.3 | 27.5 | 36.5 | 53.8 | 59.4 | 63.1 | 65.6 | 265.6 | 64.7 | 60.2 | 60.0 | - | 58.7 | 59.1 | 60.0 | ||||||||||
| Total Equity | 290.4 | 288.8 | 258.4 | 255.6 | 257.5 | 274.1 | 277.2 | 271.9 | 270.5 | 265.6 | 268.7 | 264.1 | 262.0 | - | 265.9 | 270.2 | 276.3 | 282.6 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - | 17.5 | 17.5 | 17.5 | 17.5 | 23.5 | 23.5 | - | - | - | - | - |
| Net debt | (185.7) | (191.2) | (161.3) | (172.8) | (173.9) | (205.0) | (214.6) | (209.7) | (206.1) | - | (203.0) | (203.9) | (201.7) | - | - | - | - | (221.0) | |||||||||
| Working Capital | 220.1 | 219.2 | 193.8 | 192.4 | 199.0 | 217.0 | 230.2 | 227.3 | 226.5 | - | 226.8 | 224.0 | 223.3 | - | 228.6 | 232.9 | 256.2 | 269.1 | |||||||||
| Book Value | 85.3 | 82.1 | 23.3 | 27.5 | 36.5 | 53.8 | 59.4 | 63.1 | 65.6 | 265.6 | 64.7 | 60.2 | 60.0 | - | 58.7 | 59.1 | 60.0 | 60.2 | |||||||||
| Tangible Book Value | 63.4 | 60.0 | 1.1 | 5.0 | 13.8 | 31.6 | 46.9 | 50.5 | 53.0 | - | 52.0 | 47.4 | 47.1 | - | 45.4 | 45.5 | 46.1 | ||||||||||
| 4.2 |
| 4.2 |
| 5.0 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 331.4 |
| 352.2 |
| 316.4 |
| 320.2 |
| 309.9 |
| 103.9 |
| - |
| - |
| - |
| - |
| - |
| 44.4 |
| 41.7 |
| 39.0 |
| 36.7 |
| 34.6 |
| - |
| - |
| - |
| - |
| - |
| 22.6 |
| 22.3 |
| 22.7 |
| 20.9 |
| 16.4 |
| 13.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.4 |
| 12.4 |
| 12.4 |
| 12.4 |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.4 |
| 2.7 |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 20.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 389.1 |
| 354.0 |
| 356.4 |
| 341.8 |
| 133.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.4 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.5 |
| 1.6 |
| 1.9 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.2 |
| 19.4 |
| 13.2 |
| 24.7 |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.4 |
| 2.1 |
| 1.2 |
| 2.5 |
| - |
| - |
| - |
| - |
| - |
| 70.7 |
| 75.2 |
| 83.1 |
| 61.6 |
| 55.8 |
| 56.6 |
| 79.7 |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 5.2 |
| 5.4 |
| 5.6 |
| 5.9 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 0.6 |
| 0.4 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 112.3 |
| 106.6 |
| 85.1 |
| 79.3 |
| 81.0 |
| 105.9 |
| - |
| - |
| - |
| - |
| - |
| 82.9 |
| 79.3 |
| 102.0 |
| 67.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.1) |
| (15.8) |
| (6.8) |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 222.4 |
| 212.5 |
| 181.7 |
| 196.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.2 |
| 56.3 |
| 95.3 |
| 64.6 |
| 20.1 |
| 19.8 |
| 14.8 |
| 15.1 |
| 15.2 |
| (83.2) |
| 268.8 |
| 277.1 |
| 260.8 |
| 20.1 |
| 19.8 |
| 14.8 |
| 15.1 |
| 15.2 |
| (83.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 254.8 |
| 264.4 |
| 253.3 |
| 24.2 |
| - |
| - |
| - |
| - |
| - |
| 56.3 |
| 95.3 |
| 64.6 |
| 20.1 |
| 19.8 |
| 14.8 |
| 15.1 |
| 15.2 |
| (83.2) |
| 46.0 |
| 41.8 |
| 80.5 |
| 49.5 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |