| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 0.6 | - | - | 1.6 | - | - | - | - | - |
| Restricted Cash | 18.4 | 17.8 | 19.3 | 20.2 | 19.7 | 16.1 | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 0.6 | - | - | 1.6 | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 781.6 | 769.8 | 743.7 | 683.0 | 592.8 | 590.0 | - | - | - | 449.6 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 48.0 | 45.3 | 48.0 | 48.1 | 47.4 | 43.8 | 46.9 | - | - | 42.7 | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 259.9 | 226.3 | 213.1 | 199.1 | 182.3 | 138.1 | 160.9 | - | - | 116.6 | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 263.0 | 266.5 | 270.1 | 273.6 | 277.1 | 280.6 | 214.5 | - | - | 168.5 | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | |||||||||||||||
| Supplementary Data | |||||||||||||||
| Total Debt | 278.0 | 281.5 | 285.1 | 288.6 | 292.1 | 295.6 | 214.5 | - | - | 168.5 | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | - | - | - | - | - |
| Restricted Cash | 17.8 | 16.1 | 0.0 | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | 45.3 | 43.8 | 42.7 | - | - |
| Prepaid Expenses | 55.0 | 30.4 | 17.7 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 343.4 | 291.7 | 259.8 | - | - |
| Accumulated Depreciation | 174.9 | 157.3 | 143.8 | - | - |
| Property,Plant & Equipment Net | 168.5 | ||||
| Current Liabilities | |||||
| Accounts Payable | 226.3 | 138.1 | 116.6 | - | - |
| Short Term Debt | 15.0 | 15.0 | 0.0 | - | - |
| Deferred Revenue Current | 305.1 | 207.3 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 266.5 | 280.6 | - | - | - |
| Operating Lease Liabilities Non-Current | 56.6 | 41.2 | 32.5 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | 485.7 | 284.0 | |||
| Supplementary Data | |||||
| Total Debt | 281.5 | 295.6 | 0.0 | - | - |
| Net debt | - | - | - | - | - |
| Working Capital | 560.2 | 403.9 | |||
| 22.0 |
| 38.2 |
| 24.1 |
| 28.8 |
| 34.9 |
| 30.4 |
| 20.6 |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 18.3 | 16.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,421.3 | 1,296.4 | 1,215.4 | 1,089.0 | 971.0 | 917.2 | 886.5 | - | - | 766.1 | - | - | - | - | - |
| - |
| Accumulated Depreciation | 180.7 | 174.9 | 171.0 | 165.9 | 161.5 | 157.3 | 153.3 | - | - | 143.8 | - | - | - | - | - |
| Property,Plant & Equipment Net | 174.2 | 168.5 | 152.0 | 150.5 | 145.8 | 134.4 | 129.4 | - | - | 116.0 | - | - | - | - | - |
| Long Term Investments | 22.2 | 27.1 | 25.7 | 20.4 | 23.5 | 21.3 | 17.6 | - | - | 8.4 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 143.2 | 143.2 | 143.2 | 143.2 | 143.2 | 143.2 | 143.2 | - | - | 143.2 | - | - | - | - | - |
| Intangible Assets | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.5 | - | - | 2.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 82.5 | 88.7 | 83.0 | 73.6 | 67.7 | 67.0 | 68.9 | - | - | 53.2 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.4 | 4.8 | 4.4 | 4.6 | 4.6 | 5.3 | 0.4 | - | - | 0.3 | - | - | - | - | - |
| Total Non-Current Assets | 426.5 | 432.4 | 408.3 | 392.4 | 384.9 | 371.2 | 392.8 | - | - | 344.5 | - | - | - | - | - |
| Total Assets | 1,847.7 | 1,728.7 | 1,623.7 | 1,481.4 | 1,355.8 | 1,288.5 | 1,279.3 | - | - | 1,110.6 | - | - | - | - | - |
| Short Term Debt | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | 15.0 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 345.0 | 305.1 | 269.8 | 230.4 | 186.6 | 207.3 | 221.7 | - | - | 140.1 | - | - | - | 166.2 | - |
| Operating Lease Liabilities Current | 32.9 | 33.9 | 30.9 | 28.9 | 27.8 | 26.4 | 26.1 | - | - | 21.1 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 10.0 | 15.3 | 10.0 | 12.0 | 13.4 | 13.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 804.0 | 736.2 | 691.9 | 614.3 | 545.9 | 513.4 | 559.6 | - | - | 452.2 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| 51.7 |
| 56.6 |
| 53.6 |
| 45.5 |
| 40.5 |
| 41.2 |
| 43.2 |
| - |
| - |
| 32.5 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 14.9 | 14.9 | 12.4 | 10.8 | 9.2 | 8.2 | 1.0 | - | - | 6.5 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 27.2 | 24.7 | 22.7 | 22.7 | 22.9 | 22.5 | 7.7 | - | - | 2.0 | - | - | - | - | - |
| Total Non-Current Liabilities | 356.8 | 362.7 | 358.8 | 352.7 | 349.7 | 352.5 | 266.4 | - | - | 209.5 | - | - | - | - | - |
| Total Liabilities | 1,160.8 | 1,098.9 | 1,050.7 | 967.0 | 895.6 | 865.9 | 826.0 | - | - | 661.7 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 544.1 | 485.7 | 430.5 | 373.5 | 320.6 | 284.0 | 315.4 | - | - | 312.7 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 686.9 | 629.8 | 573.0 | 514.4 | 460.2 | 422.6 | 453.3 | 490.0 | 464.3 | 448.9 | 444.4 | 420.7 | 394.6 | 382.2 | 362.9 |
| Total Equity | 686.9 | 629.8 | 573.0 | 514.4 | 460.2 | 422.6 | 453.3 | 490.0 | 464.3 | 448.9 | 444.4 | 420.7 | 394.6 | 382.2 | 362.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| 214.0 |
| - |
| - |
| 167.0 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 617.2 | 560.2 | 523.5 | 474.7 | 425.0 | 403.9 | 327.0 | - | - | 313.9 | - | - | - | - | - |
| Book Value | 686.9 | 629.8 | 573.0 | 514.4 | 460.2 | 422.6 | 453.3 | 490.0 | 464.3 | 448.9 | 444.4 | 420.7 | 394.6 | 382.2 | 362.9 |
| Tangible Book Value | 543.7 | 486.6 | 429.8 | 371.2 | 317.0 | 279.3 | 309.6 | - | - | 303.6 | - | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 1,296.4 | 917.2 | 729.3 | - | - |
| 134.4 |
| 116.0 |
| - |
| - |
| Long Term Investments | 27.1 | 21.3 | 8.4 | - | - |
| Equity Method Investments | 19.5 | 14.3 | 6.2 | - | - |
| Goodwill | 143.2 | 143.2 | 143.2 | - | - |
| Intangible Assets | - | 0.1 | 2.0 | - | - |
| Operating Lease Right Of Use Assets | 88.7 | 67.0 | 53.2 | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 4.8 | 5.3 | 0.3 | - | - |
| Total Non-Current Assets | 432.4 | 371.2 | 323.2 | - | - |
| Total Assets | 1,728.7 | 1,288.5 | 1,052.5 | - | - |
| 140.1 |
| 124.4 |
| - |
| Operating Lease Liabilities Current | 33.9 | 26.4 | 21.1 | - | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | 15.3 | 13.0 | - | - | - |
| Total Current Liabilities | 736.2 | 513.4 | 394.1 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 14.9 | 8.2 | 6.5 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 24.7 | 22.5 | 2.0 | - | - |
| Total Non-Current Liabilities | 362.7 | 352.5 | 209.5 | - | - |
| Total Liabilities | 1,098.9 | 865.9 | 603.6 | - | - |
| 312.7 |
| - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 629.8 | 422.6 | 448.9 | 382.2 | 362.9 |
| Total Equity | 629.8 | 422.6 | 448.9 | 382.2 | 362.9 |
| 335.2 |
| - |
| - |
| Book Value | 629.8 | 422.6 | 448.9 | 382.2 | 362.9 |
| Tangible Book Value | 486.6 | 279.3 | 303.6 | - | - |