| (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 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 123.6 | 146.6 | 165.6 | 138.5 | 138.7 | 131.5 | 95.8 | 64.4 | 69.2 | 123.7 | 82.5 | 220.8 | 129.0 | 141.5 | 210.7 | |||||||||||||||||||||||||
| 169.4 |
| 210.9 |
| 203.5 |
| 259.9 |
| 337.8 |
| 354.9 |
| 139.7 |
| 279.6 |
| 485.8 |
| 232.9 |
| - |
| 104.8 |
| 210.6 |
| 157.9 |
| 134.8 |
| 111.7 |
| 131.9 |
| 217.7 |
| 146.6 |
| 86.5 |
| 144.1 |
| 351.6 |
| 185.3 |
| 199.9 |
| 217.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 40.0 | 82.3 | 138.4 | 169.3 | 214.7 | 226.9 | 199.5 | 267.1 | 211.2 | 189.4 | 202.8 | 208.9 | 283.2 | 277.5 | 296.3 | 298.0 | 272.7 | 270.4 | 262.4 | 215.7 | 112.9 | 182.1 | - | 227.8 | 107.3 | 184.1 | 234.2 | 225.8 | 212.2 | 141.2 | 182.5 | 209.1 | 180.7 | - | - | - | - |
| Cash And Short Term Investments | 123.6 | 146.6 | 165.6 | 178.5 | 221.0 | 269.9 | 265.1 | 279.1 | 296.2 | 323.1 | 349.6 | 432.0 | 318.4 | 344.3 | 419.6 | 452.6 | 488.4 | 499.8 | 557.8 | 610.6 | 625.3 | 402.1 | 495.3 | 598.7 | 415.0 | - | 332.6 | 317.9 | 342.1 | 369.0 | 337.5 | 344.1 | 358.8 | 329.1 | 295.7 | 324.8 | 351.6 | 185.3 | 199.9 | 217.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | 2.6 | 15.2 | 8.1 | 0.6 | 0.5 | 16.3 | 0.1 | 0.2 | 0.2 | 10.2 | 2.4 | 2.3 | 0.2 | 5.1 | 0.1 | 0.7 | 1.4 | 0.3 | 0.3 | 0.3 | 0.7 | 6.0 | 1.1 | 1.9 | 1.8 | - | 0.3 | 0.0 | - | 0.0 | 0.0 | 0.4 | 0.9 | 0.7 | 0.7 | 0.8 | 0.9 | 0.1 | 1.1 | 1.2 |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.8 | 2.1 | 3.1 | 3.7 | 3.4 | 3.1 | 5.9 | 7.0 | 9.1 | 7.5 | 6.6 | 6.7 | 5.8 | 7.3 | 6.9 | 8.1 | 7.3 | 7.2 | ||||||||||||||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 128.1 | 163.9 | 176.9 | 182.8 | 224.8 | 289.3 | 271.1 | 286.4 | 305.6 | 340.8 | 358.6 | 441.0 | 324.5 | 356.8 | 426.6 | 461.4 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 29.2 | 31.9 | 31.8 | 31.4 | 35.9 | 46.1 | 45.9 | 43.1 | 40.8 | 38.3 | 36.6 | 36.3 | 35.2 | 37.1 | 35.6 | 34.8 | 34.3 | 32.6 | 29.7 | 28.1 | 26.1 | 25.1 | 24.0 | 21.7 | 20.2 | - | 16.5 | 14.3 | 13.1 | 47.4 | 46.0 | 45.3 | 44.2 | 43.5 | 42.5 | 42.1 | 41.8 | 41.9 | 38.4 | 27.8 |
| Accumulated Depreciation | 26.3 | 28.4 | 27.5 | 26.8 | 27.7 | 31.6 | 30.5 | 29.0 | 27.6 | 26.3 | 25.0 | 23.5 | 22.0 | 21.5 | 20.1 | 18.6 | 17.1 | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 2.9 | 3.5 | 4.3 | 4.6 | 8.2 | 14.5 | 15.4 | 14.2 | 13.3 | 12.0 | 11.6 | 12.8 | 13.2 | 15.6 | 15.5 | 16.2 | ||||||||||||||||||||||||
| Long Term Investments | - | - | - | - | - | - | 0.0 | 39.2 | 80.6 | 104.0 | 96.8 | 48.1 | 83.3 | 93.1 | 58.8 | 75.1 | 78.0 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 15.4 | 16.1 | 17.6 | 19.0 | 26.4 | 32.6 | 35.7 | 37.0 | 31.4 | 33.7 | 31.9 | 34.8 | 36.3 | 43.6 | 22.5 | 20.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 3.0 | 3.0 | 3.0 | 4.2 | 4.2 | 5.2 | 5.3 | 8.1 | 9.5 | 8.6 | 5.8 | 5.3 | 6.8 | 5.3 | 7.5 | 7.5 | 7.3 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 149.3 | 186.5 | 201.8 | 210.6 | 263.7 | 341.6 | 327.6 | 384.8 | 440.3 | 499.2 | 504.7 | 542.0 | 464.1 | 514.3 | 531.0 | 580.8 | 623.1 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.3 | 2.6 | 3.2 | 6.7 | 5.5 | 5.5 | 12.5 | 13.8 | 8.0 | 8.3 | 10.4 | 8.1 | 9.0 | 9.5 | 6.8 | 6.2 | 4.7 | 5.1 | 3.4 | 4.4 | 8.9 | 6.4 | 5.2 | 6.3 | 10.4 | - | 6.6 | 4.0 | 6.6 | 5.3 | 5.0 | 4.7 | 9.0 | 4.0 | 7.0 | 8.2 | 15.2 | 4.6 | 3.7 | 5.8 |
| Short Term Debt | 7.5 | 5.0 | 5.0 | 5.0 | 5.0 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | 0.0 | 0.0 | 2.0 | 6.2 | 14.7 | 14.7 | 14.7 | 8.2 | 8.2 | 8.2 | 8.2 | 8.2 | 4.2 | - | 5.8 | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 6.7 | 6.0 | 6.1 | 6.1 | 13.2 | 14.7 | 16.4 | 18.2 | 12.4 | 12.2 | 9.7 | 10.3 | 8.3 | 11.1 | 12.0 | 10.1 | ||||||||||||||||||||||||
| Accrued Expenses | 21.2 | 32.6 | 47.5 | 48.1 | 47.5 | 45.9 | 28.8 | 27.7 | 31.5 | 34.6 | 30.3 | 27.9 | 31.6 | 31.3 | 19.3 | 20.1 | 15.8 | 20.2 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 39.8 | 46.2 | 61.8 | 65.9 | 73.1 | 77.2 | 72.4 | 74.3 | 66.5 | 63.2 | 58.6 | 54.5 | 57.2 | 60.1 | 42.3 | |||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | 47.2 | 53.6 | 54.1 | 51.7 | 49.6 | 52.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.6 | 12.1 | 13.6 | 15.0 | 18.0 | 20.4 | 22.1 | 20.5 | 21.8 | 24.4 | 24.9 | 26.9 | 28.8 | 32.9 | 9.3 | 10.1 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | 44.5 | 44.5 | 54.2 | 54.2 | 54.2 | 54.2 | 54.2 | 54.2 | 54.2 | 60.7 | 60.7 | 60.7 | 60.7 | 60.7 | 64.7 | 68.9 | ||||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | 2.9 | 2.8 | 4.7 | 4.6 | 6.4 | 3.1 | 3.3 | 3.8 | 3.5 | 1.8 | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 144.9 | 159.2 | 188.3 | 191.4 | 201.2 | 207.3 | 151.9 | 152.8 | 145.9 | 150.1 | 144.2 | 142.0 | 146.6 | 153.6 | 116.3 | 115.4 | ||||||||||||||||||||||||
| 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 | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Retained Earnings | (1,653.5) | (1,628.5) | (1,622.9) | (1,597.8) | (1,544.5) | (1,468.4) | (1,423.0) | (1,360.9) | (1,293.3) | (1,231.4) | (1,212.5) | (1,167.5) | (1,127.2) | (1,078.1) | (1,017.4) | (961.7) | (908.2) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.5 | (0.4) | (0.3) | 0.2 | (1.5) | (2.3) | (2.3) | (3.6) | (4.3) | (3.4) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 4.4 | 27.3 | 13.5 | 19.2 | 62.4 | 134.3 | 175.6 | 232.0 | 294.4 | 349.1 | 360.5 | 399.9 | 317.5 | 360.7 | 414.7 | 465.4 | 512.8 | |||||||||||||||||||||||
| Total Equity | 4.4 | 27.3 | 13.5 | 19.2 | 62.4 | 134.3 | 175.6 | 232.0 | 294.4 | 349.1 | 360.5 | 399.9 | 317.5 | 360.7 | 414.7 | 465.4 | 512.8 | 553.6 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | 54.7 | 58.6 | 59.1 | 56.7 | 54.6 | 57.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (69.0) | (88.0) | (106.6) | (121.8) | (166.4) | (212.5) | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 88.3 | 117.6 | 115.1 | 116.9 | 151.7 | 212.1 | 198.8 | 212.0 | 239.1 | 277.6 | 300.0 | 386.5 | 267.3 | 296.6 | 384.3 | 425.0 | 460.5 | 460.4 | ||||||||||||||||||||||
| Book Value | 4.4 | 27.3 | 13.5 | 19.2 | 62.4 | 134.3 | 175.6 | 232.0 | 294.4 | 349.1 | 360.5 | 399.9 | 317.5 | 360.7 | 414.7 | 465.4 | 512.8 | 553.6 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| 9.5 |
| 5.4 |
| 6.3 |
| 10.9 |
| 10.5 |
| 9.5 |
| 8.3 |
| - |
| 6.3 |
| 6.3 |
| 5.0 |
| 5.8 |
| 5.0 |
| 3.8 |
| 3.1 |
| 2.4 |
| 2.0 |
| 2.3 |
| 1.3 |
| 1.8 |
| 2.5 |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 497.0 |
| 507.3 |
| 567.6 |
| 616.3 |
| 632.3 |
| 419.1 |
| 506.8 |
| 610.1 |
| 425.1 |
| - |
| 339.2 |
| 324.2 |
| 347.1 |
| 374.8 |
| 342.6 |
| 348.2 |
| 362.8 |
| 332.2 |
| 298.4 |
| 327.9 |
| 353.8 |
| 187.2 |
| 203.4 |
| 221.2 |
| 15.5 |
| 14.0 |
| 13.2 |
| 12.0 |
| 11.1 |
| 9.9 |
| 8.8 |
| 8.0 |
| - |
| 6.5 |
| 5.7 |
| 5.1 |
| 7.1 |
| 6.3 |
| 5.4 |
| 4.7 |
| 4.1 |
| 3.4 |
| 2.8 |
| 2.2 |
| 1.6 |
| 1.3 |
| 1.1 |
| 17.3 |
| 17.1 |
| 15.6 |
| 14.9 |
| 14.1 |
| 14.0 |
| 14.1 |
| 12.9 |
| 12.2 |
| - |
| 10.1 |
| 8.5 |
| 8.0 |
| 40.2 |
| 39.7 |
| 39.9 |
| 39.6 |
| 39.4 |
| 39.1 |
| 39.4 |
| 39.6 |
| 40.4 |
| 37.1 |
| 26.7 |
| 120.1 |
| 99.2 |
| 87.6 |
| 97.9 |
| 109.7 |
| 46.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.5 |
| 26.2 |
| 27.8 |
| 30.3 |
| 29.3 |
| 25.1 |
| 26.4 |
| 28.6 |
| 27.0 |
| 19.5 |
| 17.7 |
| 17.5 |
| 18.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.8 |
| 6.8 |
| 6.8 |
| 6.7 |
| 4.7 |
| 3.9 |
| 3.9 |
| 2.4 |
| - |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 5.4 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 677.5 |
| 717.0 |
| 755.9 |
| 780.3 |
| 572.6 |
| 597.2 |
| 655.5 |
| 466.7 |
| - |
| 372.4 |
| 355.6 |
| 378.9 |
| 420.4 |
| 387.6 |
| 393.5 |
| 404.0 |
| 373.3 |
| 339.1 |
| 368.8 |
| 395.0 |
| 229.2 |
| 242.2 |
| 249.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.3 |
| 22.7 |
| 34.0 |
| 32.7 |
| 20.9 |
| 19.9 |
| 40.9 |
| 40.6 |
| - |
| 46.0 |
| 56.0 |
| 23.4 |
| 15.7 |
| 8.7 |
| 7.4 |
| 13.3 |
| 13.2 |
| 13.2 |
| 13.2 |
| - |
| 0.3 |
| - |
| - |
| 10.2 |
| 10.3 |
| 10.3 |
| 9.0 |
| 7.3 |
| 6.8 |
| 6.3 |
| 6.7 |
| 5.6 |
| 3.8 |
| 4.4 |
| 3.6 |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.6 |
| 18.6 |
| 15.1 |
| 24.0 |
| 20.3 |
| 10.2 |
| 8.7 |
| - |
| 8.1 |
| 8.2 |
| 5.6 |
| 12.8 |
| 11.3 |
| 11.0 |
| 7.8 |
| 11.0 |
| 8.5 |
| 11.2 |
| 6.8 |
| 17.4 |
| 9.5 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 4.0 |
| 3.5 |
| - |
| 1.6 |
| 1.0 |
| 1.9 |
| 2.0 |
| 1.0 |
| 0.9 |
| 0.9 |
| 0.9 |
| 0.8 |
| 1.1 |
| 13.3 |
| 0.7 |
| 0.5 |
| - |
| 36.4 |
| 36.5 |
| 46.9 |
| 50.9 |
| 66.0 |
| 64.0 |
| 58.2 |
| 54.8 |
| 68.2 |
| 68.9 |
| - |
| 66.8 |
| 72.9 |
| 41.0 |
| 35.9 |
| 26.1 |
| 24.0 |
| 31.0 |
| 36.7 |
| 29.5 |
| 48.7 |
| 50.3 |
| 33.1 |
| 13.8 |
| 13.7 |
| 13.0 |
| 16.1 |
| 18.4 |
| 21.3 |
| 21.6 |
| 19.3 |
| 20.4 |
| 22.2 |
| 21.5 |
| 15.9 |
| 13.2 |
| 13.8 |
| 14.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 60.9 |
| 60.9 |
| 60.9 |
| 55.2 |
| 56.7 |
| 74.0 |
| 80.8 |
| 138.4 |
| 141.8 |
| - |
| 82.4 |
| 75.9 |
| 105.9 |
| 115.6 |
| 104.1 |
| 104.9 |
| 92.0 |
| 94.7 |
| 97.9 |
| 101.0 |
| 104.0 |
| 26.0 |
| 25.8 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 27.5 |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 110.3 |
| 123.8 |
| 130.2 |
| 142.5 |
| 142.3 |
| 179.0 |
| 156.0 |
| 228.7 |
| 232.2 |
| - |
| 162.4 |
| 162.6 |
| 161.8 |
| 184.2 |
| 163.2 |
| 162.2 |
| 156.5 |
| 165.2 |
| 161.3 |
| 183.8 |
| 188.6 |
| 94.6 |
| 72.0 |
| 62.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (857.7) |
| (816.3) |
| (777.2) |
| (721.9) |
| (665.2) |
| (602.7) |
| (610.5) |
| (586.9) |
| - |
| (511.5) |
| (478.5) |
| (444.7) |
| (416.3) |
| (391.2) |
| (376.0) |
| (337.3) |
| (305.9) |
| (269.7) |
| (243.1) |
| (216.6) |
| (185.5) |
| (146.2) |
| (125.1) |
| (2.5) |
| (0.5) |
| (0.1) |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.0) |
| 0.2 |
| 0.7 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.1) |
| 0.0 |
| (0.1) |
| (0.1) |
| (0.0) |
| (0.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 553.6 |
| 586.8 |
| 613.4 |
| 638.0 |
| 393.6 |
| 441.2 |
| 426.8 |
| 234.6 |
| - |
| 210.0 |
| 193.1 |
| 217.2 |
| 236.2 |
| 224.4 |
| 231.3 |
| 247.5 |
| 208.1 |
| 177.8 |
| 185.0 |
| 206.5 |
| 134.6 |
| 170.2 |
| 187.3 |
| 586.8 |
| 613.4 |
| 638.0 |
| 393.6 |
| 441.2 |
| 426.8 |
| 234.6 |
| - |
| 210.0 |
| 193.1 |
| 217.2 |
| 236.2 |
| 224.4 |
| 231.3 |
| 247.5 |
| 208.1 |
| 177.8 |
| 185.0 |
| 206.5 |
| 134.6 |
| 170.2 |
| 187.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 516.7 |
| 550.3 |
| 568.3 |
| 360.9 |
| 452.0 |
| 542.0 |
| 356.2 |
| - |
| 272.4 |
| 251.4 |
| 306.0 |
| 338.9 |
| 316.5 |
| 324.2 |
| 331.8 |
| 295.5 |
| 268.9 |
| 279.2 |
| 303.5 |
| 154.1 |
| 189.7 |
| 207.5 |
| 586.8 |
| 613.4 |
| 638.0 |
| 393.6 |
| 441.2 |
| 426.8 |
| 234.6 |
| - |
| 210.0 |
| 193.1 |
| 217.2 |
| 236.2 |
| 224.4 |
| 231.3 |
| 247.5 |
| 208.1 |
| 177.8 |
| 185.0 |
| 206.5 |
| 134.6 |
| 170.2 |
| 187.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 146.6 | 131.5 | 123.7 | 141.5 | 203.5 | 139.7 | 238.2 | 134.8 | 146.6 | 185.3 | 143.2 | 10.6 | 2.0 |
| Restricted Cash | - | - | - | - | 3.9 | 3.9 | 1.6 | 1.6 | 1.6 | 1.6 | 0.3 | - | - |
| Short Term Investments | 0.0 | 138.4 | 199.5 | 202.8 | 296.3 | 262.4 | 219.0 | 234.2 | 182.5 | - | - | - | - |
| Cash And Short Term Investments | 146.6 | 269.9 | 323.1 | 344.3 | 499.8 | 402.1 | 457.1 | 369.0 | 329.1 | 185.3 | 143.2 | 10.6 | 2.0 |
| Receivables | |||||||||||||
| Accounts Receivable | 15.2 | 16.3 | 10.2 | 5.1 | 0.3 | 6.0 | 0.4 | 0.0 | 0.7 | 0.1 | 1.0 | - | - |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 2.1 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 31.9 | 46.1 | 38.3 | 37.1 | 32.6 | 25.1 | 18.1 | 47.4 | 43.5 | 41.9 | 2.8 | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | 2.6 | 5.5 | 8.3 | 9.5 | 5.1 | 6.4 | 5.8 | 5.3 | 4.0 | 4.6 | 1.4 | - | - |
| Short Term Debt | 5.0 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 53.6 | 52.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 12.1 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 58.6 | 57.4 | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Net debt | (88.0) | ||||||||||||
| 3.1 |
| 7.5 |
| 7.3 |
| 7.2 |
| 10.9 |
| 6.3 |
| 5.8 |
| 2.4 |
| 1.8 |
| 0.8 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 163.9 | 289.3 | 340.8 | 356.8 | 507.3 | 419.1 | 463.8 | 374.8 | 332.2 | 187.2 | 145.0 | - | - |
| 28.4 |
| 31.6 |
| 26.3 |
| 21.5 |
| 15.5 |
| 11.1 |
| 7.2 |
| 7.1 |
| 4.1 |
| 1.6 |
| 0.6 |
| - |
| - |
| Property,Plant & Equipment Net | 3.5 | 14.5 | 12.0 | 15.6 | 17.1 | 14.0 | 10.9 | 40.2 | 39.4 | 40.4 | 2.1 | - | - |
| Long Term Investments | - | 0.0 | 104.0 | 93.1 | 120.1 | 109.7 | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 16.1 | 32.6 | 33.7 | 43.6 | 26.2 | 25.1 | 28.8 | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.0 | 5.2 | 8.6 | 5.3 | 6.8 | 4.7 | 5.4 | 5.4 | 1.6 | 1.6 | 2.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 186.5 | 341.6 | 499.2 | 514.3 | 677.5 | 572.6 | 508.9 | 420.4 | 373.3 | 229.2 | 149.4 | - | - |
| 5.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 0.0 | 6.2 | 8.2 | 8.2 | 11.3 | 20.9 | 23.5 | 15.7 | 13.2 | 0.3 | - | - | - |
| Operating Lease Liabilities Current | 6.0 | 14.7 | 12.2 | 11.1 | 10.3 | 6.8 | 5.8 | - | - | - | - | - | - |
| Accrued Expenses | 32.6 | 45.9 | 34.6 | 31.3 | 20.2 | 24.0 | 22.1 | 12.8 | 11.0 | 17.4 | 5.5 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | 2.7 | 2.0 | 0.9 | 0.7 | - | - | - |
| Total Current Liabilities | 46.2 | 77.2 | 63.2 | 60.1 | 46.9 | 58.2 | 60.0 | 35.9 | 36.7 | 33.1 | 6.9 | - | - |
| 20.4 |
| 24.4 |
| 32.9 |
| 16.1 |
| 19.3 |
| 23.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 44.5 | 54.2 | 60.7 | 60.7 | 60.9 | 74.0 | 163.2 | 115.6 | 94.7 | 26.0 | 25.3 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.8 | 3.1 | 1.8 | 0.0 | - | 27.5 | 0.0 | 0.3 | 0.3 | 0.4 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 159.2 | 207.3 | 150.1 | 153.6 | 123.8 | 179.0 | 246.4 | 184.2 | 165.2 | 94.6 | 32.6 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,628.5) | (1,468.4) | (1,231.4) | (1,078.1) | (857.7) | (665.2) | (549.2) | (416.3) | (305.9) | (185.5) | (88.3) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.3 | 0.2 | (3.6) | (0.5) | (0.0) | 0.1 | (0.0) | (0.1) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 27.3 | 134.3 | 349.1 | 360.7 | 553.6 | 393.6 | 262.4 | 236.2 | 208.1 | 134.6 | (83.1) | (15.3) | (1.8) |
| Total Equity | 27.3 | 134.3 | 349.1 | 360.7 | 553.6 | 393.6 | 262.4 | 236.2 | 208.1 | 134.6 | (83.1) | (15.3) | (1.8) |
| (212.5) |
| (323.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 117.6 | 212.1 | 277.6 | 296.6 | 460.4 | 360.9 | 403.9 | 338.9 | 295.5 | 154.1 | 138.1 | - | - |
| Book Value | 27.3 | 134.3 | 349.1 | 360.7 | 553.6 | 393.6 | 262.4 | 236.2 | 208.1 | 134.6 | (83.1) | (15.3) | (1.8) |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - |