| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 80.9 | 55.5 | 80.3 | 52.2 | 101.1 | 92.8 | 15.0 | - |
| Restricted Cash | 1.3 | 0.0 | - | - | - | - | 0.5 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 80.9 | 55.5 | 80.3 | 52.2 | 101.1 | 92.8 | 15.0 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.1 | 5.9 | 6.1 | 5.6 | 5.3 | 4.9 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | 21.6 | 4.0 | - |
| Accumulated Depreciation | - | - | - | - | - | |||
| Current Liabilities | ||||||||
| Accounts Payable | 4.3 | 3.8 | 6.3 | 5.4 | 3.8 | 3.7 | 3.4 | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | 0.0 | 19.7 | 11.0 | - |
| Operating Lease Liabilities Non-Current | 40.3 | 28.1 | 36.6 | 45.5 | 51.3 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 523.9 | 512.5 | 395.2 | 377.2 | 361.1 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | 0.0 | 19.7 | 15.1 | - |
| Net debt | - | - | - | - | (101.1) | (73.1) | ||
| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||||
| Cash And Equivalents | 87.7 | 80.9 | 89.3 | 72.6 | 61.0 | 55.5 | 57.7 | 138.9 | 79.3 | 80.3 | 70.3 | 57.7 | 50.6 | 52.2 | 87.6 | ||||||||||||||
| 1.4 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 163.2 | 249.6 | 240.2 | 351.4 | 459.6 | 190.7 | 16.9 | - |
| 2.1 |
| 1.3 |
| - |
| Property,Plant & Equipment Net | - | - | - | - | - | 19.5 | 2.7 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 30.9 | 22.6 | 30.0 | 34.1 | 38.5 | 42.8 | 1.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.1 | 1.1 | 2.4 | 2.4 | 0.8 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 198.1 | 284.0 | 285.9 | 404.9 | 519.8 | 255.6 | 22.3 | - |
| 4.2 |
| - |
| Deferred Revenue Current | 43.2 | 45.6 | 34.6 | 32.8 | 28.3 | 2.0 | - | - |
| Operating Lease Liabilities Current | 0.9 | 9.1 | 8.5 | 6.0 | 7.0 | 4.0 | 1.4 | - |
| Accrued Expenses | 11.4 | 8.5 | 9.1 | 11.0 | 9.6 | 9.2 | 3.7 | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 59.7 | 67.0 | 58.4 | 55.2 | 48.7 | 18.8 | 12.7 | - |
| 58.4 |
| 0.2 |
| - |
| Deferred Revenue Non-Current | 206.0 | 234.5 | 268.1 | 304.0 | 322.7 | 12.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.6 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 306.6 | 329.5 | 363.1 | 404.8 | 422.9 | 109.4 | 23.8 | - |
| 309.1 |
| 6.1 |
| - |
| Retained Earnings | (632.5) | (558.2) | (471.6) | (373.1) | (264.3) | (162.9) | (94.1) | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | (0.8) | (4.0) | (0.0) | (0.0) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (108.5) | (45.5) | (77.2) | 0.1 | 96.9 | 146.2 | (88.0) | (39.3) |
| Total Equity | (108.5) | (45.5) | (77.2) | 0.1 | 96.9 | 146.2 | (88.0) | (39.3) |
| 0.1 |
| - |
| Working Capital | 103.5 | 182.6 | 181.7 | 296.2 | 410.9 | 171.8 | 4.2 | - |
| Book Value | (108.5) | (45.5) | (77.2) | 0.1 | 96.9 | 146.2 | (88.0) | (39.3) |
| Tangible Book Value | - | - | - | - | - | - | - | - |
| 61.2 |
| 213.6 |
| 101.1 |
| 57.8 |
| 125.2 |
| 66.4 |
| 92.8 |
| 74.6 |
| 36.6 |
| 3.4 |
| 15.0 |
| 21.5 |
| - |
| - |
| Restricted Cash | 1.3 | 1.3 | 1.3 | 1.3 | - | 0.0 | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.0 | - | - | - | - | 0.5 | - | - | 0.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 87.7 | 80.9 | 89.3 | 72.6 | 61.0 | 55.5 | 57.7 | 138.9 | 79.3 | 80.3 | 70.3 | 57.7 | 50.6 | 52.2 | 87.6 | 61.2 | 213.6 | 101.1 | 57.8 | 125.2 | 66.4 | 92.8 | 74.6 | 36.6 | 3.4 | 15.0 | 21.5 | - | - |
| Receivables | |||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.2 | 3.1 | 2.6 | 3.9 | 4.8 | 5.9 | 3.8 | 4.4 | 4.9 | 6.1 | 5.6 | 6.2 | 4.7 | 5.6 | 4.2 | 5.3 | 5.1 | 5.3 | |||||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Current Assets | 188.1 | 163.2 | 184.1 | 203.8 | 225.4 | 249.6 | 271.2 | 289.6 | 211.5 | 240.2 | 265.4 | 290.5 | 320.7 | 351.4 | 377.8 | 400.1 | |||||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Operating Lease Right Of Use Assets | 30.4 | 30.9 | 10.2 | 10.9 | 21.2 | 22.6 | 24.1 | 25.5 | 28.5 | 30.0 | 31.4 | 31.6 | 32.9 | 34.1 | 36.2 | 36.3 | |||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.8 | 1.0 | 1.1 | 1.1 | 1.1 | 1.2 | 2.4 | 2.4 | 2.4 | 2.4 | 2.4 | ||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Assets | 222.2 | 198.1 | 205.0 | 226.2 | 258.7 | 284.0 | 308.4 | 328.6 | 255.0 | 285.9 | 313.4 | 339.6 | 372.9 | 404.9 | 433.9 | 456.9 | 488.3 | ||||||||||||
| Current Liabilities | |||||||||||||||||||||||||||||
| Accounts Payable | 3.3 | 4.3 | 3.2 | 3.3 | 4.1 | 3.8 | 3.5 | 4.8 | 5.6 | 6.3 | 6.5 | 6.9 | 7.3 | 5.4 | 5.3 | 3.6 | 5.1 | 3.8 | 3.8 | 3.4 | 2.9 | 3.7 | 3.6 | - | - | 3.4 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Current | 52.3 | 43.2 | 65.3 | 59.7 | 51.7 | 45.6 | 33.4 | 31.2 | 31.5 | 34.6 | 28.3 | 33.9 | 33.3 | 32.8 | 33.2 | 30.6 | 30.1 | ||||||||||||
| Operating Lease Liabilities Current | 1.9 | 0.9 | 6.8 | 6.2 | 9.1 | 9.1 | 8.8 | 9.1 | 8.7 | 8.5 | 8.4 | 7.7 | 6.3 | 6.0 | 6.7 | 5.7 | |||||||||||||
| Accrued Expenses | 6.9 | 11.4 | 9.8 | 8.6 | 6.5 | 8.5 | 11.2 | 6.5 | 6.3 | 9.1 | 8.8 | 8.1 | 8.8 | 11.0 | 10.1 | 8.1 | 7.0 | 9.6 | |||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Current Liabilities | 64.4 | 59.7 | 85.1 | 77.8 | 71.3 | 67.0 | 56.8 | 50.9 | 52.1 | 58.4 | 52.0 | 56.6 | 55.8 | 55.2 | 55.2 | ||||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | 20.0 | 20.0 | 20.0 | 8.8 | - | - | 11.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 40.1 | 40.3 | 15.8 | 17.5 | 25.7 | 28.1 | 30.3 | 28.1 | 34.3 | 36.6 | 38.7 | 40.3 | 43.5 | 45.5 | 46.5 | 49.1 | |||||||||||||
| Deferred Revenue Non-Current | 193.6 | 206.0 | 193.1 | 206.8 | 222.4 | 234.5 | 249.5 | 259.5 | 266.1 | 268.1 | 280.1 | 292.0 | 298.2 | 304.0 | 307.8 | 312.1 | |||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Other Non-Current Liabilities | 0.5 | 0.6 | 0.7 | 0.8 | 0.9 | 0.0 | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | |||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Total Liabilities | 298.6 | 306.6 | 294.6 | 302.9 | 320.3 | 329.5 | 336.7 | 342.9 | 352.5 | 363.1 | 370.8 | 388.9 | 397.5 | 404.8 | 409.6 | 409.3 | |||||||||||||
| 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 | - | - | - | - | - | - |
| Additional Paid In Capital | 576.1 | 523.9 | 521.1 | 518.3 | 515.3 | 512.5 | 510.0 | 505.6 | 399.6 | 395.2 | 392.0 | 386.5 | 381.9 | 377.2 | 373.4 | 369.3 | 364.8 | ||||||||||||
| Retained Earnings | (652.3) | (632.5) | (610.8) | (595.0) | (577.0) | (558.2) | (538.7) | (519.6) | (496.6) | (471.6) | (447.5) | (433.1) | (403.6) | (373.1) | (344.3) | (318.5) | (291.2) | ||||||||||||
| Accumulated Other Comprehensive Income | (0.1) | 0.0 | 0.0 | (0.0) | 0.0 | 0.1 | 0.4 | (0.3) | (0.5) | (0.8) | (1.9) | (2.7) | (2.9) | (4.0) | (4.9) | ||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Stockholders Equity | (76.4) | (108.5) | (89.7) | (76.7) | (61.7) | (45.5) | (28.3) | (14.3) | (97.5) | (77.2) | (57.4) | (49.4) | (24.6) | 0.1 | 24.3 | 47.6 | 72.4 | ||||||||||||
| Total Equity | (76.4) | (108.5) | (89.7) | (76.7) | (61.7) | (45.5) | (28.3) | (14.3) | (97.5) | (77.2) | (57.4) | (49.4) | (24.6) | 0.1 | 24.3 | 47.6 | 72.4 | 96.9 | |||||||||||
| Supplementary Data | |||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 20.0 | 20.0 | 20.0 | 20.0 | 14.8 | - | - | 15.1 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (37.8) | ||||||||||
| Working Capital | 123.7 | 103.5 | 99.0 | 126.1 | 154.1 | 182.6 | 214.4 | 238.8 | 159.5 | 181.7 | 213.4 | 233.9 | 264.9 | 296.2 | 322.6 | 352.1 | 381.6 | 410.9 | |||||||||||
| Book Value | (76.4) | (108.5) | (89.7) | (76.7) | (61.7) | (45.5) | (28.3) | (14.3) | (97.5) | (77.2) | (57.4) | (49.4) | (24.6) | 0.1 | 24.3 | 47.6 | 72.4 | 96.9 | |||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| 3.1 |
| 3.4 |
| 4.4 |
| 4.9 |
| 2.6 |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 429.8 |
| 459.6 |
| 124.0 |
| 144.7 |
| 165.3 |
| 190.7 |
| 77.8 |
| - |
| - |
| 16.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.8 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 38.5 |
| 39.6 |
| 40.7 |
| 41.7 |
| 42.8 |
| 43.9 |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.4 |
| 2.4 |
| 1.6 |
| 0.8 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 519.8 |
| 186.1 |
| 208.5 |
| 229.9 |
| 255.6 |
| 142.4 |
| - |
| - |
| 22.3 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 6.0 |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 28.3 |
| 1.3 |
| 0.9 |
| 2.4 |
| 2.0 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| 7.0 |
| 7.0 |
| 6.8 |
| 5.8 |
| 4.0 |
| 0.1 |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| 3.2 |
| 5.2 |
| 5.1 |
| 9.2 |
| 10.0 |
| - |
| - |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 48.0 |
| 48.2 |
| 48.7 |
| 19.3 |
| 16.4 |
| 16.3 |
| 18.8 |
| 21.3 |
| - |
| - |
| 12.7 |
| - |
| - |
| - |
| 50.5 |
| 51.3 |
| 53.0 |
| 54.8 |
| 56.5 |
| 58.4 |
| 56.0 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| 317.1 |
| 322.7 |
| 12.7 |
| 13.1 |
| 11.9 |
| 12.5 |
| 13.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 415.9 |
| 422.9 |
| 105.1 |
| 104.3 |
| 104.7 |
| 109.4 |
| 99.3 |
| - |
| - |
| 23.8 |
| - |
| - |
| - |
| 361.1 |
| 316.1 |
| 313.2 |
| 311.1 |
| 309.1 |
| 8.9 |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| (264.3) |
| (235.1) |
| (209.0) |
| (185.9) |
| (162.9) |
| (142.2) |
| - |
| - |
| (94.1) |
| - |
| - |
| - |
| (3.2) |
| (1.2) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 96.9 |
| 81.0 |
| 104.2 |
| 125.2 |
| 146.2 |
| (133.3) |
| (116.4) |
| (101.2) |
| (88.0) |
| (73.8) |
| (61.3) |
| (39.3) |
| 81.0 |
| 104.2 |
| 125.2 |
| 146.2 |
| (133.3) |
| (116.4) |
| (101.2) |
| (88.0) |
| (73.8) |
| (61.3) |
| (39.3) |
| (105.2) |
| (46.4) |
| (72.8) |
| (59.8) |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| 104.7 |
| 128.3 |
| 149.0 |
| 171.8 |
| 56.5 |
| - |
| - |
| 4.2 |
| - |
| - |
| - |
| 81.0 |
| 104.2 |
| 125.2 |
| 146.2 |
| (133.3) |
| (116.4) |
| (101.2) |
| (88.0) |
| (73.8) |
| (61.3) |
| (39.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |