| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 280.6 | 110.2 | 100.3 | 122.7 | - | 11.8 | 8.2 | 3.4 |
| Restricted Cash | - | 25.0 | 25.5 | 36.3 | - | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 280.6 | 110.2 | 100.3 | 122.7 | - | 11.8 | 8.2 | 3.4 |
| Receivables | ||||||||
| Accounts Receivable | 130.3 | 85.5 | 71.1 | 33.4 | - | 24.8 | 18.4 | - |
| Current Assets | ||||||||
| Inventory | 0.3 | 0.5 | 0.3 | 0.3 | - | 0.4 | 0.3 | - |
| Prepaid Expenses | 66.2 | 27.3 | 27.2 | 28.2 | - | 4.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 59.1 | 39.0 | 30.8 | 27.0 | - | 13.9 | 12.0 | - |
| Accumulated Depreciation | 26.8 | 20.0 | 19.3 | 14.1 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 112.2 | 36.7 | 57.4 | 33.1 | - | 10.1 | 13.3 | - |
| Short Term Debt | - | 0.0 | 7.6 | 7.4 | - | 10.3 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | 0.0 | 0.0 | 7.1 | - | 82.7 | 73.2 | - |
| Operating Lease Liabilities Non-Current | 25.5 | 4.5 | 3.5 | 3.3 | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | 0.0 | 7.6 | 14.5 | - | 93.0 | 73.2 | - |
| Net debt | - | (110.2) | (92.7) | (108.2) | - | 81.2 | ||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 280.6 | 110.2 | 100.3 | 89.8 | - | 122.7 | - | - | - | 11.8 | 8.2 | 3.4 |
| Restricted Cash | - | 25.0 | 25.5 | 25.3 | - | 36.3 | - | - | - | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 280.6 | 110.2 | 100.3 | 89.8 | - | 122.7 | - | - | - | 11.8 | 8.2 | 3.4 |
| Receivables | ||||||||||||
| Accounts Receivable | 130.3 | 85.5 | 71.1 | 61.8 | - | 33.4 | - | - | - | 24.8 | 18.4 | - |
| Current Assets | ||||||||||||
| Inventory | 0.3 | 0.5 | 0.3 | 0.4 | - | 0.3 | - | - | - | 0.4 | 0.3 | - |
| Prepaid Expenses | 66.2 | 27.3 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | 59.1 | 39.0 | 30.8 | - | - | - | - | - | - | 13.9 | 12.0 | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | 112.2 | 36.7 | 57.4 | 23.6 | - | 33.1 | - | - | - | 10.1 | 13.3 | - |
| Short Term Debt | - | 0.0 | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | 0.0 | 0.0 | 0.0 | - | 7.1 | - | - | - | 82.7 | 73.2 | - |
| Operating Lease Liabilities Non-Current | 25.5 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | 0.0 | 7.6 | 7.4 | - | 14.5 | - | - | - | 93.0 | 73.2 | - |
| Net debt | - | (110.2) | ||||||||||
| 3.2 |
| - |
| Other Current Assets | 15.3 | 9.9 | 7.3 | 1.7 | - | 10.6 | 3.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 549.7 | 288.6 | 244.8 | 236.5 | - | 61.3 | 38.7 | - |
| - |
| 8.9 |
| 7.2 |
| - |
| Property,Plant & Equipment Net | 32.3 | 19.0 | 11.6 | 12.9 | - | 5.0 | 4.9 | - |
| Long Term Investments | 32.6 | 31.7 | 26.4 | 23.7 | - | - | - | - |
| Equity Method Investments | 32.4 | 31.6 | 26.3 | 23.5 | - | - | - | - |
| Goodwill | 338.0 | 326.0 | 326.0 | 309.9 | 101.4 | 200.6 | 193.0 | 185.0 |
| Intangible Assets | 144.2 | 115.5 | 129.7 | 149.2 | - | 114.5 | 126.4 | - |
| Operating Lease Right Of Use Assets | 28.3 | 7.5 | 7.0 | 6.5 | - | - | - | - |
| Deferred Tax Assets | 1.6 | 1.2 | - | - | - | 0.0 | 0.2 | - |
| Other Non-Current Assets | 3.5 | 2.7 | 4.8 | 10.5 | - | 9.5 | 12.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 1,130.3 | 792.3 | 775.7 | 773.3 | - | 391.0 | 375.3 | - |
| 0.0 |
| - |
| Deferred Revenue Current | 97.1 | 73.4 | 44.3 | 44.3 | - | 26.0 | 16.0 | - |
| Operating Lease Liabilities Current | 5.0 | 3.0 | 3.6 | 3.5 | - | - | - | - |
| Accrued Expenses | 118.0 | 79.2 | 56.3 | 57.0 | - | 35.2 | 21.9 | - |
| Other Current Liabilities | 20.5 | 9.3 | 13.7 | 22.0 | - | 3.7 | 3.5 | - |
| Total Current Liabilities | 352.9 | 201.6 | 182.9 | 171.1 | - | 85.3 | 54.7 | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.2 | 13.8 | 15.3 | 15.0 | - | 8.1 | 6.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.3 | 0.0 | 0.9 | 0.0 | - | 3.6 | 3.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 405.8 | 219.9 | 202.7 | 196.5 | - | 179.8 | 137.9 | - |
| - |
| - |
| Retained Earnings | (1,199.1) | (1,087.5) | (1,024.5) | (939.0) | - | (153.2) | (91.0) | - |
| Accumulated Other Comprehensive Income | (53.5) | (24.6) | (33.1) | (55.2) | - | 11.4 | 7.2 | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 724.5 | 572.4 | 573.0 | 576.8 | - | (139.4) | (81.4) | 1.0 |
| Total Equity | 724.5 | 572.4 | 573.0 | 576.8 | - | (139.4) | (81.4) | 1.0 |
| 65.0 |
| - |
| Working Capital | 196.8 | 87.0 | 61.9 | 65.4 | - | (24.0) | (15.9) | - |
| Book Value | 724.5 | 572.4 | 573.0 | 576.8 | - | (139.4) | (81.4) | 1.0 |
| Tangible Book Value | 242.2 | 130.9 | 117.3 | 117.7 | - | (454.6) | (400.8) | (184.1) |
| 27.2 |
| 32.7 |
| - |
| 28.2 |
| - |
| - |
| - |
| 4.1 |
| 3.2 |
| - |
| Other Current Assets | 15.3 | 9.9 | 7.3 | 0.8 | - | 1.7 | - | - | - | 10.6 | 3.3 | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 549.7 | 288.6 | 244.8 | 222.2 | - | 236.5 | - | - | - | 61.3 | 38.7 | - |
| 26.8 |
| 20.0 |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.9 |
| 7.2 |
| - |
| Property,Plant & Equipment Net | 32.3 | 19.0 | 11.6 | 11.8 | - | 12.9 | - | - | - | 5.0 | 4.9 | - |
| Long Term Investments | 32.6 | 31.7 | 26.4 | 24.0 | - | 23.7 | - | - | - | - | - | - |
| Equity Method Investments | 32.4 | 31.6 | 26.3 | - | - | - | - | - | - | - | - | - |
| Goodwill | 338.0 | 326.0 | 326.0 | 324.5 | - | 309.9 | - | - | 101.4 | 200.6 | 193.0 | 185.0 |
| Intangible Assets | 144.2 | 115.5 | 129.7 | 144.9 | - | 149.2 | - | - | - | 114.5 | 126.4 | - |
| Operating Lease Right Of Use Assets | 28.3 | 7.5 | 7.0 | 5.9 | - | 6.5 | - | - | - | - | - | - |
| Deferred Tax Assets | 1.6 | 1.2 | - | - | - | - | - | - | - | 0.0 | 0.2 | - |
| Other Non-Current Assets | 3.5 | 2.7 | 4.8 | 10.1 | - | 10.5 | - | - | - | 9.5 | 12.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,130.3 | 792.3 | 775.7 | 768.8 | - | 773.3 | - | - | - | 391.0 | 375.3 | - |
| 7.6 |
| 7.4 |
| - |
| 7.4 |
| - |
| - |
| - |
| 10.3 |
| 0.0 |
| - |
| Deferred Revenue Current | 97.1 | 73.4 | 44.3 | 41.6 | - | 41.3 | - | - | - | 26.0 | 16.0 | - |
| Operating Lease Liabilities Current | 5.0 | 3.0 | 3.6 | 3.1 | - | 3.5 | - | - | - | - | - | - |
| Accrued Expenses | 118.0 | 79.2 | 56.3 | 59.7 | - | 57.0 | - | - | - | 35.2 | 21.9 | - |
| Other Current Liabilities | 20.5 | 9.3 | 13.7 | 13.4 | - | 22.0 | - | - | - | 3.7 | 3.5 | - |
| Total Current Liabilities | 352.9 | 201.6 | 182.9 | 148.8 | - | 171.1 | - | - | - | 85.3 | 54.7 | - |
| 4.5 |
| 3.5 |
| 2.9 |
| - |
| 3.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.2 | 13.8 | 15.3 | 15.8 | - | 15.0 | - | - | - | 8.1 | 6.2 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.3 | 0.0 | 0.9 | - | - | - | - | - | - | 3.6 | 3.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 405.8 | 219.9 | 202.7 | 167.5 | - | 196.5 | - | - | - | 179.8 | 137.9 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,199.1) | (1,087.5) | (1,024.5) | (974.4) | - | (939.0) | - | - | - | (153.2) | (91.0) | - |
| Accumulated Other Comprehensive Income | (53.5) | (24.6) | (33.1) | (33.9) | - | (55.2) | - | - | - | 11.4 | 7.2 | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 724.5 | 572.4 | 573.0 | 601.3 | 593.9 | 576.8 | 636.8 | 691.1 | - | (139.4) | (81.4) | 1.0 |
| Total Equity | 724.5 | 572.4 | 573.0 | 601.3 | 593.9 | 576.8 | 636.8 | 691.1 | - | (139.4) | (81.4) | 1.0 |
| (92.7) |
| (82.4) |
| - |
| (108.2) |
| - |
| - |
| - |
| 81.2 |
| 65.0 |
| - |
| Working Capital | 196.8 | 87.0 | 61.9 | 73.4 | - | 65.4 | - | - | - | (24.0) | (15.9) | - |
| Book Value | 724.5 | 572.4 | 573.0 | 601.3 | 593.9 | 576.8 | 636.8 | 691.1 | - | (139.4) | (81.4) | 1.0 |
| Tangible Book Value | 242.2 | 130.9 | 117.3 | 131.8 | - | 117.7 | - | - | - | (454.6) | (400.8) | (184.1) |