| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 64.9 | 65.6 | 36.5 | 18.8 | 14.0 | 4.7 | 37.2 | - | - | 0.8 | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 64.9 | 65.6 | 36.5 | 18.8 | 14.0 | 4.7 | 37.2 | - | - | 0.8 | - | - | - | - |
| Receivables | ||||||||||||||
| Accounts Receivable | 111.7 | 101.6 | 106.2 | 94.1 | 97.4 | 97.2 | 90.9 | - | - | 77.3 | - | - | - | - |
| Current Assets | ||||||||||||||
| Inventory | 47.2 | 43.4 | 47.9 | 44.2 | 43.4 | 40.6 | 45.2 | - | - | 36.7 | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | 108.6 | 116.2 | 121.7 | 105.0 | 101.7 | 102.4 | 106.9 | - | - | 85.6 | - | - | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 28.7 | - | - | 19.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | 28.7 | - | - | 19.0 | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | 65.6 | 4.7 | - |
| Restricted Cash | - | - | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | 65.6 | 4.7 | - |
| Receivables | |||
| Accounts Receivable | 101.6 | 97.2 | - |
| Current Assets | |||
| Inventory | 43.4 | 40.6 | - |
| Prepaid Expenses | - | - | - |
| Other Current Assets | 11.0 | 9.6 | - |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | 143.4 | 127.9 | - |
| Accumulated Depreciation | 87.8 | 78.0 | - |
| Property,Plant & Equipment Net | 55.5 | 49.9 | - |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | 116.2 | 102.4 | - |
| Short Term Debt | - | - | - |
| Deferred Revenue Current | - | - | - |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 0.0 | 0.0 | - |
| Operating Lease Liabilities Non-Current | 30.0 | 23.3 | - |
| Deferred Revenue Non-Current | - | - | - |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | - | - | - |
| Additional Paid In Capital | 139.4 | 125.5 | - |
| Retained Earnings | 66.3 | 17.1 | - |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 0.0 | 0.0 | - |
| Net debt | (65.6) | (4.7) | - |
| Working Capital | 60.9 | 7.9 | - |
| Book Value | 217.9 | ||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 11.4 | 11.0 | 7.7 | 13.4 | 11.2 | 9.6 | 6.9 | - | - | 14.9 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 235.2 | 221.6 | 198.3 | 170.5 | 166.0 | 152.0 | 180.3 | - | - | 129.6 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 56.6 | 55.5 | 56.1 | 54.4 | 51.5 | 49.9 | 48.1 | - | - | 45.1 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 79.7 | 79.7 | 79.6 | 76.2 | 69.3 | 69.3 | 68.4 | - | - | 56.0 | - | - | - | - |
| Intangible Assets | 17.5 | 18.5 | 18.9 | 17.6 | 14.1 | 14.9 | 15.2 | - | - | 12.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 34.3 | 34.6 | 32.2 | 32.0 | 27.4 | 29.1 | 29.7 | - | - | 28.1 | - | - | - | - |
| Deferred Tax Assets | 2.2 | 2.2 | 4.6 | 5.3 | 5.3 | 5.3 | 6.0 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | 0.4 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 426.9 | 412.7 | 390.0 | 356.3 | 334.0 | 320.8 | 348.0 | - | - | 271.2 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 7.2 | 7.2 | 6.7 | 7.2 | 6.7 | 6.8 | 7.0 | - | - | 6.2 | - | - | - | - |
| Accrued Expenses | 12.8 | 15.0 | 15.9 | 17.3 | 10.5 | 14.4 | 14.0 | - | - | 17.0 | - | - | - | - |
| Other Current Liabilities | 32.0 | 22.3 | 17.6 | 14.5 | 26.5 | 20.4 | 15.1 | - | - | 16.2 | - | - | - | - |
| Total Current Liabilities | 160.5 | 160.7 | 161.9 | 144.0 | 145.3 | 144.1 | 158.3 | - | - | 138.0 | - | - | - | - |
| 29.7 |
| 30.0 |
| 27.4 |
| 26.5 |
| 21.8 |
| 23.3 |
| 23.8 |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.3 | 4.0 | 5.2 | 6.2 | 3.7 | 3.4 | 3.3 | - | - | 31.5 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 194.5 | 194.7 | 194.5 | 176.7 | 170.8 | 170.8 | 214.1 | - | - | 211.3 | - | - | - | - |
| 141.2 |
| 139.4 |
| 138.3 |
| 133.9 |
| 129.5 |
| 125.5 |
| 122.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 79.6 | 66.3 | 45.4 | 35.6 | 26.6 | 17.1 | 5.2 | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 11.5 | 12.2 | 11.7 | 10.1 | 7.1 | 7.3 | 6.3 | - | - | 31.7 | - | - | - | - |
| Total Stockholders Equity | 232.4 | 217.9 | 195.5 | 179.7 | 163.2 | 150.0 | 133.9 | 57.2 | 56.6 | 59.9 | 59.7 | 76.8 | 72.7 | 75.9 |
| Total Equity | 232.4 | 217.9 | 195.5 | 179.7 | 163.2 | 150.0 | 133.9 | 57.2 | 56.6 | 59.9 | 59.7 | 76.8 | 72.7 | 75.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.6) |
| - |
| - |
| 18.2 |
| - |
| - |
| - |
| - |
| Working Capital | 74.6 | 60.9 | 36.3 | 26.5 | 20.7 | 7.9 | 21.9 | - | - | (8.4) | - | - | - | - |
| Book Value | 232.4 | 217.9 | 195.5 | 179.7 | 163.2 | 150.0 | 133.9 | 57.2 | 56.6 | 59.9 | 59.7 | 76.8 | 72.7 | 75.9 |
| Tangible Book Value | 135.2 | 119.7 | 97.0 | 85.9 | 79.8 | 65.8 | 50.3 | - | - | (8.2) | - | - | - | - |
| - |
| - |
| Total Current Assets | 221.6 | 152.0 | - |
| - |
| - |
| - |
| Equity Method Investments | - | - | - |
| Goodwill | 79.7 | 69.3 | - |
| Intangible Assets | 18.5 | 14.9 | - |
| Operating Lease Right Of Use Assets | 34.6 | 29.1 | - |
| Deferred Tax Assets | 2.2 | 5.3 | - |
| Other Non-Current Assets | 0.4 | 0.4 | - |
| Total Non-Current Assets | - | - | - |
| Total Assets | 412.7 | 320.8 | - |
| 7.2 |
| 6.8 |
| - |
| Accrued Expenses | 15.0 | 14.4 | - |
| Other Current Liabilities | 22.3 | 20.4 | - |
| Total Current Liabilities | 160.7 | 144.1 | - |
| - |
| - |
| - |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | 4.0 | 3.4 | - |
| Total Non-Current Liabilities | - | - | - |
| Total Liabilities | 194.7 | 170.8 | - |
| - |
| - |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | 12.2 | 7.3 | - |
| Total Stockholders Equity | 217.9 | 150.0 | 59.9 |
| Total Equity | 217.9 | 150.0 | 59.9 |
| 150.0 |
| 59.9 |
| Tangible Book Value | 119.7 | 65.8 | - |