| (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 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q4 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 160.0 | 44.9 | 33.5 | 216.3 | 108.4 | 85.0 | - | - | 11.5 | 30.5 | - | - | - | - | - | - |
| Restricted Cash | 0.6 | 2.4 | 6.1 | 6.1 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 160.0 | 44.9 | 33.5 | 216.3 | 108.4 | 85.0 | - | - | 11.5 | 30.5 | - | - | - | - | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 7.2 | 31.1 | 6.7 | 8.5 | 4.5 | 7.0 | 6.1 | 5.9 | 7.7 | 3.3 | 0.5 | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 85.2 | - | - | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 4.3 | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 232.3 | 263.9 | 110.6 | 123.3 | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.0 | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | - | - | 297.3 | 328.8 | 177.6 | 187.4 | - | - | - | - | - | - |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 44.9 | 85.0 | 30.5 | 21.1 | - | - |
| Restricted Cash | 2.4 | 0.6 | 0.5 | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 44.9 | 85.0 | 30.5 | 21.1 | - | - |
| Receivables | ||||||
| Accounts Receivable | 31.1 | 7.0 | 3.3 | 1.2 | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 15.8 | 11.3 | 15.0 | 6.3 | - | - |
| Short Term Debt | - | 65.0 | 64.1 | 77.2 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 235.6 | 123.3 | 51.1 | - | - |
| Operating Lease Liabilities Non-Current | 16.3 | 18.7 | 13.7 | 1.9 | - | - |
| Common Equity | ||||||
| Common Stock | 1.1 | 1.0 | 0.9 | 0.4 | - | - |
| Additional Paid In Capital | 1,425.8 | 789.6 | 576.2 | 128.1 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | 300.6 | 187.4 | 128.3 | - | - |
| Net debt | - | 215.5 | 156.9 | 107.2 | - | - |
| Working Capital | ||||||
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | 0.0 | 0.0 | 2.0 | 3.9 | - | - | - | - | - | - |
| Total Current Assets | 216.6 | 408.2 | 223.4 | 411.3 | 269.1 | 256.8 | 110.3 | 195.7 | 33.5 | 61.6 | 22.4 | - | - | - | - | - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 19.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 66.2 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | 43.6 | 45.2 | 50.2 | 84.4 | 83.4 | 82.0 | 80.1 | 78.6 | 76.2 | 82.7 | - | - | - | - | - | - |
| Goodwill | 209.2 | 210.1 | 206.6 | 55.8 | 53.2 | 53.1 | 56.4 | 55.8 | 56.4 | 57.6 | - | - | - | - | - | - |
| Intangible Assets | 10.2 | 11.1 | 11.9 | 12.8 | 13.3 | 13.3 | 14.7 | 15.3 | 16.3 | 17.3 | 5.4 | 1.0 | - | - | - | - |
| Operating Lease Right Of Use Assets | 17.5 | 18.5 | 19.0 | 20.1 | 20.2 | 20.6 | 20.7 | 13.0 | 13.4 | 14.5 | 0.5 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 2,393.2 | 2,345.5 | 2,464.8 | 1,610.1 | 1,302.7 | 1,262.0 | 989.0 | 891.3 | 965.5 | 679.2 | 156.6 | - | - | - | - | - |
| Total Assets | 2,609.7 | 2,753.7 | 2,688.2 | 2,021.4 | 1,571.9 | 1,518.9 | 1,099.2 | 1,087.0 | 999.0 | 740.8 | 179.1 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | 65.0 | 65.0 | 67.0 | 64.1 | - | - | - | - | - | - |
| Deferred Revenue Current | 2.0 | 1.5 | 2.0 | 6.1 | 4.6 | 6.2 | 5.6 | 0.6 | 1.1 | 2.7 | 1.4 | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.9 | 2.9 | 2.9 | 3.0 | 2.8 | 2.7 | 2.6 | 1.5 | 1.3 | 1.2 | 0.4 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | 3.5 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.7 | - | - | - | - | - |
| Total Current Liabilities | 252.4 | 375.6 | 310.0 | 227.4 | 213.2 | 154.0 | 110.5 | 116.8 | 108.0 | 112.6 | 11.3 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.3 | 16.3 | 16.8 | 17.8 | 18.2 | 18.7 | 18.8 | 12.3 | 13.1 | 13.7 | 0.8 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 86.1 | 129.9 | 187.8 | 118.4 | 90.7 | 111.1 | 3.1 | 2.7 | 2.9 | 0.6 | 1.2 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 667.1 | 688.7 | 724.6 | 405.6 | 371.0 | 384.3 | 276.2 | - | - | 140.6 | 144.5 | - | - | - | - | - |
| Total Liabilities | 919.6 | 1,064.3 | 1,034.6 | 633.0 | 584.2 | 538.3 | 386.7 | 418.7 | 258.4 | 253.2 | 155.8 | - | - | - | - | - |
| Additional Paid In Capital | 1,612.8 | 1,425.8 | 1,176.8 | 1,035.2 | 905.6 | 789.6 | 623.3 | 588.1 | 580.8 | 576.2 | 35.7 | - | - | - | - | - |
| Retained Earnings | (214.4) | 5.5 | 285.2 | 235.1 | 97.7 | 231.6 | 79.4 | 78.8 | 150.6 | (100.3) | (110.9) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 310.3 | 267.5 | 211.6 | 121.6 | 27.7 | 3.9 | 8.6 | 8.2 | 8.6 | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,379.8 | 1,421.9 | 1,442.1 | 1,266.8 | 960.0 | 976.7 | 703.9 | 660.1 | 732.0 | 487.6 | 23.3 | 28.7 | 9.6 | 89.9 | 35.9 | 0.0 |
| Total Equity | 1,690.2 | 1,689.5 | 1,653.7 | 1,388.4 | 987.7 | 980.6 | 712.5 | 668.3 | 740.6 | 487.6 | 23.3 | 28.7 | 9.6 | 89.9 | 35.9 | 0.0 |
| Net debt | - | - | - | - | - | - | - | - | 166.1 | 156.9 | - | - | - | - | - | - |
| Working Capital | (35.9) | 32.6 | (86.6) | 183.9 | 55.9 | 102.9 | (0.2) | 78.9 | (74.4) | (50.9) | 11.2 | - | - | - | - | - |
| Book Value | 1,379.8 | 1,421.9 | 1,442.1 | 1,266.8 | 960.0 | 976.7 | 703.9 | 660.1 | 732.0 | 487.6 | 23.3 | 28.7 | 9.6 | 89.9 | 35.9 | 0.0 |
| Tangible Book Value | 1,160.5 | 1,200.7 | 1,223.5 | 1,198.2 | 893.5 | 910.3 | 632.8 | 589.0 | 659.3 | 412.8 | 18.0 | 27.7 | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | 0.0 | 3.9 | - | - | - |
| Total Current Assets | 408.2 | 256.8 | 61.6 | 37.1 | - | - |
| Property,Plant & Equipment Net |
| - |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | 45.2 | 82.0 | 82.7 | - | - | - |
| Goodwill | 210.1 | 53.1 | 57.6 | - | - | - |
| Intangible Assets | 11.1 | 13.3 | 17.3 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 18.5 | 20.6 | 14.5 | 2.4 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | 2,345.5 | 1,262.0 | 679.2 | 207.9 | - | - |
| Total Assets | 2,753.7 | 1,518.9 | 740.8 | 245.0 | - | - |
| 1.5 |
| 6.2 |
| 2.7 |
| 14.8 |
| - |
| - |
| Operating Lease Liabilities Current | 2.9 | 2.7 | 1.2 | 0.5 | - | - |
| Accrued Expenses | 8.3 | 7.4 | 4.2 | 0.2 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 375.6 | 154.0 | 112.6 | 100.2 | - | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 129.9 | 111.1 | 0.6 | 3.0 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | 688.7 | 384.3 | 140.6 | - | - | - |
| Total Liabilities | 1,064.3 | 538.3 | 253.2 | 157.4 | - | - |
| 5.5 |
| 231.6 |
| (100.3) |
| (40.9) |
| - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 267.5 | 3.9 | - | - | - | - |
| Total Stockholders Equity | 1,421.9 | 976.7 | 487.6 | 87.6 | 35.9 | 0.0 |
| Total Equity | 1,689.5 | 980.6 | 487.6 | 87.6 | 35.9 | 0.0 |
| 32.6 |
| 102.9 |
| (50.9) |
| (63.1) |
| - |
| - |
| Book Value | 1,421.9 | 976.7 | 487.6 | 87.6 | 35.9 | 0.0 |
| Tangible Book Value | 1,200.7 | 910.3 | 412.8 | 87.6 | - | - |