| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - |
| Receivables | |||||||
| Accounts Receivable | 107.9 | 136.5 | 174.1 | 155.4 | 107.0 | - | - |
| Current Assets | |||||||
| Inventory | 58.6 | 53.3 | 48.4 | 67.7 | - | - | - |
| Prepaid Expenses | 9.5 | 7.2 | 8.4 | 9.1 | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 122.2 | 101.9 | 87.5 | 69.2 | - | - | - |
| Accumulated Depreciation | 56.0 | 45.1 | 35.1 | 27.1 | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 40.7 | 53.9 | 59.8 | 52.3 | - | - | - |
| Short Term Debt | 6.9 | 8.8 | 7.3 | 8.3 | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 538.8 | 583.2 | 607.7 | 699.9 | - | - | - |
| Operating Lease Liabilities Non-Current | 70.9 | 56.2 | 46.9 | 40.9 | - | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - |
| Supplementary Data | |||||||
| Total Debt | 545.7 | 592.0 | 615.0 | 708.2 | - | - | - |
| Net debt | - | - | - | - | - | - | - |
| (in millions of USD) | Q1 FY 27 | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | 102.1 | 110.1 | - | 171.7 | - | - | - | - | - | |||||||
| Other Current Assets | 23.8 | 16.0 | 10.8 | 13.3 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 421.8 | 385.5 | 463.1 | 363.2 | - | - | - |
| - |
| Property,Plant & Equipment Net | 66.2 | 56.8 | 52.4 | 42.1 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 383.9 | 383.1 | 368.6 | 368.2 | - | - | - |
| Intangible Assets | 341.1 | 373.5 | 375.3 | 404.4 | - | - | - |
| Operating Lease Right Of Use Assets | 70.8 | 56.3 | 47.6 | 43.3 | - | - | - |
| Deferred Tax Assets | 13.3 | 36.9 | 36.8 | 46.6 | - | - | - |
| Other Non-Current Assets | 5.3 | 5.8 | 2.9 | 1.8 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 1,305.0 | 1,301.3 | 1,350.0 | 1,270.6 | - | - | - |
| Deferred Revenue Current | 16.7 | 17.9 | 26.7 | 21.4 | - | - | - |
| Operating Lease Liabilities Current | 6.3 | 5.4 | 5.4 | 5.3 | - | - | - |
| Accrued Expenses | 14.4 | 13.7 | 0.8 | 1.2 | - | - | - |
| Other Current Liabilities | 7.6 | 7.2 | 9.6 | 7.2 | - | - | - |
| Total Current Liabilities | 119.3 | 136.8 | 174.1 | 152.6 | - | - | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.1 | 1.7 | 1.7 | 1.9 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 71.3 | 60.8 | 46.9 | 40.9 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 732.5 | 782.5 | 830.4 | 895.3 | - | - | - |
| Retained Earnings | 358.1 | 304.3 | 233.9 | 98.2 | (8.9) | - | - |
| Accumulated Other Comprehensive Income | (1.1) | (3.8) | (2.9) | (4.8) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 572.5 | 518.8 | 519.6 | 375.3 | - | 137.3 | 130.9 |
| Total Equity | 572.5 | 518.8 | 519.6 | 375.3 | - | 137.3 | 130.9 |
| Working Capital | 302.5 | 248.7 | 289.0 | 210.6 | - | - | - |
| Book Value | 572.5 | 518.8 | 519.6 | 375.3 | - | 137.3 | 130.9 |
| Tangible Book Value | (152.5) | (237.8) | (224.3) | (397.3) | - | - | - |
| 40.7 |
| 26.6 |
| - |
| - |
| 39.7 |
| - |
| 19.9 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | 102.1 | 110.1 | - | 171.7 | - | - | - | - | - | 40.7 | 26.6 | - | - | 39.7 | - | 19.9 |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 111.4 | 107.9 | 114.7 | 114.4 | 120.6 | 136.5 | 160.8 | 178.8 | 192.0 | 174.1 | 171.3 | 156.0 | 149.8 | 155.4 | 151.7 | 132.5 | 118.8 | 107.0 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 61.1 | 58.6 | 63.0 | 53.9 | 53.3 | 53.3 | 54.5 | 50.8 | 51.1 | 48.4 | 54.3 | 59.6 | 64.8 | 67.7 | 69.1 | 66.8 | 64.2 | - | - | - | - | - |
| Prepaid Expenses | 11.5 | 9.5 | 8.6 | 8.8 | 7.5 | 7.2 | 9.0 | 8.8 | 9.7 | 8.4 | 7.9 | 10.1 | 8.4 | 9.1 | 12.3 | 8.2 | 12.3 | - | ||||
| Other Current Assets | 24.8 | 23.8 | 20.5 | 18.2 | 10.9 | 16.0 | 23.6 | 24.9 | 6.5 | 10.8 | 4.1 | 3.9 | 4.5 | 13.3 | 2.2 | 3.3 | 2.9 | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 355.0 | 421.8 | 413.8 | 397.8 | 361.3 | 385.5 | 375.3 | 406.1 | 473.1 | 463.1 | 398.6 | 390.5 | 338.0 | 363.2 | 321.4 | 273.2 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | 122.8 | 122.2 | 122.2 | 116.1 | 109.1 | 101.9 | 102.1 | 98.2 | 91.7 | 87.5 | 81.1 | 77.8 | 75.2 | 69.2 | 67.7 | 65.6 | 64.4 | - | - | - | - | - |
| Accumulated Depreciation | 55.6 | 56.0 | 53.7 | 51.0 | 48.0 | 45.1 | 43.7 | 40.6 | 37.7 | 35.1 | 32.5 | 30.6 | 29.2 | 27.1 | 24.9 | 23.1 | 21.8 | |||||
| Property,Plant & Equipment Net | 67.2 | 66.2 | 68.5 | 65.1 | 61.1 | 56.8 | 58.4 | 57.6 | 54.0 | 52.4 | 48.6 | 47.2 | 46.0 | 42.1 | 42.9 | 42.6 | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 428.0 | 383.9 | 383.8 | 384.0 | 383.4 | 383.1 | 383.9 | 384.3 | 368.4 | 368.6 | 368.1 | 368.5 | 368.4 | 368.2 | 367.3 | 368.1 | 369.3 | - | ||||
| Intangible Assets | 368.9 | 341.1 | 350.0 | 358.2 | 365.7 | 373.5 | 392.0 | 401.2 | 367.7 | 375.3 | 382.2 | 390.2 | 397.3 | 404.4 | 107.0 | 107.4 | 107.8 | |||||
| Operating Lease Right Of Use Assets | 71.3 | 70.8 | 54.3 | 54.5 | 54.9 | 56.3 | 47.3 | 48.5 | 46.9 | 47.6 | 46.8 | 40.6 | 41.9 | 43.3 | 44.3 | 39.9 | ||||||
| Deferred Tax Assets | 11.5 | 13.3 | 21.6 | 33.9 | 36.0 | 36.9 | 28.9 | 31.1 | 34.3 | 36.8 | 46.6 | 46.6 | 46.6 | 46.6 | 60.0 | 60.0 | 60.0 | |||||
| Other Non-Current Assets | 5.1 | 5.3 | 5.2 | 5.0 | 5.2 | 5.8 | 5.4 | 2.6 | 2.6 | 2.9 | 3.1 | 1.7 | 1.7 | 1.8 | 1.9 | 1.8 | 1.9 | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 1,309.1 | 1,305.0 | 1,300.5 | 1,302.5 | 1,271.8 | 1,301.3 | 1,295.0 | 1,335.4 | 1,350.0 | 1,350.0 | 1,296.9 | 1,288.1 | 1,241.9 | 1,270.6 | 1,249.4 | 1,205.5 | ||||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 55.5 | 40.7 | 55.9 | 67.1 | 57.8 | 53.9 | 52.1 | 57.8 | 61.1 | 59.8 | 56.0 | 55.7 | 58.5 | 52.3 | 55.7 | 56.4 | 65.3 | - | - | - | - | - |
| Short Term Debt | 6.3 | 6.9 | 8.7 | 7.5 | 7.5 | 8.8 | 7.3 | 7.3 | 7.3 | 7.3 | 7.1 | 8.9 | 8.6 | 8.3 | 8.4 | 8.2 | 8.2 | - | ||||
| Deferred Revenue Current | 16.2 | 16.7 | 15.4 | 16.4 | 17.9 | 17.9 | 21.1 | 25.5 | 29.7 | 26.7 | 17.9 | 18.8 | 18.3 | 21.4 | 27.2 | 26.1 | 28.1 | |||||
| Operating Lease Liabilities Current | 6.9 | 6.3 | 6.0 | 5.6 | 5.6 | 5.4 | 6.2 | 6.0 | 5.5 | 5.4 | 5.3 | 5.2 | 5.4 | 5.3 | 5.3 | 4.9 | ||||||
| Accrued Expenses | 11.5 | 14.4 | 13.4 | 13.8 | 10.8 | 13.7 | 12.5 | 14.0 | 10.7 | 20.2 | 17.6 | 13.5 | 9.7 | 16.5 | 14.0 | 15.5 | 12.3 | - | ||||
| Other Current Liabilities | 6.9 | 7.3 | 8.8 | 7.2 | 10.0 | 7.2 | 6.6 | 5.8 | 7.4 | 4.7 | 8.7 | 7.4 | 6.5 | 6.4 | - | - | - | |||||
| Total Current Liabilities | 134.1 | 119.3 | 136.7 | 152.4 | 139.3 | 136.8 | 134.2 | 144.1 | 160.2 | 174.1 | 161.2 | 155.6 | 146.9 | 152.6 | 167.3 | |||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 540.4 | 538.8 | 540.3 | 543.2 | 544.5 | 583.2 | 586.1 | 585.8 | 606.4 | 607.7 | 608.5 | 649.2 | 649.8 | 699.9 | 701.2 | 701.9 | 703.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 70.9 | 70.9 | 54.1 | 54.7 | 54.9 | 56.2 | 46.3 | 47.4 | 46.3 | 46.9 | 45.4 | 38.5 | 39.7 | 40.9 | 41.7 | 37.6 | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | 3.1 | 3.1 | 3.8 | 3.8 | 1.7 | 1.7 | 1.8 | 1.7 | 1.7 | 1.7 | 1.7 | 1.8 | 1.9 | 1.9 | 1.7 | 1.8 | 1.8 | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | 71.4 | 71.3 | 58.9 | 59.3 | 59.5 | 60.8 | 46.3 | 47.5 | 46.3 | 46.9 | 45.4 | 38.6 | 39.7 | 40.9 | 41.8 | 37.6 | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 749.0 | 732.5 | 739.7 | 758.7 | 745.0 | 782.5 | 768.4 | 779.1 | 814.6 | 830.4 | 816.8 | 845.2 | 838.3 | 895.3 | 911.9 | 898.0 | ||||||
| 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 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Retained Earnings | 358.3 | 358.1 | 351.0 | 335.8 | 315.1 | 304.3 | 304.0 | 292.2 | 264.6 | 233.9 | 198.2 | 161.1 | 124.1 | 98.2 | 65.4 | 33.0 | 10.2 | |||||
| Accumulated Other Comprehensive Income | (1.6) | (1.1) | (1.5) | (0.8) | (2.9) | (3.8) | (1.1) | (3.3) | (3.5) | (2.9) | (5.2) | (3.5) | (4.1) | (4.8) | (7.9) | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 560.1 | 572.5 | 560.8 | 543.8 | 526.8 | 518.8 | 526.6 | 556.3 | 535.4 | 519.6 | 480.1 | 443.0 | 403.6 | 375.3 | 337.5 | 307.5 | 287.2 | |||||
| Total Equity | 560.1 | 572.5 | 560.8 | 543.8 | 526.8 | 518.8 | 526.6 | 556.3 | 535.4 | 519.6 | 480.1 | 443.0 | 403.6 | 375.3 | 337.5 | 307.5 | 287.2 | - | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 546.7 | 545.7 | 549.0 | 550.7 | 552.0 | 592.0 | 593.4 | 593.1 | 613.7 | 615.0 | 615.6 | 658.1 | 658.5 | 708.2 | 709.6 | 710.1 | 711.2 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | 491.3 | 483.0 | - | 443.3 | - | - | - | - | - | 669.4 | 684.6 | - | - | |||
| Working Capital | 220.9 | 302.5 | 277.1 | 245.4 | 222.0 | 248.7 | 241.1 | 262.0 | 312.9 | 289.0 | 237.4 | 234.9 | 191.1 | 210.6 | 154.2 | 116.5 | 87.6 | - | ||||
| Book Value | 560.1 | 572.5 | 560.8 | 543.8 | 526.8 | 518.8 | 526.6 | 556.3 | 535.4 | 519.6 | 480.1 | 443.0 | 403.6 | 375.3 | 337.5 | 307.5 | 287.2 | - | ||||
| Tangible Book Value | (236.8) | (152.5) | (173.0) | (198.4) | (222.3) | (237.8) | (249.3) | (229.2) | (200.7) | (224.3) | (270.2) | (315.7) | (362.0) | (397.3) | (136.7) | (168.0) | (189.9) | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 255.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 40.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1,198.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 156.7 |
| 167.5 |
| - |
| - |
| - |
| - |
| - |
| 38.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 911.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (8.9) |
| - |
| - |
| - |
| - |
| (4.9) |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.8 |
| 136.2 |
| 147.8 |
| 130.9 |
| 147.8 |
| 136.2 |
| 147.8 |
| 130.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 147.8 |
| 136.2 |
| 147.8 |
| 130.9 |
| - |
| - |
| - |
| - |
| - |