| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 34.0 | 11.5 | 5.5 | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 34.0 | 11.5 | 5.5 | - |
| Receivables | ||||
| Accounts Receivable | 78.7 | 55.2 | 50.6 | 47.6 |
| Current Assets | ||||
| Inventory | 10.7 | 9.9 | 9.8 | - |
| Prepaid Expenses | 11.8 | 17.9 | 2.6 | - |
| Other Current Assets | - | - | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 134.8 | 87.8 | 69.5 | - |
| Accumulated Depreciation | 39.4 | 27.0 | 17.7 | - |
| Property,Plant & Equipment Net | 95.4 | 60.9 | 51.8 | |
| Current Liabilities | ||||
| Accounts Payable | 31.6 | 28.3 | 21.0 | - |
| Short Term Debt | 3.8 | 7.1 | 6.3 | - |
| Deferred Revenue Current | 22.8 | 29.9 | 36.1 | |
| Non-Current Liabilities | ||||
| Long Term Debt | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.9 | 5.3 | 6.0 | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | 373.5 | 204.3 | - | - |
| Retained Earnings | 9.0 | (8.3) | - | - |
| Supplementary Data | ||||
| Total Debt | 3.8 | 7.1 | 6.3 | - |
| Net debt | (30.1) | (4.4) | 0.8 | - |
| Working Capital | 202.7 | 87.1 | 70.6 | - |
| (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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 73.8 | 34.0 | 18.7 | 27.4 | 113.7 | 11.5 | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 73.8 | 34.0 | 18.7 | 27.4 | 113.7 | 11.5 | - | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 98.6 | 78.7 | 70.2 | 57.9 | 47.8 | 55.2 | - | - | - | - | 47.6 |
| Current Assets | |||||||||||
| Inventory | 16.1 | 10.7 | 15.4 | 14.7 | 10.4 | 9.9 | - | - | - | - | - |
| Prepaid Expenses | 12.4 | 11.8 | 9.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 150.1 | 134.8 | 119.0 | 112.0 | 93.1 | 87.8 | - | - | - | - | - |
| Accumulated Depreciation | 42.8 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 38.4 | 31.6 | 32.7 | 28.1 | 25.4 | 28.3 | - | - | - | - | - |
| Short Term Debt | 5.6 | 3.8 | 2.8 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.2 | 4.9 | |||||||||
| Common Equity | |||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 388.7 | 373.5 | 367.6 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 5.6 | 3.8 | 2.8 | 2.8 | 7.1 | 7.1 | - | - | - | - | - |
| Net debt | (68.2) | (30.1) | (15.8) | ||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 291.4 | 201.7 | 157.7 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 352.5 | 225.1 | 217.3 | 217.3 |
| Intangible Assets | 285.9 | 209.0 | 207.6 | - |
| Operating Lease Right Of Use Assets | 6.0 | 6.1 | 6.4 | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 717.3 | 511.4 | 501.3 | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 1,104.1 | 774.0 | 710.8 | - |
| 16.1 |
| Operating Lease Liabilities Current | 1.8 | 1.5 | 1.2 | - |
| Accrued Expenses | 13.8 | 11.2 | 6.4 | - |
| Other Current Liabilities | 5.1 | 12.5 | 6.0 | - |
| Total Current Liabilities | 88.7 | 114.6 | 87.1 | - |
| - |
| Deferred Tax Liabilities | 47.8 | 25.4 | 36.9 | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 7.7 | 2.8 | 5.0 | - |
| Total Non-Current Liabilities | 632.7 | 463.4 | 441.3 | - |
| Total Liabilities | 721.4 | 578.0 | 528.4 | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 382.7 | 196.0 | 182.5 | 177.6 |
| Total Equity | 382.7 | 196.0 | 182.5 | 177.6 |
| Book Value | 382.7 | 196.0 | 182.5 | 177.6 |
| Tangible Book Value | (255.7) | (238.1) | (242.4) | (39.7) |
| 8.4 |
| 7.5 |
| 17.9 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 370.3 | 291.4 | 260.6 | 242.1 | 301.5 | 201.7 | - | - | - | - | - |
| 39.4 |
| 36.0 |
| 32.8 |
| 29.7 |
| 27.0 |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 107.3 | 95.4 | 83.0 | 79.3 | 63.4 | 60.9 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 439.2 | 352.5 | 301.8 | 301.8 | 225.1 | 225.1 | - | - | - | 217.3 | 217.3 |
| Intangible Assets | 400.5 | 285.9 | 245.1 | 251.1 | 204.6 | 209.0 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.7 | 6.0 | 6.3 | 6.7 | 5.7 | 6.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 940.1 | 717.3 | 624.5 | 632.6 | 510.5 | 511.4 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,417.7 | 1,104.1 | 968.1 | 953.9 | 875.4 | 774.0 | - | - | - | - | - |
| 2.8 |
| 7.1 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 25.8 | 22.8 | 18.8 | 19.9 | 26.0 | 29.9 | - | - | - | 36.1 | 16.1 |
| Operating Lease Liabilities Current | 2.3 | 1.8 | 1.7 | 1.6 | 1.5 | 1.5 | - | - | - | - | - |
| Accrued Expenses | 12.9 | 13.8 | 13.1 | 10.7 | 8.3 | 11.2 | - | - | - | - | - |
| Other Current Liabilities | 10.2 | 5.1 | 6.3 | 5.8 | 1.1 | 12.5 | - | - | - | - | - |
| Total Current Liabilities | 104.8 | 88.7 | 91.1 | 88.2 | 90.3 | 114.6 | - | - | - | - | - |
| 5.4 |
| 5.8 |
| 5.0 |
| 5.3 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 45.7 | 47.8 | 30.5 | 24.7 | 26.4 | 25.4 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.9 | 7.7 | 2.4 | 2.5 | 2.7 | 2.8 | - | - | - | - | - |
| Total Non-Current Liabilities | 907.3 | 632.7 | 507.8 | 504.3 | 436.2 | 463.4 | - | - | - | - | - |
| Total Liabilities | 1,012.0 | 721.4 | 599.0 | 592.5 | 526.5 | 578.0 | - | - | - | - | - |
| 367.6 |
| 361.8 |
| 204.3 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 16.8 | 9.0 | 1.3 | (6.3) | (13.1) | (8.3) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 405.7 | 382.7 | 369.1 | 361.5 | 348.9 | 196.0 | 194.1 | 189.6 | 184.8 | 182.5 | 177.6 |
| Total Equity | 405.7 | 382.7 | 369.1 | 361.5 | 348.9 | 196.0 | 194.1 | 189.6 | 184.8 | 182.5 | 177.6 |
| (24.6) |
| (106.5) |
| (4.4) |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 265.5 | 202.7 | 169.4 | 153.9 | 211.3 | 87.1 | - | - | - | - | - |
| Book Value | 405.7 | 382.7 | 369.1 | 361.5 | 348.9 | 196.0 | 194.1 | 189.6 | 184.8 | 182.5 | 177.6 |
| Tangible Book Value | (434.0) | (255.7) | (177.8) | (191.5) | (80.8) | (238.1) | - | - | - | (34.8) | (39.7) |