| (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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 183.2 | 203.1 | 237.2 | 217.0 | 210.0 | 142.1 | 112.5 | 118.8 | 228.1 | 225.7 | 212.1 | 238.9 | 204.1 | - | 239.3 | |||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 203.1 | 142.1 | 225.7 | 189.1 | 239.3 | 114.5 | 49.2 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 203.1 | 142.1 | 225.7 | 189.1 | 239.3 | 114.5 | 49.2 | - |
| Receivables | ||||||||
| Accounts Receivable | 20.6 | 8.5 | 11.7 | 13.2 | 10.6 | 8.6 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 18.2 | 17.9 | 15.2 | 16.7 | 16.6 | 10.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | - | - | - | 88.3 | 123.0 | 121.7 | - | - |
| Accumulated Depreciation | - | - | - | 57.5 | 76.0 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 27.2 | 31.2 | 32.3 | 25.3 | 31.8 | 28.7 | - | - |
| Short Term Debt | - | - | - | - | 0.0 | 3.0 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | 0.0 | 512.4 | - | - |
| Operating Lease Liabilities Non-Current | 10.0 | 6.0 | 7.0 | 9.0 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | 0.0 | 515.4 | - | - |
| Net debt | - | - | - | - | (239.3) | 400.9 | ||
| 310.7 |
| 167.0 |
| 141.2 |
| 114.5 |
| 113.8 |
| 86.7 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 183.2 | 203.1 | 237.2 | 217.0 | 210.0 | 142.1 | 112.5 | 118.8 | 228.1 | 225.7 | 212.1 | 238.9 | 204.1 | - | 239.3 | 310.7 | 167.0 | 141.2 | 114.5 | 113.8 | 86.7 | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 24.6 | 20.6 | 20.4 | 23.0 | 17.9 | 8.5 | 11.5 | 15.3 | 15.7 | 11.7 | 14.4 | 13.5 | 15.8 | - | 10.6 | 11.6 | 10.9 | - | 8.6 | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 20.6 | 18.2 | 18.9 | 14.5 | 20.4 | 17.9 | 20.5 | 22.4 | 17.9 | 15.2 | 17.5 | 13.3 | 19.6 | - | 16.6 | 16.3 | 12.6 | - | ||||||
| Other Current Assets | 1.3 | 1.0 | 0.8 | 1.1 | 2.4 | 1.8 | 1.7 | 1.0 | 2.7 | 1.9 | 2.2 | 1.0 | 2.3 | - | 2.9 | 2.7 | 2.3 | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 228.3 | 241.9 | 276.5 | 254.6 | 248.3 | 191.2 | 167.2 | 179.3 | 284.5 | 275.3 | 266.8 | 288.5 | 262.2 | - | 266.5 | 338.6 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 43.8 | 38.9 | 34.4 | - | 47.0 | 47.1 | 49.0 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 140.7 | 140.7 | 140.1 | 139.6 | 141.1 | 63.3 | 63.3 | 63.3 | 63.3 | 63.3 | 63.3 | 63.3 | 63.2 | - | 59.9 | 11.4 | 11.4 | - | ||||||
| Intangible Assets | 16.5 | 18.2 | 19.8 | 21.9 | 24.3 | 8.7 | 9.9 | 11.2 | 12.5 | 13.7 | 15.0 | 16.3 | 17.6 | - | 16.0 | 0.4 | 0.5 | |||||||
| Operating Lease Right Of Use Assets | 14.2 | 13.4 | 13.8 | 13.6 | 14.2 | 7.2 | 7.4 | 7.2 | 7.9 | 8.5 | 9.2 | 9.9 | 10.5 | 5.7 | - | - | ||||||||
| Deferred Tax Assets | 29.4 | 31.9 | 33.3 | 45.2 | 35.3 | 34.7 | 31.7 | 31.4 | 28.9 | 29.0 | 18.6 | 21.8 | 26.7 | - | 27.7 | 26.4 | 22.9 | |||||||
| Other Non-Current Assets | 7.1 | 7.4 | 7.7 | 7.7 | 7.6 | 7.6 | 8.2 | 8.6 | 8.4 | 8.5 | 8.6 | 9.0 | 8.8 | - | 12.8 | 9.4 | 12.5 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 491.9 | 511.5 | 551.1 | 543.0 | 532.7 | 373.9 | 348.8 | 359.5 | 459.7 | 447.8 | 426.5 | 448.6 | 424.4 | - | 431.0 | 434.5 | 287.7 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 38.1 | 27.2 | 32.4 | 34.8 | 35.5 | 31.2 | 27.9 | 34.2 | 34.2 | 32.3 | 32.3 | 33.3 | 25.8 | - | 31.8 | 43.2 | 36.7 | - | 28.7 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 3.0 | - | ||||||
| Deferred Revenue Current | 223.2 | 203.7 | 213.8 | 213.9 | 211.1 | 174.6 | 185.8 | 189.1 | 187.5 | 168.0 | 176.9 | 179.4 | 181.2 | - | 146.4 | 152.3 | 151.8 | |||||||
| Operating Lease Liabilities Current | 4.7 | 4.3 | 4.3 | 3.9 | 3.5 | 1.9 | 1.9 | 1.6 | 1.8 | 2.1 | 2.3 | 2.4 | 2.4 | - | - | - | ||||||||
| Accrued Expenses | 57.4 | 83.4 | 76.9 | 73.9 | 72.4 | 57.9 | 57.0 | 58.0 | 52.6 | 61.7 | 55.4 | 52.3 | 51.7 | - | 50.8 | 43.0 | 47.9 | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 323.5 | 318.5 | 327.4 | 326.5 | 322.5 | 265.6 | 272.6 | 283.0 | 276.1 | 264.0 | 266.8 | 267.5 | 261.1 | - | 229.0 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 510.8 | - | 512.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.5 | 10.0 | 10.4 | 10.4 | 11.1 | 6.0 | 6.2 | 6.3 | 6.6 | 7.0 | 7.3 | 7.8 | 8.4 | - | - | - | ||||||||
| Deferred Revenue Non-Current | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | - | 1.6 | 1.7 | 2.1 | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 10.7 | 10.8 | 11.1 | 11.7 | 11.5 | 8.6 | 9.5 | 9.0 | 8.6 | 7.6 | 4.4 | 4.3 | 4.1 | - | 2.9 | 3.3 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 345.0 | 339.6 | 349.2 | 349.0 | 345.5 | 280.6 | 288.7 | 298.8 | 291.8 | 279.0 | 279.2 | 280.3 | 274.3 | - | 233.5 | 243.4 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | 0.2 | 0.2 | 0.1 | - | 0.1 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Retained Earnings | (1,177.1) | (1,134.4) | (1,097.9) | (1,084.9) | (1,064.2) | (1,069.3) | (1,079.9) | (1,066.0) | (941.1) | (933.1) | (940.6) | (902.6) | (901.0) | - | (748.0) | (727.2) | (687.6) | |||||||
| Accumulated Other Comprehensive Income | 0.3 | 0.2 | 0.4 | 0.4 | 0.9 | 0.9 | (1.0) | 0.7 | 0.5 | 0.2 | 1.5 | 0.3 | 0.9 | - | (1.8) | (1.6) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 146.9 | 171.9 | 201.9 | 194.1 | 187.2 | 93.3 | 60.1 | 60.8 | 167.9 | 168.8 | 147.3 | 168.3 | 150.0 | - | 197.6 | 191.0 | (545.9) | |||||||
| Total Equity | 146.9 | 171.9 | 201.9 | 194.1 | 187.2 | 93.3 | 60.1 | 60.8 | 167.9 | 168.8 | 147.3 | 168.3 | 150.0 | - | 197.6 | 191.0 | (545.9) | (553.6) | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 513.9 | - | 515.4 | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (310.7) | 346.9 | - | 400.9 | |||||
| Working Capital | (95.2) | (76.6) | (50.9) | (71.9) | (74.2) | (74.4) | (105.4) | (103.8) | 8.4 | 11.4 | (0.0) | 21.0 | 1.1 | - | 37.6 | 100.2 | (49.0) | - | ||||||
| Book Value | 146.9 | 171.9 | 201.9 | 194.1 | 187.2 | 93.3 | 60.1 | 60.8 | 167.9 | 168.8 | 147.3 | 168.3 | 150.0 | - | 197.6 | 191.0 | (545.9) | (553.6) | ||||||
| Tangible Book Value | (10.3) | 13.0 | 42.0 | 32.6 | 21.8 | 21.3 | (13.1) | (13.8) | 92.1 | 91.8 | 69.0 | 88.8 | 69.2 | - | 121.6 | 179.2 | (557.8) | |||||||
| - |
| - |
| Other Current Assets | 1.0 | 1.8 | 1.9 | 2.0 | 2.1 | 0.7 | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 241.9 | 191.2 | 275.3 | 241.7 | 266.5 | 133.6 | - | - |
| 70.3 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | - | 30.8 | 47.0 | 51.4 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 140.7 | 63.3 | 63.3 | 63.2 | 59.9 | 11.4 | 9.8 | - |
| Intangible Assets | 18.2 | 8.7 | 13.7 | 18.9 | 16.0 | 0.8 | - | - |
| Operating Lease Right Of Use Assets | 13.4 | 7.2 | 8.5 | 11.1 | 0.0 | - | - | - |
| Deferred Tax Assets | 31.9 | 34.7 | 29.0 | 29.4 | 27.7 | 22.8 | - | - |
| Other Non-Current Assets | 7.4 | 7.6 | 8.5 | 9.2 | 12.8 | 6.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 511.5 | 373.9 | 447.8 | 405.4 | 431.0 | 252.1 | - | - |
| - |
| - |
| Deferred Revenue Current | 203.7 | 174.6 | 168.0 | 164.2 | 146.4 | 127.1 | - | - |
| Operating Lease Liabilities Current | 4.3 | 1.9 | 2.1 | 2.3 | 0.0 | - | - | - |
| Accrued Expenses | 83.4 | 57.9 | 61.7 | 57.4 | 50.8 | 41.0 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 318.5 | 265.6 | 264.0 | 249.2 | 229.0 | 199.9 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 0.3 | 0.4 | 0.5 | 0.9 | 1.6 | 2.9 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 10.8 | 8.6 | 7.6 | 4.0 | 2.9 | 16.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 339.6 | 280.6 | 279.0 | 263.0 | 233.5 | 731.8 | - | - |
| - |
| - |
| Retained Earnings | (1,134.4) | (1,069.3) | (933.1) | (891.9) | (748.0) | (639.3) | - | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.9 | 0.2 | 1.5 | (1.8) | (13.8) | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 171.9 | 93.3 | 168.8 | 142.4 | 197.6 | (550.6) | (557.0) | (556.5) |
| Total Equity | 171.9 | 93.3 | 168.8 | 142.4 | 197.6 | (550.6) | (557.0) | (556.5) |
| - |
| - |
| Working Capital | (76.6) | (74.4) | 11.4 | (7.5) | 37.6 | (66.4) | - | - |
| Book Value | 171.9 | 93.3 | 168.8 | 142.4 | 197.6 | (550.6) | (557.0) | (556.5) |
| Tangible Book Value | 13.0 | 21.3 | 91.8 | 60.2 | 121.6 | (562.9) | (566.8) | - |
| 10.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 190.4 |
| - |
| 133.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 51.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 252.1 |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 127.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 238.5 |
| 239.4 |
| - |
| 199.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.3 |
| - |
| 16.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 762.7 |
| - |
| 731.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (639.3) |
| - |
| - |
| - |
| - |
| - |
| (9.5) |
| - |
| (13.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (553.6) |
| (550.6) |
| (556.6) |
| (567.5) |
| (564.7) |
| (557.0) |
| (556.5) |
| (550.6) |
| (556.6) |
| (567.5) |
| (564.7) |
| (557.0) |
| (556.5) |
| - |
| - |
| - |
| - |
| - |
| (66.4) |
| - |
| - |
| - |
| - |
| - |
| (550.6) |
| (556.6) |
| (567.5) |
| (564.7) |
| (557.0) |
| (556.5) |
| - |
| (562.9) |
| - |
| - |
| - |
| - |
| - |