| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 62.4 | 52.0 | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 62.4 | 52.0 | - | - | - | - | - |
| Receivables | |||||||
| Accounts Receivable | 14.6 | 10.1 | 11.2 | 17.4 | 17.6 | 9.4 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 7.9 | 7.5 | 6.0 | 9.0 | 13.6 | 4.8 | 0.3 |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 13.0 | 7.5 | - | 4.3 | 4.3 | 2.2 | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 22.6 | 26.6 | 26.6 | 33.0 | 39.4 | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 112.1 | 92.9 | 80.9 | 68.0 | 2.2 | 0.0 | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - |
| (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 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q4 FY 19 | Q2 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 45.5 | 62.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 84.9 | 69.5 | 51.5 | 55.0 | 98.9 | 34.2 | 1.2 |
| - |
| Property,Plant & Equipment Net | 25.0 | 24.1 | 24.3 | 24.9 | 13.3 | 7.4 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 61.3 | 68.4 | 68.4 | 68.4 | 45.3 | 4.0 | - |
| Intangible Assets | 1.5 | 2.0 | 2.5 | 10.3 | 8.3 | 4.5 | - |
| Operating Lease Right Of Use Assets | 12.2 | 14.7 | 15.6 | 31.4 | 36.5 | - | - |
| Deferred Tax Assets | - | - | - | 0.0 | 152.1 | 0.0 | - |
| Other Non-Current Assets | 5.8 | 3.3 | 4.8 | 9.0 | 10.7 | 3.9 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 190.7 | 181.9 | 167.0 | 199.0 | 365.1 | 53.9 | 253.1 |
| Deferred Revenue Current | 5.5 | 5.4 | 5.9 | 6.3 | 8.1 | 5.3 | - |
| Operating Lease Liabilities Current | 3.9 | 3.5 | 6.5 | 6.3 | 5.5 | - | - |
| Accrued Expenses | 3.0 | 2.8 | 3.0 | 24.1 | 10.1 | 6.6 | 0.1 |
| Other Current Liabilities | - | - | 0.0 | 0.1 | 1.1 | 0.0 | - |
| Total Current Liabilities | 36.2 | 30.4 | 33.7 | 46.3 | 37.8 | 23.2 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 1.2 | 1.4 | 2.3 | 0.0 | 1.4 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 58.9 | 61.8 | 63.9 | 84.3 | 233.2 | 24.6 | 22.1 |
| 0.0 |
| Retained Earnings | (54.9) | (56.9) | (64.5) | (54.6) | 61.4 | 0.0 | 5.0 |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 74.6 | 84.0 | 86.8 | 101.4 | 68.4 | 0.0 | - |
| Total Stockholders Equity | 57.2 | 36.1 | 16.4 | 13.4 | 63.6 | 0.0 | 5.0 |
| Total Equity | 131.8 | 120.1 | 103.2 | 114.8 | 131.9 | 0.0 | 5.0 |
| Working Capital | 48.7 | 39.1 | 17.8 | 8.7 | 61.1 | 10.9 | - |
| Book Value | 57.2 | 36.1 | 16.4 | 13.4 | 63.6 | 0.0 | 5.0 |
| Tangible Book Value | (5.6) | (34.2) | (54.5) | (65.3) | 10.0 | (8.5) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 11.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 57.0 | 62.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 16.9 | 14.6 | 10.7 | 11.6 | 10.7 | 10.1 | 7.9 | 7.0 | 7.9 | 11.2 | 12.3 | 15.0 | 15.4 | 17.4 | 16.6 | 27.3 | 23.7 | 17.6 | 12.8 | 10.9 | - | 9.4 | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.7 | 7.9 | 8.3 | 6.9 | 8.1 | 7.5 | 6.4 | 5.5 | 6.7 | 6.0 | 6.9 | 7.7 | 6.9 | 9.0 | 11.2 | 15.4 | 12.0 | 13.6 | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 80.5 | 84.9 | 81.6 | 77.4 | 72.0 | 69.5 | 59.4 | 53.8 | 50.3 | 51.5 | 46.9 | 47.3 | 48.2 | 55.0 | 62.0 | 90.3 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Property,Plant & Equipment Net | 25.5 | 25.0 | 24.7 | 24.4 | 24.4 | 24.1 | 24.9 | 25.9 | 25.8 | 24.3 | 24.7 | 26.5 | 25.6 | 24.9 | 23.2 | 21.2 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 61.3 | 61.3 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 68.4 | 67.2 | 67.2 | 65.7 | 45.3 | ||||||
| Intangible Assets | 1.4 | 1.5 | 1.7 | 1.8 | 1.8 | 2.0 | 2.1 | 2.2 | 2.4 | 2.5 | 2.6 | 9.2 | 9.8 | 10.3 | 10.6 | 11.3 | 13.5 | |||||||
| Operating Lease Right Of Use Assets | 11.6 | 12.2 | 12.8 | 13.4 | 14.1 | 14.7 | 15.5 | 13.1 | 14.4 | 15.6 | 27.8 | 29.0 | 30.2 | 31.4 | 32.6 | 33.8 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 186.3 | 183.2 | 171.0 | 152.1 | ||||||
| Other Non-Current Assets | 6.1 | 5.8 | 3.8 | 2.7 | 3.2 | 3.3 | 3.4 | 4.6 | 4.6 | 4.8 | 8.3 | 8.4 | 8.5 | 9.0 | 12.0 | 10.8 | 10.7 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 186.4 | 190.7 | 192.9 | 188.1 | 183.8 | 181.9 | 173.6 | 168.0 | 165.8 | 167.0 | 178.7 | 188.7 | 190.6 | 199.0 | 393.9 | 417.7 | 405.2 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 13.3 | 13.0 | 9.2 | 7.9 | 10.8 | 7.5 | 6.9 | 8.2 | 8.8 | 7.3 | 0.7 | 1.8 | 2.7 | 4.3 | 7.4 | 10.1 | 6.4 | 4.3 | 6.4 | - | - | 2.2 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 6.0 | 5.5 | 5.1 | 5.2 | 5.0 | 5.4 | 5.8 | 5.8 | 5.8 | 5.9 | 6.1 | 6.7 | 6.4 | 6.3 | 6.6 | 7.5 | 7.9 | |||||||
| Operating Lease Liabilities Current | 4.1 | 3.9 | 3.8 | 3.7 | 3.6 | 3.5 | 4.1 | 4.5 | 5.9 | 6.5 | 6.9 | 6.8 | 6.6 | 6.3 | 6.1 | 5.9 | ||||||||
| Accrued Expenses | 2.9 | 3.0 | 2.9 | 3.1 | 3.0 | 2.8 | 9.6 | 10.4 | 7.8 | 13.9 | 11.1 | 12.3 | 19.0 | 24.1 | 9.8 | 11.7 | 10.0 | 10.1 | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 1.0 | |||||||
| Total Current Liabilities | 30.0 | 36.2 | 32.1 | 32.2 | 32.2 | 30.4 | 27.8 | 30.3 | 30.0 | 33.7 | 31.1 | 32.6 | 39.7 | 46.3 | 37.1 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 21.6 | 22.6 | 23.7 | 24.7 | 25.6 | 26.6 | 26.9 | 24.6 | 25.4 | 26.6 | 27.8 | 29.5 | 31.3 | 33.0 | 34.7 | 36.3 | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | 1.8 | 1.8 | 1.2 | 1.2 | 1.8 | 1.7 | 1.6 | 1.4 | 1.3 | 3.0 | 2.9 | 2.3 | 3.4 | 2.5 | ||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 51.6 | 58.9 | 57.6 | 60.1 | 60.1 | 61.8 | 58.6 | 58.8 | 59.0 | 63.9 | 63.9 | 68.3 | 75.4 | 84.3 | 224.9 | 239.8 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 113.4 | 112.1 | 108.2 | 106.5 | 103.7 | 92.9 | 88.8 | 87.0 | 84.1 | 80.9 | 77.3 | 76.4 | 72.4 | 68.0 | 61.4 | 59.1 | 44.0 | |||||||
| Retained Earnings | (53.7) | (54.9) | (51.3) | (53.8) | (55.2) | (56.9) | (59.2) | (62.6) | (63.3) | (64.5) | (57.4) | (55.9) | (57.1) | (54.6) | 54.0 | 59.2 | 47.5 | |||||||
| Accumulated Other Comprehensive Income | 0.0 | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | 75.1 | 74.6 | 78.5 | 75.3 | 75.3 | 84.0 | 85.4 | 84.7 | 86.0 | 86.8 | 94.8 | 100.0 | 99.9 | 101.4 | 53.6 | 59.6 | 57.5 | |||||||
| Total Stockholders Equity | 59.7 | 57.2 | 56.9 | 52.7 | 48.5 | 36.1 | 29.5 | 24.5 | 20.8 | 16.4 | 19.9 | 20.5 | 15.4 | 13.4 | 115.4 | 118.3 | 91.5 | |||||||
| Total Equity | 134.8 | 131.8 | 135.4 | 128.0 | 123.7 | 120.1 | 115.0 | 109.2 | 106.8 | 103.2 | 114.8 | 120.5 | 115.2 | 114.8 | 169.0 | 177.9 | 149.0 | 131.9 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | 50.5 | 48.7 | 49.5 | 45.2 | 39.9 | 39.1 | 31.6 | 23.5 | 20.3 | 17.8 | 15.8 | 14.7 | 8.5 | 8.7 | 24.9 | 45.5 | 54.6 | 61.1 | ||||||
| Book Value | 59.7 | 57.2 | 56.9 | 52.7 | 48.5 | 36.1 | 29.5 | 24.5 | 20.8 | 16.4 | 19.9 | 20.5 | 15.4 | 13.4 | 115.4 | 118.3 | 91.5 | 63.6 | ||||||
| Tangible Book Value | (3.0) | (5.6) | (13.1) | (17.4) | (21.7) | (34.2) | (40.9) | (46.1) | (49.9) | (54.5) | (51.1) | (57.1) | (62.8) | (65.3) | 37.6 | 39.9 | 12.3 | |||||||
| 15.3 |
| 18.1 |
| 0.1 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 91.5 |
| 98.9 |
| 106.1 |
| 120.6 |
| 0.2 |
| 34.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.3 |
| 13.3 |
| 10.0 |
| 6.7 |
| - |
| 7.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.7 |
| 4.0 |
| - |
| 4.0 |
| - |
| - |
| 8.3 |
| 8.4 |
| 4.1 |
| - |
| 4.5 |
| - |
| - |
| 35.4 |
| 36.5 |
| 37.7 |
| 38.8 |
| - |
| - |
| - |
| - |
| 148.0 |
| 148.4 |
| - |
| 0.0 |
| - |
| - |
| 10.7 |
| 6.8 |
| 3.8 |
| - |
| 3.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 365.1 |
| 362.6 |
| 326.3 |
| 254.4 |
| 53.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.1 |
| 7.8 |
| 6.9 |
| - |
| 5.3 |
| - |
| - |
| 5.7 |
| 5.5 |
| 5.3 |
| 5.1 |
| - |
| - |
| - |
| - |
| 6.5 |
| - |
| - |
| 6.6 |
| - |
| - |
| 1.1 |
| 1.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| 44.8 |
| 36.9 |
| 37.8 |
| 37.9 |
| 37.5 |
| 3.7 |
| 23.2 |
| - |
| - |
| 37.9 |
| 39.4 |
| 40.8 |
| 42.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 256.2 |
| 233.2 |
| 315.2 |
| 362.0 |
| 154.4 |
| 24.6 |
| 27.2 |
| - |
| 2.2 |
| (3.6) |
| (20.2) |
| 130.9 |
| 0.0 |
| 5.8 |
| - |
| 61.4 |
| 26.1 |
| 5.2 |
| (126.0) |
| 0.0 |
| (0.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 68.4 |
| 24.9 |
| (20.8) |
| - |
| 0.0 |
| - |
| - |
| 63.6 |
| 22.5 |
| (15.0) |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| 47.4 |
| (35.7) |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 68.2 |
| 83.1 |
| (3.5) |
| 10.9 |
| - |
| - |
| 22.5 |
| (15.0) |
| 5.0 |
| 0.0 |
| - |
| 0.0 |
| 10.0 |
| (31.6) |
| (23.0) |
| - |
| (8.5) |
| - |
| - |