| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 253.5 | 389.8 | - | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 253.5 | 389.8 | - | - |
| Receivables | ||||
| Accounts Receivable | 362.5 | 338.4 | - | - |
| Current Assets | ||||
| Inventory | 195.0 | 174.0 | - | - |
| Prepaid Expenses | 162.6 | 150.4 | - | - |
| Other Current Assets | 42.6 | 42.7 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | - | - | - | - |
| Accumulated Depreciation | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | |
| Current Liabilities | ||||
| Accounts Payable | 126.7 | 146.7 | - | - |
| Short Term Debt | 13.2 | 13.2 | - | - |
| Deferred Revenue Current | 835.4 | 794.0 | - | |
| Non-Current Liabilities | ||||
| Long Term Debt | 2,560.7 | 3,164.6 | - | - |
| Operating Lease Liabilities Non-Current | 57.3 | 64.7 | - | - |
| Deferred Revenue Non-Current | 836.0 | 882.2 | - | |
| Common Equity | ||||
| Common Stock | 1.9 | - | - | - |
| Additional Paid In Capital | 1,972.7 | 1,562.2 | - | - |
| Retained Earnings | (1,245.9) | (1,281.2) | - | |
| Supplementary Data | ||||
| Total Debt | 2,573.9 | 3,177.7 | - | - |
| Net debt | 2,320.3 | 2,787.9 | - | - |
| Working Capital | (292.9) | (277.8) | - | - |
| (in millions of USD) | 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 | Q4 FY 23 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 253.5 | 514.4 | 463.2 | 247.3 | 389.8 | |||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 973.6 | 1,052.6 | - | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 2,522.6 | 2,557.6 | 2,557.6 | 2,598.1 |
| Intangible Assets | - | - | - | - |
| Operating Lease Right Of Use Assets | 44.8 | 49.7 | - | - |
| Deferred Tax Assets | 8.6 | 8.0 | - | - |
| Other Non-Current Assets | 332.2 | 318.3 | - | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 5,485.5 | 5,757.8 | - | - |
| - |
| Operating Lease Liabilities Current | 8.4 | 8.0 | - | - |
| Accrued Expenses | 108.4 | 125.0 | - | - |
| Other Current Liabilities | 93.1 | 172.0 | - | - |
| Total Current Liabilities | 1,266.5 | 1,330.4 | - | - |
| - |
| Deferred Tax Liabilities | 15.2 | 15.7 | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 23.5 | 20.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 4,759.3 | 5,477.5 | - | - |
| - |
| Accumulated Other Comprehensive Income | (2.5) | (2.4) | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 726.2 | 280.2 | 368.8 | 558.1 |
| Total Equity | 726.2 | 280.2 | 368.8 | 558.1 |
| Book Value | 726.2 | 280.2 | 368.8 | 558.1 |
| Tangible Book Value | (1,796.4) | (2,277.4) | (2,188.8) | (2,040.0) |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 253.5 | 514.4 | 463.2 | 247.3 | 389.8 | - | - | - | - | - |
| Receivables | ||||||||||
| Accounts Receivable | 362.5 | 242.3 | 666.8 | 444.7 | 338.4 | - | - | - | - | - |
| Current Assets | ||||||||||
| Inventory | 195.0 | 169.7 | 133.0 | 160.7 | 174.0 | - | - | - | - | - |
| Prepaid Expenses | 162.6 | 142.5 | 161.5 | 139.1 | 150.4 | - | - | - | - | - |
| Other Current Assets | 42.6 | 32.9 | 34.5 | 46.8 | 42.7 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 973.6 | 1,068.9 | 1,424.4 | 991.8 | 1,052.6 | - | - | - | - | - |
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,522.6 | 2,557.6 | 2,557.6 | 2,557.6 | 2,557.6 | 2,557.6 | 2,557.6 | 2,557.6 | - | 2,598.1 |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 44.8 | 47.9 | 48.2 | 49.9 | 49.7 | - | - | - | - | - |
| Deferred Tax Assets | 8.6 | 7.1 | 7.0 | 7.1 | 8.0 | - | - | - | - | - |
| Other Non-Current Assets | 332.2 | 331.5 | 329.7 | 328.7 | 318.3 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,485.5 | 5,644.0 | 6,045.4 | 5,661.5 | 5,757.8 | - | - | - | - | - |
| Current Liabilities | ||||||||||
| Accounts Payable | 126.7 | 113.1 | 125.7 | 117.1 | 146.7 | - | - | - | - | - |
| Short Term Debt | 13.2 | 13.2 | 13.2 | 13.2 | 13.2 | - | - | - | - | - |
| Deferred Revenue Current | 835.4 | 813.2 | 966.9 | 737.6 | 794.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 8.4 | 8.7 | 8.0 | 8.1 | 8.0 | - | - | - | - | - |
| Accrued Expenses | 108.4 | 89.1 | 65.8 | 36.0 | 125.0 | - | - | - | - | - |
| Other Current Liabilities | 93.1 | 134.0 | 121.4 | 186.5 | 172.0 | - | - | - | - | - |
| Total Current Liabilities | 1,266.5 | 1,282.1 | 1,409.7 | 1,199.0 | 1,330.4 | - | - | - | - | - |
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 2,560.7 | 2,605.6 | 2,797.0 | 3,165.3 | 3,164.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 57.3 | 60.5 | 62.3 | 64.4 | 64.7 | - | - | - | - | - |
| Deferred Revenue Non-Current | 836.0 | 883.7 | 946.6 | 912.6 | 882.2 | - | - | - | - | - |
| Deferred Tax Liabilities | 15.2 | 16.4 | 15.8 | 15.0 | 15.7 | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 23.5 | 20.4 | 19.4 | 21.9 | 20.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 4,759.3 | 4,868.7 | 5,250.8 | 5,378.2 | 5,477.5 | - | - | - | - | - |
| Common Equity | ||||||||||
| Common Stock | 1.9 | 1.9 | 1.9 | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,972.7 | 1,969.2 | 1,968.6 | 1,562.2 | 1,562.2 | - | - | - | - | - |
| Retained Earnings | (1,245.9) | (1,195.6) | (1,175.4) | (1,280.7) | (1,281.2) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (2.5) | (0.2) | (0.5) | 0.1 | (2.4) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 726.2 | 775.3 | 794.6 | 283.3 | 280.2 | 436.5 | 492.5 | 358.1 | 368.8 | 558.1 |
| Total Equity | 726.2 | 775.3 | 794.6 | 283.3 | 280.2 | 436.5 | 492.5 | 358.1 | 368.8 | 558.1 |
| Supplementary Data | ||||||||||
| Total Debt | 2,573.9 | 2,618.8 | 2,810.1 | 3,178.5 | 3,177.7 | - | - | - | - | - |
| Net debt | 2,320.3 | 2,104.4 | 2,346.9 | 2,931.2 | 2,787.9 | - | - | - | - | - |
| Working Capital | (292.9) | (213.2) | 14.7 | (207.2) | (277.8) | - | - | - | - | - |
| Book Value | 726.2 | 775.3 | 794.6 | 283.3 | 280.2 | 436.5 | 492.5 | 358.1 | 368.8 | 558.1 |
| Tangible Book Value | (1,796.4) | (1,782.3) | (1,763.0) | (2,274.3) | (2,277.4) | (2,121.1) | (2,065.1) | (2,199.5) | - | (2,040.0) |