| (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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||
| Cash And Equivalents | 52.7 | 70.1 | 50.5 | 69.1 | 79.2 | 97.9 | 94.1 | 109.3 | 131.2 | 155.2 | 194.0 | 187.0 | 161.5 | 158.6 | 147.2 | |||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 70.1 | 97.9 | 155.2 | 158.6 | 139.1 | 114.4 | 170.5 |
| Restricted Cash | - | - | - | 0.0 | 0.5 | 0.5 | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 70.1 | 97.9 | 155.2 | 158.6 | 139.1 | 114.4 | 170.5 |
| Receivables | |||||||
| Accounts Receivable | 5.7 | 1.9 | 4.5 | 4.0 | 7.8 | 12.4 | 7.3 |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.8 | 10.1 | 9.3 | 11.7 | 13.0 | 8.5 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 3.0 | 3.9 | 3.8 | 3.7 | 3.7 | 3.5 | - |
| Accumulated Depreciation | 2.6 | 3.3 | 3.1 | 2.8 | 2.5 | 2.0 | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | 0.0 | - |
| Short Term Debt | - | - | - | - | - | 0.0 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.2 | 2.7 | 4.4 | 5.8 | 6.9 | 7.8 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 101.9 | 106.7 | 115.2 | 106.9 | 97.5 | 34.6 | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | 0.0 | - |
| Net debt | - | - | - | - | - | (114.4) | - |
| 151.2 |
| 125.7 |
| 139.1 |
| 137.6 |
| 241.5 |
| 184.7 |
| 114.4 |
| 155.1 |
| - |
| - |
| 170.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.5 | 0.5 | 0.5 | - | - | 0.5 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 52.7 | 70.1 | 50.5 | 69.1 | 79.2 | 97.9 | 94.1 | 109.3 | 131.2 | 155.2 | 194.0 | 187.0 | 161.5 | 158.6 | 147.2 | 151.2 | 125.7 | 139.1 | 137.6 | 241.5 | 184.7 | 114.4 | 155.1 | - | - | 170.5 |
| Receivables | ||||||||||||||||||||||||||
| Accounts Receivable | 4.6 | 5.7 | 4.1 | 4.1 | 8.8 | 1.9 | 2.2 | 4.5 | 3.4 | 4.5 | 6.0 | 3.1 | 3.1 | 4.0 | 4.6 | 3.3 | 16.4 | 7.8 | 6.8 | - | - | 12.4 | - | - | - | 7.3 |
| Current Assets | ||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.7 | 10.8 | 15.7 | 7.3 | 10.2 | 10.1 | 9.0 | 8.3 | 10.6 | 9.3 | 11.4 | 10.4 | 12.2 | 11.7 | 10.7 | 9.2 | 11.7 | 13.0 | ||||||||
| Other Current Assets | 0.8 | 0.8 | 1.3 | 0.9 | 1.0 | 1.3 | 1.5 | 1.8 | 2.0 | 2.2 | 3.1 | 2.9 | 3.0 | 3.4 | 3.5 | 3.3 | 1.5 | |||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Assets | 111.8 | 131.7 | 117.0 | 130.0 | 152.9 | 168.8 | 172.5 | 198.5 | 232.6 | 267.8 | 313.0 | 304.3 | 280.9 | 279.2 | 264.6 | 261.7 | ||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3.4 | 3.0 | 2.8 | 2.8 | 2.7 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.7 | 3.6 | - | - | 3.5 | - | - | - | - |
| Accumulated Depreciation | 2.5 | 2.6 | 2.5 | 2.5 | 2.5 | 3.3 | 3.2 | 3.2 | 3.1 | 3.1 | 3.0 | 2.9 | 2.9 | 2.8 | 2.7 | 2.7 | 2.6 | |||||||||
| Property,Plant & Equipment Net | 0.9 | 0.5 | 0.3 | 0.3 | 0.2 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 | |||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Goodwill | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 30.0 | 33.6 | 33.6 | 33.6 | 31.0 | 31.4 | 31.3 | 31.3 | 31.3 | 31.3 | 23.3 | 23.3 | 23.3 | ||||||||
| Intangible Assets | 3.5 | 3.8 | 4.0 | 4.1 | 4.4 | 4.7 | 7.7 | 8.3 | 8.4 | 6.3 | 14.3 | 15.2 | 15.5 | 16.0 | 17.0 | 7.7 | 8.1 | |||||||||
| Operating Lease Right Of Use Assets | 6.3 | 6.7 | 6.9 | 2.4 | 2.8 | 3.2 | 5.8 | 6.3 | 6.8 | 7.3 | 7.9 | 8.5 | 9.0 | 9.5 | 10.0 | 10.4 | ||||||||||
| Deferred Tax Assets | 10.8 | 11.0 | 9.2 | 10.3 | 10.3 | 10.1 | 8.5 | 9.2 | 9.4 | 9.7 | 7.8 | 7.3 | 6.4 | 7.3 | 5.3 | 6.5 | 7.4 | |||||||||
| Other Non-Current Assets | - | - | - | - | - | - | 0.0 | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | 0.8 | 2.2 | |||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Assets | 201.9 | 218.4 | 201.7 | 211.8 | 239.6 | 259.5 | 278.4 | 315.3 | 359.3 | 396.6 | 451.9 | 445.6 | 431.7 | 442.5 | 435.2 | 426.6 | 416.4 | |||||||||
| Current Liabilities | ||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.0 | 0.0 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Current | 183.3 | 182.3 | 186.8 | 199.0 | 210.6 | 215.3 | 226.8 | 249.1 | 275.8 | 284.6 | 290.2 | 284.5 | 275.0 | 310.6 | 313.8 | 313.5 | 312.5 | |||||||||
| Operating Lease Liabilities Current | 0.7 | 0.9 | 0.8 | 0.9 | 1.1 | 1.6 | 1.6 | 1.6 | 1.5 | 1.4 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.4 | ||||||||||
| Accrued Expenses | 23.0 | 33.2 | 25.0 | 23.1 | 18.5 | 23.3 | 22.4 | 25.7 | 22.0 | 55.0 | 42.7 | 38.4 | 29.7 | 46.0 | 39.3 | 43.9 | 41.0 | 46.5 | ||||||||
| Other Current Liabilities | 12.6 | 11.9 | 10.5 | 11.3 | 11.8 | 13.0 | 26.8 | 29.1 | 26.8 | 28.0 | 21.4 | 22.8 | 20.8 | 21.1 | 20.7 | 19.5 | 22.6 | |||||||||
| Total Current Liabilities | 229.1 | 234.2 | 229.2 | 239.5 | 248.2 | 260.2 | 284.0 | 312.8 | 333.9 | 373.9 | 362.4 | 354.6 | 333.7 | 385.5 | 383.7 | |||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.0 | 5.2 | 5.4 | 0.6 | 0.7 | 2.7 | 3.1 | 3.5 | 4.0 | 4.4 | 4.7 | 5.1 | 5.5 | 5.8 | 6.3 | 6.6 | ||||||||||
| Deferred Revenue Non-Current | 189.0 | 185.8 | 186.2 | 192.3 | 202.1 | 209.0 | 233.1 | 257.3 | 285.2 | 304.3 | 325.7 | 340.0 | 354.9 | 348.3 | 371.9 | 382.1 | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | |||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Liabilities | 2.5 | 2.6 | 2.5 | 2.1 | 2.6 | 2.8 | 2.3 | 2.3 | 2.4 | 0.7 | 3.6 | - | - | 1.3 | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Liabilities | 428.8 | 432.0 | 427.6 | 438.8 | 457.3 | 477.4 | 525.5 | 579.3 | 628.7 | 685.5 | 698.5 | 702.8 | 696.4 | 740.9 | 763.2 | 786.2 | ||||||||||
| Common Equity | ||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 102.0 | 101.9 | 101.1 | 101.3 | 102.5 | 106.7 | 101.9 | 99.4 | 115.3 | 115.2 | 113.1 | 112.1 | 109.9 | 106.9 | 104.8 | 90.0 | 88.6 | |||||||||
| Retained Earnings | (114.2) | (113.7) | (115.6) | (117.1) | (118.4) | (119.3) | (121.4) | (123.1) | (124.7) | (126.3) | (126.5) | (126.6) | (126.7) | (128.1) | (132.4) | (128.4) | (140.3) | |||||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | (0.1) | (0.1) | ||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Minority Interest | (214.7) | (201.9) | (211.4) | (211.3) | (201.9) | (205.4) | (227.6) | (240.3) | (260.0) | (277.9) | (233.3) | (242.8) | (248.0) | (277.2) | (300.4) | (321.2) | (342.4) | |||||||||
| Total Stockholders Equity | (12.2) | (11.7) | (14.5) | (15.8) | (15.8) | (12.5) | (19.5) | (23.7) | (9.4) | (11.1) | (13.3) | (14.4) | (16.6) | (21.2) | (27.7) | (38.4) | ||||||||||
| Total Equity | (226.9) | (213.6) | (226.0) | (227.0) | (217.7) | (217.9) | (247.1) | (264.0) | (269.4) | (288.9) | (246.6) | (257.3) | (264.7) | (298.4) | (328.0) | (359.6) | (394.0) | (405.3) | ||||||||
| Supplementary Data | ||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | (130.5) | (155.2) | - | - | - | - | - | - | - | - | - | |||||||
| Working Capital | (117.3) | (102.5) | (112.2) | (109.5) | (95.3) | (91.4) | (111.5) | (114.4) | (101.3) | (106.1) | (49.5) | (50.3) | (52.7) | (106.3) | (119.1) | (124.1) | (141.0) | |||||||||
| Book Value | (12.2) | (11.7) | (14.5) | (15.8) | (15.8) | (12.5) | (19.5) | (23.7) | (9.4) | (11.1) | (13.3) | (14.4) | (16.6) | (21.2) | (27.7) | (38.4) | (51.6) | (48.5) | ||||||||
| Tangible Book Value | (45.7) | (45.5) | (48.5) | (49.9) | (50.2) | (47.3) | (60.7) | (65.5) | (51.4) | (48.4) | (58.9) | (60.9) | (63.5) | (68.6) | (76.0) | (69.4) | (83.1) | |||||||||
| Other Current Assets | 0.8 | 1.3 | 2.2 | 3.4 | 2.5 | 1.9 | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 131.7 | 168.8 | 267.8 | 279.2 | 246.4 | 180.6 | - |
| - |
| Property,Plant & Equipment Net | 0.5 | 0.6 | 0.7 | 0.9 | 1.2 | 1.4 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 30.0 | 30.0 | 31.0 | 31.3 | 23.3 | 18.1 | 18.1 |
| Intangible Assets | 3.8 | 4.7 | 6.3 | 16.0 | 8.6 | 5.3 | - |
| Operating Lease Right Of Use Assets | 6.7 | 3.2 | 7.3 | 9.5 | 10.9 | 12.3 | - |
| Deferred Tax Assets | 11.0 | 10.1 | 9.7 | 7.3 | 9.0 | 0.0 | - |
| Other Non-Current Assets | - | 0.0 | 0.3 | 0.6 | 1.0 | 0.7 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 218.4 | 259.5 | 396.6 | 442.5 | 421.6 | 284.8 | - |
| Deferred Revenue Current | 182.3 | 215.3 | 284.6 | 310.6 | 311.5 | 274.8 | 190.8 |
| Operating Lease Liabilities Current | 0.9 | 1.6 | 1.4 | 1.5 | 1.3 | 1.1 | - |
| Accrued Expenses | 33.2 | 23.3 | 55.0 | 46.0 | 46.5 | 32.1 | - |
| Other Current Liabilities | 11.9 | 13.0 | 28.0 | 21.1 | 24.9 | 19.6 | - |
| Total Current Liabilities | 234.2 | 260.2 | 373.9 | 385.5 | 395.5 | 345.5 | - |
| - |
| Deferred Revenue Non-Current | 185.8 | 209.0 | 304.3 | 348.3 | 393.0 | 254.5 | 160.9 |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.6 | 2.8 | 0.7 | 1.3 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 432.0 | 477.4 | 685.5 | 740.9 | 826.8 | 1,205.4 | - |
| - |
| Retained Earnings | (113.7) | (119.3) | (126.3) | (128.1) | (146.1) | (29.6) | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.1 | 0.0 | (0.0) | (0.0) | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | (201.9) | (205.4) | (277.9) | (277.2) | (356.7) | - | - |
| Total Stockholders Equity | (11.7) | (12.5) | (11.1) | (21.2) | (48.5) | 5.0 | - |
| Total Equity | (213.6) | (217.9) | (288.9) | (298.4) | (405.3) | (920.6) | - |
| Working Capital | (102.5) | (91.4) | (106.1) | (106.3) | (149.1) | (164.9) | - |
| Book Value | (11.7) | (12.5) | (11.1) | (21.2) | (48.5) | 5.0 | - |
| Tangible Book Value | (45.5) | (47.3) | (48.4) | (68.6) | (80.4) | (18.4) | - |
| 12.9 |
| 0.2 |
| 0.3 |
| 8.5 |
| 0.4 |
| - |
| - |
| - |
| 2.5 |
| 2.7 |
| - |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 244.8 |
| 246.4 |
| 235.8 |
| 0.6 |
| 1.0 |
| 180.6 |
| 1.3 |
| - |
| - |
| - |
| 2.5 |
| 2.4 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.2 |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| - |
| - |
| 18.1 |
| - |
| - |
| - |
| 18.1 |
| 8.6 |
| 9.1 |
| - |
| - |
| 5.3 |
| - |
| - |
| - |
| - |
| 10.3 |
| 10.9 |
| 11.4 |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| - |
| 9.0 |
| 7.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.0 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 421.6 |
| 403.4 |
| 414.9 |
| 415.2 |
| 284.8 |
| 415.4 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| 311.5 |
| 332.8 |
| - |
| - |
| 274.8 |
| - |
| - |
| - |
| 190.8 |
| 1.4 |
| 1.3 |
| 1.3 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| 63.3 |
| 2.8 |
| 0.1 |
| 32.1 |
| 0.1 |
| - |
| - |
| - |
| 24.9 |
| 25.3 |
| - |
| - |
| 19.6 |
| - |
| - |
| - |
| - |
| 385.8 |
| 385.7 |
| 395.5 |
| 434.2 |
| 3.1 |
| 0.4 |
| 345.5 |
| 0.1 |
| - |
| - |
| - |
| 6.7 |
| 6.9 |
| 7.2 |
| - |
| - |
| 7.8 |
| - |
| - |
| - |
| - |
| 393.8 |
| 393.0 |
| 366.7 |
| - |
| - |
| 254.5 |
| - |
| - |
| - |
| 160.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 810.4 |
| 826.8 |
| 845.4 |
| 68.0 |
| 46.5 |
| 1,205.4 |
| 14.6 |
| - |
| - |
| - |
| 97.5 |
| 96.3 |
| 34.7 |
| 12.9 |
| 34.6 |
| 5.1 |
| - |
| - |
| - |
| (146.1) |
| (154.7) |
| (29.7) |
| (7.9) |
| (29.6) |
| (0.1) |
| - |
| - |
| - |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (356.7) |
| (383.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (51.6) |
| (48.5) |
| (58.4) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| (0.0) |
| 0.0 |
| - |
| (441.9) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| (0.0) |
| 0.0 |
| - |
| (241.5) |
| - |
| (114.4) |
| (155.1) |
| - |
| - |
| - |
| (149.1) |
| (198.5) |
| (2.4) |
| 0.6 |
| (164.9) |
| 1.2 |
| - |
| - |
| - |
| (58.4) |
| 5.0 |
| 5.0 |
| 5.0 |
| 5.0 |
| (0.0) |
| 0.0 |
| - |
| (80.4) |
| (90.8) |
| - |
| - |
| (18.4) |
| - |
| - |
| - |
| - |