| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 24.3 | 28.8 | 16.5 | 60.4 | 32.2 | 0.0 |
| Restricted Cash | 0.6 | 0.6 | 0.8 | 0.8 | 0.8 | - |
| Short Term Investments | 2.0 | 5.8 | 7.1 | - | - | - |
| Cash And Short Term Investments | 26.3 | 34.6 | 23.6 | 60.4 | 32.2 | 0.0 |
| Receivables | ||||||
| Accounts Receivable | 12.0 | 13.5 | 16.9 | 14.9 | 11.2 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 2.5 | 2.5 | 2.6 | 4.3 | 1.8 | 0.8 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 12.1 | 12.2 | 12.5 | 12.3 | 11.4 | - |
| Accumulated Depreciation | 7.9 | 7.2 | 6.3 | 5.0 | 3.9 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | 1.7 | 0.0 |
| Short Term Debt | 2.8 | 0.0 | 0.1 | 0.1 | 13.6 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 125.6 | 147.0 | 222.3 | 162.0 | 317.6 | - |
| Operating Lease Liabilities Non-Current | 19.3 | 22.5 | 26.2 | 29.1 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | 0.0 |
| Additional Paid In Capital | 933.9 | 899.9 | 860.5 | 846.2 | 0.0 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 128.4 | 147.1 | 222.4 | 162.0 | 331.2 | - |
| Net debt | 102.1 | 112.5 | 198.8 | 101.7 | 299.0 | - |
| Working Capital | ||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 23.8 | 24.3 | 26.7 | 34.0 | 41.7 | 28.8 | 25.7 | 30.6 | 36.5 | 16.5 | 16.5 | 37.3 | 46.7 | 60.4 | 78.0 | ||||||||
| 1.9 |
| 2.9 |
| 2.5 |
| 2.8 |
| 5.5 |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 45.6 | 57.2 | 49.8 | 86.0 | 54.3 | 1.2 |
| Property,Plant & Equipment Net |
| 4.2 |
| 5.1 |
| 6.1 |
| 7.3 |
| 7.5 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 123.0 | 159.1 | 187.7 | 194.4 | 188.8 | 120.7 |
| Intangible Assets | 53.0 | 70.9 | 90.9 | 106.1 | 117.7 | - |
| Operating Lease Right Of Use Assets | 13.6 | 15.6 | 17.8 | 21.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.8 | 0.1 | 0.6 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 255.1 | 326.2 | 370.6 | 433.2 | 378.5 | 176.2 |
| 29.8 |
| 35.3 |
| 43.5 |
| 35.6 |
| 29.6 |
| - |
| Operating Lease Liabilities Current | 3.3 | 3.4 | 3.1 | 6.7 | - | - |
| Accrued Expenses | - | - | - | - | 2.9 | 0.2 |
| Other Current Liabilities | 0.2 | 2.3 | 2.9 | 2.1 | 5.9 | - |
| Total Current Liabilities | 44.4 | 51.3 | 65.7 | 62.1 | 69.5 | 0.4 |
| Deferred Revenue Non-Current |
| 0.3 |
| 0.2 |
| 0.9 |
| 0.9 |
| 0.5 |
| - |
| Deferred Tax Liabilities | 0.5 | 1.9 | 2.2 | 0.7 | 3.5 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.6 | 3.0 | 5.2 | 13.9 | 1.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 193.2 | 228.4 | 327.1 | 288.5 | 411.3 | 27.3 |
| (872.1) |
| (806.9) |
| (816.4) |
| (700.7) |
| (481.4) |
| (26.1) |
| Accumulated Other Comprehensive Income | 0.2 | 4.8 | (0.6) | (0.8) | (0.6) | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 62.0 | 97.8 | 43.5 | 144.7 | (482.0) | (231.2) |
| Total Equity | 62.0 | 97.8 | 43.5 | 144.7 | (482.0) | (231.2) |
| 1.1 |
| 5.9 |
| (15.8) |
| 23.9 |
| (15.2) |
| 0.8 |
| Book Value | 62.0 | 97.8 | 43.5 | 144.7 | (482.0) | (231.2) |
| Tangible Book Value | (114.0) | (132.1) | (235.1) | (155.8) | (788.5) | (351.9) |
| 0.0 |
| 0.2 |
| 32.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| Restricted Cash | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.9 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | - | 0.8 | - | - | - | - | - |
| Short Term Investments | 2.0 | 2.0 | 4.5 | 4.5 | 4.5 | 5.8 | 7.0 | 7.1 | 7.1 | 7.1 | 7.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.8 | 26.3 | 31.2 | 38.5 | 46.3 | 34.6 | 32.7 | 37.7 | 43.6 | 23.6 | 23.6 | 37.3 | 46.7 | 60.4 | 78.0 | 0.0 | 0.2 | 32.2 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 9.3 | 12.0 | 9.7 | 9.4 | 11.1 | 13.5 | 11.2 | 13.6 | 14.4 | 16.9 | 13.8 | 14.9 | 17.3 | 14.9 | 12.5 | - | - | 11.2 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.0 | 2.5 | 2.8 | 2.7 | 2.4 | 2.5 | 3.2 | 3.2 | 4.0 | 2.6 | 3.5 | 3.4 | 5.2 | 4.3 | 5.3 | 0.2 | 0.4 | 1.8 | |||||
| Other Current Assets | 2.1 | 1.9 | 2.3 | 2.9 | 2.3 | 2.9 | 3.4 | 3.7 | 3.7 | 2.5 | 3.3 | 2.8 | 3.1 | 2.8 | 3.3 | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 43.1 | 45.6 | 49.1 | 56.7 | 65.5 | 57.2 | 54.4 | 62.0 | 69.7 | 49.8 | 48.2 | 62.2 | 76.1 | 86.0 | 102.5 | 0.2 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | 4.0 | 4.2 | 4.4 | 4.6 | 4.8 | 5.1 | 5.4 | 5.6 | 5.9 | 6.1 | 6.4 | 6.7 | 7.0 | 7.3 | 7.4 | - | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 87.4 | 123.0 | 135.4 | 139.8 | 87.4 | 159.1 | 166.0 | 164.4 | 164.3 | 187.7 | 206.9 | 208.1 | 208.1 | 194.4 | 192.5 | - | - | 188.8 | |||||
| Intangible Assets | 50.9 | 53.0 | 55.0 | 57.7 | 59.7 | 70.9 | 76.4 | 78.6 | 81.8 | 90.9 | 100.9 | 107.5 | 111.6 | 106.1 | 109.1 | - | - | ||||||
| Operating Lease Right Of Use Assets | 13.2 | 13.6 | 14.1 | 14.6 | 14.9 | 15.6 | 17.1 | 17.5 | 18.1 | 17.8 | 18.2 | 18.8 | 19.1 | 21.0 | 22.2 | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 0.0 | 0.8 | 0.8 | 0.1 | 0.1 | 0.1 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 213.4 | 255.1 | 273.9 | 288.3 | 299.7 | 326.2 | 337.9 | 346.3 | 357.8 | 370.6 | 400.9 | 423.0 | 441.0 | 433.2 | 450.4 | 175.6 | 175.7 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.8 | 1.7 | 1.6 | 1.7 | 0.1 | - | 0.0 |
| Short Term Debt | 111.6 | 2.8 | 6.3 | 0.0 | 0.0 | 0.0 | 10.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 13.6 | |||||
| Deferred Revenue Current | 34.4 | 29.8 | 30.8 | 32.7 | 35.9 | 35.3 | 40.3 | 43.9 | 45.0 | 43.5 | 45.7 | 48.8 | 48.4 | 35.6 | 38.3 | - | - | ||||||
| Operating Lease Liabilities Current | 3.3 | 3.3 | 3.3 | 3.3 | 3.1 | 3.4 | 3.7 | 3.5 | 3.4 | 3.1 | 3.2 | 3.5 | 3.4 | 6.7 | 7.9 | - | |||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 5.8 | 4.0 | 2.9 | |||||
| Other Current Liabilities | 0.1 | 0.2 | 0.1 | 0.7 | 1.7 | 2.3 | 4.0 | 4.7 | 3.2 | 2.9 | 1.9 | 2.0 | 2.1 | 2.1 | 2.3 | - | - | ||||||
| Total Current Liabilities | 155.6 | 44.4 | 48.5 | 45.4 | 51.0 | 51.3 | 66.8 | 61.4 | 63.8 | 65.7 | 65.1 | 70.8 | 70.7 | 62.1 | 61.8 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 11.5 | 125.6 | 125.2 | 116.7 | 117.9 | 147.0 | 142.2 | 145.8 | 153.0 | 222.3 | 213.2 | 214.7 | 176.7 | 162.0 | 160.0 | - | - | 317.6 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 18.5 | 19.3 | 20.1 | 20.9 | 21.8 | 22.5 | 24.0 | 24.8 | 25.8 | 26.2 | 26.8 | 27.6 | 28.3 | 29.1 | 29.6 | - | |||||||
| Deferred Revenue Non-Current | 0.3 | 0.3 | 0.3 | 0.5 | 0.6 | 0.2 | 0.1 | 0.2 | 0.4 | 0.9 | 1.0 | 1.2 | 1.4 | 0.9 | 1.0 | - | - | ||||||
| Deferred Tax Liabilities | 0.3 | 0.5 | 0.6 | 0.6 | 0.9 | 1.9 | 1.3 | 1.5 | 2.1 | 2.2 | 2.7 | 2.8 | 3.0 | 0.7 | 0.8 | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 2.4 | 2.6 | 2.7 | 4.8 | 3.4 | 3.0 | 2.8 | 2.8 | 2.8 | 5.2 | 4.0 | 3.7 | 13.9 | 13.9 | 1.8 | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 188.6 | 193.2 | 198.4 | 190.5 | 198.3 | 228.4 | 239.4 | 239.4 | 251.7 | 327.1 | 317.3 | 329.2 | 300.6 | 288.5 | 269.4 | 25.3 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 940.4 | 933.9 | 924.5 | 914.4 | 904.7 | 899.9 | 885.9 | 880.4 | 866.9 | 860.5 | 851.0 | 845.7 | 861.8 | 846.2 | 841.6 | 0.0 | 0.0 | ||||||
| Retained Earnings | (915.8) | (872.1) | (849.3) | (824.4) | (811.1) | (806.9) | (793.5) | (778.6) | (765.8) | (816.4) | (765.7) | (751.2) | (720.2) | (700.7) | (658.2) | (25.0) | (22.1) | ||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.2 | 5.1 | 5.1 | 4.8 | 6.1 | 5.0 | 5.0 | (0.6) | (1.8) | (0.8) | (1.1) | (0.8) | (2.4) | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | 24.8 | 62.0 | 75.5 | 95.1 | 98.7 | 97.8 | 98.5 | 106.9 | 106.1 | 43.5 | 83.6 | 93.7 | 140.4 | 144.7 | 181.0 | (550.6) | (501.4) | ||||||
| Total Equity | 24.8 | 62.0 | 75.5 | 95.1 | 98.7 | 97.8 | 98.5 | 106.9 | 106.1 | 43.5 | 83.6 | 93.7 | 140.4 | 144.7 | 181.0 | (550.6) | (501.4) | (482.0) | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 123.2 | 128.4 | 131.5 | 116.7 | 118.0 | 147.1 | 152.2 | 145.9 | 153.0 | 222.4 | 213.2 | 214.8 | 176.7 | 162.0 | 160.1 | - | - | 331.2 | - | - | - | - | - |
| Net debt | 97.3 | 102.1 | 100.3 | 78.2 | 71.7 | 112.5 | 119.4 | 108.2 | 109.4 | 198.8 | 189.6 | 177.5 | 130.1 | 101.7 | 82.1 | - | - | 299.0 | |||||
| Working Capital | (112.5) | 1.1 | 0.5 | 11.2 | 14.4 | 5.9 | (12.4) | 0.6 | 5.9 | (15.8) | (16.9) | (8.6) | 5.4 | 23.9 | 40.7 | (7.6) | (5.5) | (15.2) | |||||
| Book Value | 24.8 | 62.0 | 75.5 | 95.1 | 98.7 | 97.8 | 98.5 | 106.9 | 106.1 | 43.5 | 83.6 | 93.7 | 140.4 | 144.7 | 181.0 | (550.6) | (501.4) | (482.0) | |||||
| Tangible Book Value | (113.5) | (114.0) | (114.9) | (102.4) | (48.4) | (132.1) | (143.8) | (136.1) | (140.0) | (235.1) | (224.3) | (221.8) | (179.2) | (155.8) | (120.6) | - | - | ||||||
| 0.4 |
| 0.5 |
| 0.7 |
| - |
| 0.0 |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 54.3 |
| 0.5 |
| 0.6 |
| 0.8 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 117.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 378.5 |
| 175.6 |
| 175.6 |
| 175.9 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 29.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 0.3 |
| 0.1 |
| - |
| 0.2 |
| 5.9 |
| - |
| - |
| - |
| - |
| - |
| 7.8 |
| 6.1 |
| 69.5 |
| 3.0 |
| 2.0 |
| 0.2 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.8 |
| 411.3 |
| 18.7 |
| 21.2 |
| 23.5 |
| - |
| 0.3 |
| 0.0 |
| 0.0 |
| 8.6 |
| 10.6 |
| - |
| 0.0 |
| (481.4) |
| (18.1) |
| (20.6) |
| (22.6) |
| - |
| (0.0) |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (482.0) |
| (482.3) |
| (399.2) |
| (22.6) |
| 0.0 |
| (0.0) |
| (482.3) |
| (399.2) |
| (22.6) |
| 0.0 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| (2.5) |
| (1.4) |
| 0.6 |
| - |
| (0.3) |
| (482.3) |
| (399.2) |
| (22.6) |
| 0.0 |
| (0.0) |
| (788.5) |
| - |
| - |
| - |
| - |
| - |