| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 63.3 | 45.6 | 60.2 | 55.2 | 521.8 | 83.6 | - |
| Restricted Cash | - | - | - | - | 0.0 | 1.1 | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 63.3 | 45.6 | 60.2 | 55.2 | 521.8 | 83.6 | - |
| Receivables | |||||||
| Accounts Receivable | 34.4 | 31.2 | 26.2 | 29.8 | 29.7 | 21.8 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 9.1 | 8.5 | 9.6 | 12.2 | 16.3 | 5.5 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 13.0 | 13.7 | 19.3 | 19.0 | 16.7 | 7.9 | - |
| Accumulated Depreciation | 11.3 | 10.9 | 11.2 | 7.2 | 4.1 | ||
| Current Liabilities | |||||||
| Accounts Payable | 2.5 | 0.2 | 1.9 | 4.5 | 6.2 | 3.4 | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 23.4 | 32.3 | 60.4 | 53.8 | 61.6 | 36.3 | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,348.0 | 1,316.6 | 1,323.6 | 1,231.5 | 1,225.8 | 87.9 | |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 56.1 | 63.3 | 56.1 | 62.1 | 57.3 | 45.6 | 49.7 | 53.0 | 69.7 | 60.2 | 48.4 | 74.3 | 67.8 | 55.2 | 90.7 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 448.2 | 466.7 | 566.9 | 625.3 | 761.7 | 165.4 | - |
| 2.2 |
| - |
| Property,Plant & Equipment Net | 1.6 | 2.7 | 8.1 | 11.8 | 12.5 | 5.7 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | - |
| Intangible Assets | - | 0.3 | 1.3 | 3.1 | 4.8 | 7.0 | - |
| Operating Lease Right Of Use Assets | 11.6 | 14.4 | 57.0 | 52.6 | 59.4 | 37.8 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 15.8 | 17.7 | 8.9 | 5.7 | 0.3 | 0.7 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 486.8 | 514.0 | 654.6 | 699.6 | 840.1 | 217.7 | - |
| Deferred Revenue Current | 8.0 | 6.8 | 8.3 | 6.0 | 3.4 | 2.6 | - |
| Operating Lease Liabilities Current | 8.9 | 8.5 | 6.2 | 7.8 | 7.1 | 3.3 | - |
| Accrued Expenses | 20.6 | 19.2 | 27.3 | 22.4 | 15.4 | 15.0 | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 31.9 | 27.9 | 35.4 | 34.7 | 33.5 | 32.2 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.3 | 0.2 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 55.5 | 60.5 | 96.0 | 88.5 | 95.1 | 68.4 | - |
| - |
| Retained Earnings | (918.3) | (864.1) | (766.0) | (618.3) | (480.3) | (385.0) | - |
| Accumulated Other Comprehensive Income | 1.6 | 0.9 | 0.9 | (2.2) | (0.5) | (0.8) | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 431.3 | 453.5 | 558.6 | 611.1 | 745.0 | (297.9) | (257.3) |
| Total Equity | 431.3 | 453.5 | 558.6 | 611.1 | 745.0 | (297.9) | (257.3) |
| Working Capital | 416.3 | 438.7 | 531.5 | 590.6 | 728.2 | 133.2 | - |
| Book Value | 431.3 | 453.5 | 558.6 | 611.1 | 745.0 | (297.9) | (257.3) |
| Tangible Book Value | 430.1 | 452.0 | 556.0 | 606.8 | 738.9 | (306.1) | - |
| 40.2 |
| 208.0 |
| 521.8 |
| 0.6 |
| 1.0 |
| 1.7 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 56.1 | 63.3 | 56.1 | 62.1 | 57.3 | 45.6 | 49.7 | 53.0 | 69.7 | 60.2 | 48.4 | 74.3 | 67.8 | 55.2 | 90.7 | 40.2 | 208.0 | 521.8 | 0.6 | 1.0 | 1.7 | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 32.7 | 34.4 | 33.1 | 27.1 | 21.6 | 31.2 | 29.5 | 28.1 | 26.1 | 26.2 | 30.0 | 28.4 | 28.0 | 29.8 | 27.0 | 26.2 | 22.1 | 29.7 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 10.1 | 9.1 | 12.0 | 7.8 | 12.4 | 8.5 | 14.7 | 8.5 | 16.4 | 9.6 | 11.1 | 12.1 | 11.2 | 12.2 | 10.3 | 27.2 | 11.8 | 16.3 | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 415.9 | 448.2 | 448.4 | 448.2 | 451.8 | 466.7 | 469.0 | 493.2 | 540.2 | 566.9 | 580.8 | 592.1 | 614.1 | 625.3 | 641.7 | 719.7 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | 1.4 | 1.6 | 1.9 | 2.2 | 2.3 | 2.7 | 3.2 | 3.6 | 7.2 | 8.1 | 9.1 | 9.9 | 10.9 | 11.8 | 12.6 | 12.0 | 12.9 | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | |||||
| Intangible Assets | - | - | 0.1 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.9 | 1.3 | 1.7 | 2.2 | 2.6 | 3.1 | 3.5 | 3.9 | 4.4 | 4.8 | |||||
| Operating Lease Right Of Use Assets | 10.8 | 11.6 | 12.3 | 13.0 | 13.8 | 14.4 | 15.1 | 15.8 | 55.8 | 57.0 | 58.1 | 59.2 | 60.4 | 52.6 | 54.3 | 56.0 | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 15.6 | 15.8 | 16.7 | 17.1 | 17.3 | 17.4 | 17.7 | 16.6 | 16.7 | 8.9 | 8.0 | 8.2 | 5.6 | 5.7 | 0.6 | 0.3 | 0.3 | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 452.5 | 486.8 | 488.9 | 490.4 | 495.0 | 514.0 | 517.7 | 542.1 | 633.1 | 654.6 | 670.1 | 684.0 | 694.8 | 699.6 | 713.9 | 793.2 | 822.2 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 0.7 | 2.5 | 4.3 | 4.2 | 1.0 | 0.2 | 0.2 | 2.8 | 2.1 | 1.9 | 3.3 | 6.0 | 5.1 | 4.5 | 6.4 | 5.3 | 3.6 | 6.2 | 0.1 | 0.1 | 0.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | 7.5 | 8.0 | 7.6 | 7.5 | 6.9 | 6.8 | 6.6 | 8.1 | 9.3 | 8.3 | 8.3 | 7.6 | 6.8 | 6.0 | 5.4 | 4.9 | 3.4 | ||||||
| Operating Lease Liabilities Current | 8.9 | 8.9 | 8.9 | 9.0 | 8.7 | 8.5 | 8.3 | 8.0 | 6.4 | 6.2 | 6.0 | 5.8 | 5.7 | 7.8 | 7.6 | 7.4 | |||||||
| Accrued Expenses | 20.1 | 20.6 | 20.1 | 19.6 | 18.9 | 19.2 | 18.2 | 21.9 | 24.2 | 27.3 | 25.3 | 25.3 | 22.5 | 22.4 | 20.1 | 19.3 | 20.6 | 15.4 | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 29.7 | 31.9 | 33.4 | 32.8 | 28.6 | 27.9 | 26.8 | 32.7 | 32.7 | 35.4 | 34.6 | 37.1 | 33.2 | 34.7 | 34.6 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 21.1 | 23.4 | 25.5 | 27.7 | 30.0 | 32.3 | 34.5 | 36.7 | 58.7 | 60.4 | 62.0 | 63.6 | 65.1 | 53.8 | 55.8 | 57.8 | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.3 | 0.3 | - | 0.0 | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 51.0 | 55.5 | 59.3 | 60.8 | 58.9 | 60.5 | 61.6 | 69.8 | 91.6 | 96.0 | 96.9 | 101.0 | 98.4 | 88.5 | 90.5 | 91.7 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,330.8 | 1,348.0 | 1,342.3 | 1,329.6 | 1,320.9 | 1,316.6 | 1,305.7 | 1,309.6 | 1,335.5 | 1,323.6 | 1,300.8 | 1,272.7 | 1,249.0 | 1,231.5 | 1,212.2 | 1,255.0 | |||||||
| Retained Earnings | (929.7) | (918.3) | (914.3) | (901.4) | (886.0) | (864.1) | (852.0) | (837.1) | (794.3) | (766.0) | (725.5) | (687.4) | (652.0) | (618.3) | (584.8) | (550.1) | (513.3) | ||||||
| Accumulated Other Comprehensive Income | 0.3 | 1.6 | 1.6 | 1.3 | 1.2 | 0.9 | 2.3 | (0.3) | 0.2 | 0.9 | (2.2) | (2.3) | (0.7) | (2.2) | (3.9) | (3.5) | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | 401.5 | 431.3 | 429.7 | 429.5 | 436.1 | 453.5 | 456.0 | 472.3 | 541.4 | 558.6 | 573.2 | 583.1 | 596.4 | 611.1 | 623.5 | 701.5 | 727.7 | ||||||
| Total Equity | 401.5 | 431.3 | 429.7 | 429.5 | 436.1 | 453.5 | 456.0 | 472.3 | 541.4 | 558.6 | 573.2 | 583.1 | 596.4 | 611.1 | 623.5 | 701.5 | 727.7 | 745.0 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Working Capital | 386.2 | 416.3 | 415.0 | 415.4 | 423.2 | 438.7 | 442.2 | 460.5 | 507.5 | 531.5 | 546.1 | 555.0 | 580.8 | 590.6 | 607.1 | 685.8 | 710.9 | 728.2 | |||||
| Book Value | 401.5 | 431.3 | 429.7 | 429.5 | 436.1 | 453.5 | 456.0 | 472.3 | 541.4 | 558.6 | 573.2 | 583.1 | 596.4 | 611.1 | 623.5 | 701.5 | 727.7 | 745.0 | |||||
| Tangible Book Value | 400.3 | 430.1 | 428.4 | 428.2 | 434.7 | 452.0 | 454.5 | 470.6 | 539.4 | 556.0 | 570.2 | 579.7 | 592.6 | 606.8 | 618.7 | 696.3 | 722.1 | ||||||
| 0.7 |
| 0.7 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.7 |
| 761.7 |
| 1.2 |
| 1.6 |
| 2.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 57.7 |
| 59.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 840.1 |
| 417.9 |
| 418.5 |
| 419.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.9 |
| 34.8 |
| 33.5 |
| 1.8 |
| 0.2 |
| 0.7 |
| - |
| - |
| 59.7 |
| 61.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 94.5 |
| 95.1 |
| 26.7 |
| 31.3 |
| 28.9 |
| - |
| - |
| 1,243.0 |
| 1,225.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| (480.3) |
| (25.2) |
| (29.2) |
| (25.9) |
| - |
| - |
| (2.0) |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 745.0 |
| (319.2) |
| (317.0) |
| (309.2) |
| (297.9) |
| (257.3) |
| (319.2) |
| (317.0) |
| (309.2) |
| (297.9) |
| (257.3) |
| - |
| - |
| - |
| - |
| (0.6) |
| 1.5 |
| 1.6 |
| - |
| - |
| (319.2) |
| (317.0) |
| (309.2) |
| (297.9) |
| (257.3) |
| 738.9 |
| - |
| - |
| - |
| - |
| - |