| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 320.9 | 205.9 | 179.4 | 147.3 | 168.4 | 46.7 | - | - |
| Restricted Cash | 3.6 | 3.5 | 3.8 | 2.4 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 320.9 | 205.9 | 179.4 | 147.3 | 168.4 | 46.7 | - | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 13.2 | 13.1 | 10.5 | 10.0 | 8.2 | 3.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 8.8 | 8.3 | 8.2 | 7.6 | 6.8 | 5.5 | - | - |
| Accumulated Depreciation | 7.9 | 7.1 | 6.6 | 5.7 | 4.8 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 64.0 | 49.9 | 35.2 | 29.2 | 24.7 | 16.8 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.6 | 6.3 | 8.7 | 8.6 | 6.5 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | ||
| 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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 338.8 | 320.9 | 287.9 | 266.4 | 245.8 | 205.9 | 187.5 | 188.8 | 180.1 | 179.4 | 162.1 | 159.1 | 143.6 | 147.3 | 148.3 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 441.3 | 345.6 | 270.3 | 229.0 | 256.4 | 79.8 | - | - |
| 3.8 |
| - |
| - |
| Property,Plant & Equipment Net | 0.9 | 1.2 | 1.6 | 1.8 | 2.0 | 1.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 131.8 | 131.8 | 131.9 | 131.9 | 129.4 | 13.2 | 13.2 | - |
| Intangible Assets | 12.0 | 19.1 | 27.2 | 36.0 | 42.1 | 0.3 | - | - |
| Operating Lease Right Of Use Assets | 6.4 | 7.8 | 10.0 | 9.6 | 7.7 | 8.3 | - | - |
| Deferred Tax Assets | 0.3 | 0.4 | 0.1 | 0.1 | 0.2 | 0.3 | - | - |
| Other Non-Current Assets | - | - | 5.0 | 7.2 | 4.2 | 0.2 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 667.9 | 576.2 | 504.9 | 461.5 | 472.9 | 124.9 | - | - |
| - |
| - |
| Deferred Revenue Current | 3.5 | 2.9 | 4.1 | 4.4 | 2.2 | 0.6 | - | - |
| Operating Lease Liabilities Current | 2.3 | 2.1 | 1.9 | 1.5 | 1.5 | 3.0 | - | - |
| Accrued Expenses | 28.4 | 26.5 | 21.3 | 15.8 | 12.5 | 10.2 | - | - |
| Other Current Liabilities | 1.2 | 1.7 | - | - | - | - | - | - |
| Total Current Liabilities | 98.8 | 81.6 | 62.8 | 51.5 | 74.4 | 31.1 | - | - |
| 5.5 |
| - |
| - |
| Deferred Revenue Non-Current | 3.4 | 2.8 | 2.7 | 2.8 | 1.7 | 0.0 | - | - |
| Deferred Tax Liabilities | - | 0.0 | 1.1 | 0.7 | 3.3 | 3.5 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 107.5 | 90.7 | 75.2 | 64.4 | 86.8 | 40.5 | - | - |
| - |
| - |
| Retained Earnings | 162.9 | 95.9 | 51.7 | 29.4 | 29.9 | 55.0 | - | - |
| Accumulated Other Comprehensive Income | (0.4) | (0.2) | 0.1 | (0.0) | 0.2 | 0.2 | - | - |
| Treasury Stock | - | - | - | - | 0.0 | 0.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 560.4 | 485.6 | 429.6 | 397.2 | 386.1 | 84.4 | 68.6 | 53.2 |
| Total Equity | 560.4 | 485.6 | 429.6 | 397.2 | 386.1 | 84.4 | 68.6 | 53.2 |
| - |
| - |
| Working Capital | 342.5 | 264.1 | 207.6 | 177.5 | 182.0 | 48.7 | - | - |
| Book Value | 560.4 | 485.6 | 429.6 | 397.2 | 386.1 | 84.4 | 68.6 | 53.2 |
| Tangible Book Value | 416.6 | 334.7 | 270.6 | 229.3 | 214.6 | 70.9 | 55.4 | - |
| 158.3 |
| 163.4 |
| 168.4 |
| 177.5 |
| 266.4 |
| - |
| 46.7 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 338.8 | 320.9 | 287.9 | 266.4 | 245.8 | 205.9 | 187.5 | 188.8 | 180.1 | 179.4 | 162.1 | 159.1 | 143.6 | 147.3 | 148.3 | 158.3 | 163.4 | 168.4 | 177.5 | 266.4 | - | 46.7 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 12.1 | 13.2 | 16.0 | 10.5 | 11.9 | 13.1 | 13.8 | 9.9 | 11.3 | 10.5 | 11.4 | 9.0 | 9.1 | 10.0 | 12.3 | 8.6 | 7.4 | 8.2 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 472.5 | 441.3 | 417.1 | 380.9 | 361.5 | 345.6 | 320.1 | 294.2 | 279.6 | 270.3 | 255.1 | 241.0 | 232.6 | 229.0 | 303.6 | 281.8 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 8.8 | 8.8 | 8.7 | 8.7 | 8.4 | 8.3 | 8.5 | 8.4 | 8.3 | 8.2 | 8.0 | 7.9 | 7.6 | 7.6 | 7.4 | 7.4 | 7.3 | 6.8 | 7.8 | 6.4 | - | 5.5 | - | - | - | - | - |
| Accumulated Depreciation | 8.0 | 7.9 | 7.7 | 7.6 | 7.3 | 7.1 | 7.2 | 6.9 | 6.7 | 6.6 | 6.3 | 6.2 | 5.9 | 5.7 | 5.4 | 5.4 | 5.1 | ||||||||||
| Property,Plant & Equipment Net | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.2 | 1.3 | 1.4 | 1.6 | 1.6 | 1.7 | 1.7 | 1.7 | 1.8 | 2.0 | 2.0 | 2.2 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 131.8 | 131.8 | 131.8 | 131.8 | 131.8 | 131.8 | 131.8 | 131.8 | 131.9 | 131.9 | 131.9 | 131.9 | 131.9 | 131.9 | 129.3 | 129.4 | 129.4 | 129.4 | |||||||||
| Intangible Assets | 11.2 | 12.0 | 13.0 | 14.8 | 16.9 | 19.1 | 21.1 | 23.1 | 25.1 | 27.2 | 29.2 | 31.3 | 33.8 | 36.0 | 36.1 | 38.1 | 40.0 | ||||||||||
| Operating Lease Right Of Use Assets | 6.2 | 6.4 | 6.8 | 7.5 | 7.3 | 7.8 | 8.6 | 8.9 | 9.5 | 10.0 | 9.6 | 10.2 | 10.5 | 9.6 | 9.6 | 10.7 | |||||||||||
| Deferred Tax Assets | 0.8 | 0.3 | 0.1 | 2.4 | 1.4 | 0.4 | 0.4 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | 1.1 | ||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | 3.6 | 4.1 | 4.4 | 5.0 | 5.4 | 6.0 | 6.5 | 7.2 | 7.7 | 5.2 | 4.7 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 698.6 | 667.9 | 644.4 | 609.5 | 590.9 | 576.2 | 552.9 | 527.7 | 514.0 | 504.9 | 489.3 | 475.4 | 466.5 | 461.5 | 531.2 | 506.2 | 487.6 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 73.5 | 64.0 | 63.9 | 52.6 | 55.7 | 49.9 | 49.7 | 43.1 | 41.1 | 35.2 | 33.5 | 30.5 | 32.6 | 29.2 | 27.4 | 27.8 | 29.5 | 24.7 | 25.1 | 21.7 | - | 16.8 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 5.0 | 3.5 | 3.8 | 3.8 | 3.4 | 2.9 | 2.2 | 2.9 | 4.1 | 4.1 | 5.6 | 3.4 | 4.6 | 4.4 | 1.3 | 1.3 | 1.3 | ||||||||||
| Operating Lease Liabilities Current | 2.4 | 2.3 | 2.2 | 2.2 | 2.1 | 2.1 | 2.1 | 2.1 | 2.0 | 1.9 | 1.7 | 1.7 | 1.6 | 1.5 | 1.4 | 1.6 | |||||||||||
| Accrued Expenses | 17.0 | 28.4 | 26.5 | 25.8 | 19.5 | 26.5 | 20.3 | 16.4 | 12.3 | 21.3 | 18.8 | 15.5 | 12.3 | 15.8 | 16.7 | 14.6 | 12.5 | 12.5 | |||||||||
| Other Current Liabilities | 1.4 | 1.2 | 5.5 | 5.4 | 4.3 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 107.1 | 98.8 | 95.7 | 83.5 | 81.0 | 81.6 | 74.2 | 64.6 | 62.6 | 62.8 | 59.5 | 51.3 | 51.4 | 51.5 | 125.1 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.2 | 4.6 | 5.1 | 5.8 | 5.8 | 6.3 | 7.1 | 7.4 | 8.1 | 8.7 | 8.4 | 9.0 | 9.3 | 8.6 | 8.7 | 9.5 | |||||||||||
| Deferred Revenue Non-Current | 3.2 | 3.4 | 2.6 | 2.7 | 2.7 | 2.8 | 2.7 | 2.9 | 2.8 | 2.7 | 2.8 | 5.6 | 4.6 | 2.8 | 2.6 | 2.6 | 2.6 | ||||||||||
| Deferred Tax Liabilities | - | - | 2.8 | - | - | 0.0 | 0.0 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.8 | 0.7 | 0.0 | 0.0 | 5.6 | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 115.1 | 107.5 | 107.0 | 92.8 | 90.5 | 90.7 | 84.1 | 76.1 | 74.6 | 75.2 | 71.9 | 66.9 | 66.5 | 64.4 | 137.2 | 118.0 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.5 | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Retained Earnings | 183.7 | 162.9 | 142.2 | 124.4 | 109.7 | 95.9 | 82.8 | 68.3 | 59.0 | 51.7 | 42.3 | 36.0 | 30.1 | 29.4 | 28.5 | 29.2 | 31.7 | ||||||||||
| Accumulated Other Comprehensive Income | (0.6) | (0.4) | (0.5) | (0.2) | (0.3) | (0.2) | (0.0) | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | (0.0) | (0.0) | (0.1) | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | 583.5 | 560.4 | 537.4 | 516.7 | 500.4 | 485.6 | 468.8 | 451.6 | 439.4 | 429.6 | 417.4 | 408.4 | 400.0 | 397.2 | 394.0 | 388.2 | 389.1 | ||||||||||
| Total Equity | 583.5 | 560.4 | 537.4 | 516.7 | 500.4 | 485.6 | 468.8 | 451.6 | 439.4 | 429.6 | 417.4 | 408.4 | 400.0 | 397.2 | 394.0 | 388.2 | 389.1 | 386.1 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 365.4 | 342.5 | 321.4 | 297.4 | 280.5 | 264.1 | 245.8 | 229.6 | 217.0 | 207.6 | 195.5 | 189.8 | 181.2 | 177.5 | 178.5 | 176.8 | 185.0 | 182.0 | |||||||||
| Book Value | 583.5 | 560.4 | 537.4 | 516.7 | 500.4 | 485.6 | 468.8 | 451.6 | 439.4 | 429.6 | 417.4 | 408.4 | 400.0 | 397.2 | 394.0 | 388.2 | 389.1 | 386.1 | |||||||||
| Tangible Book Value | 440.5 | 416.6 | 392.6 | 370.1 | 351.6 | 334.7 | 315.8 | 296.7 | 282.4 | 270.6 | 256.4 | 245.3 | 234.4 | 229.3 | 228.6 | 220.7 | 219.6 | ||||||||||
| 9.7 |
| 7.2 |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 268.0 |
| 256.4 |
| 263.6 |
| 306.9 |
| - |
| 79.8 |
| - |
| - |
| - |
| - |
| - |
| 4.8 |
| 5.5 |
| 4.3 |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.3 |
| 2.1 |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.9 |
| 13.2 |
| - |
| 13.2 |
| - |
| - |
| - |
| - |
| - |
| 42.1 |
| 52.0 |
| 0.2 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 7.7 |
| 7.7 |
| 8.3 |
| 9.5 |
| - |
| 8.3 |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.0 |
| 0.1 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 4.2 |
| 3.9 |
| 3.5 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 472.9 |
| 478.8 |
| 360.8 |
| - |
| 124.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.2 |
| 1.9 |
| 0.9 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 1.5 |
| 1.7 |
| 2.3 |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| 17.4 |
| 12.2 |
| - |
| 10.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 105.1 |
| 83.0 |
| 74.4 |
| 84.1 |
| 37.1 |
| - |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| 6.6 |
| 6.5 |
| 6.8 |
| 7.4 |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 6.5 |
| 5.8 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.5 |
| 86.8 |
| 100.2 |
| 50.6 |
| - |
| 40.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.9 |
| 25.3 |
| 24.8 |
| - |
| 55.0 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 386.1 |
| 378.5 |
| 310.2 |
| 89.4 |
| 84.4 |
| 80.2 |
| 77.0 |
| 71.8 |
| 68.6 |
| 53.2 |
| 378.5 |
| 310.2 |
| 89.4 |
| 84.4 |
| 80.2 |
| 77.0 |
| 71.8 |
| 68.6 |
| 53.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 179.5 |
| 269.7 |
| - |
| 48.7 |
| - |
| - |
| - |
| - |
| - |
| 378.5 |
| 310.2 |
| 89.4 |
| 84.4 |
| 80.2 |
| 77.0 |
| 71.8 |
| 68.6 |
| 53.2 |
| 214.6 |
| 205.6 |
| 296.8 |
| - |
| 70.9 |
| - |
| - |
| - |
| - |
| - |