| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 479.7 | 491.1 | 389.5 | 348.0 | 320.6 | 84.6 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 479.7 | 491.1 | 389.5 | 348.0 | 320.6 | 84.6 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 400.9 | 316.2 | 290.8 | 189.6 | 117.4 | 99.1 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 30.4 | 27.5 | 20.5 | 14.4 | 8.7 | 6.3 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 8.0 | 8.0 | 8.0 | 7.9 | 7.8 | 7.0 | - | - |
| Accumulated Depreciation | 7.5 | 6.8 | 5.7 | 4.5 | 3.3 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 8.0 | 9.8 | 7.9 | 6.7 | 3.0 | 5.2 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.3 | 3.0 | 5.2 | 8.5 | 11.0 | |||
| Common Equity | ||||||||
| Common Stock | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | - | - |
| Additional Paid In Capital | 892.3 | 813.2 | 753.9 | 714.6 | 633.9 | |||
| 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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 419.5 | 479.7 | 441.4 | 390.1 | 469.3 | 491.1 | 422.0 | 387.4 | 351.1 | 389.5 | 330.4 | 317.9 | 311.2 | 348.0 | 316.9 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 911.0 | 834.8 | 700.8 | 552.0 | 446.7 | 190.1 | - | - |
| 2.2 |
| - |
| - |
| Property,Plant & Equipment Net | 0.5 | 1.2 | 2.3 | 3.4 | 4.5 | 4.8 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 209.8 | 141.6 | 138.7 | 126.9 | 127.9 | 118.7 | - | - |
| Intangible Assets | 215.9 | 109.8 | 107.6 | 57.4 | 59.7 | 6.0 | - | - |
| Operating Lease Right Of Use Assets | 8.8 | 4.8 | 6.6 | 8.1 | 9.6 | 0.0 | - | - |
| Deferred Tax Assets | 2.3 | 26.4 | 35.2 | 40.4 | 33.4 | 5.0 | - | - |
| Other Non-Current Assets | 21.0 | 17.1 | 8.6 | 4.7 | 4.5 | 4.5 | - | - |
| Total Non-Current Assets | 458.4 | 301.0 | 299.1 | 240.9 | 239.7 | 138.9 | - | - |
| Total Assets | 1,369.4 | 1,135.8 | 999.9 | 792.8 | 686.4 | 329.0 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.6 | 3.0 | 3.0 | 2.9 | 0.0 | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 568.5 | 449.1 | 387.0 | 264.3 | 190.5 | 146.9 | - | - |
| 0.0 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.6 | 0.2 | 0.3 | 1.0 | 3.0 | 5.6 | - | - |
| Total Non-Current Liabilities | 9.9 | 3.2 | 5.6 | 9.5 | 45.7 | 38.4 | - | - |
| Total Liabilities | 578.4 | 452.3 | 392.5 | 273.8 | 236.2 | 185.3 | - | - |
| 165.7 |
| - |
| - |
| Retained Earnings | (156.3) | (179.2) | (193.6) | (216.7) | (208.1) | (19.9) | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | 53.7 | 48.3 | 46.0 | 20.0 | 23.3 | (3.1) | - | - |
| Total Stockholders Equity | 737.2 | 635.2 | 561.4 | 499.1 | 426.9 | 146.7 | 107.5 | 86.0 |
| Total Equity | 790.9 | 683.4 | 607.4 | 519.0 | 450.2 | 143.7 | 107.5 | 86.0 |
| - |
| - |
| Working Capital | 342.5 | 385.7 | 313.9 | 287.7 | 256.2 | 43.1 | - | - |
| Book Value | 737.2 | 635.2 | 561.4 | 499.1 | 426.9 | 146.7 | 107.5 | 86.0 |
| Tangible Book Value | 311.5 | 383.8 | 315.1 | 314.8 | 239.2 | 22.1 | - | - |
| 292.2 |
| 315.9 |
| 320.6 |
| 362.1 |
| 299.8 |
| 81.9 |
| 84.6 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 419.5 | 479.7 | 441.4 | 390.1 | 469.3 | 491.1 | 422.0 | 387.4 | 351.1 | 389.5 | 330.4 | 317.9 | 311.2 | 348.0 | 316.9 | 292.2 | 315.9 | 320.6 | 362.1 | 299.8 | 81.9 | 84.6 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 513.7 | 400.9 | 499.0 | 444.0 | 388.7 | 316.2 | 409.0 | 370.1 | 346.1 | 290.8 | 350.1 | 319.8 | 260.9 | 189.6 | 246.3 | 213.9 | 166.2 | 117.4 | 98.4 | 126.9 | 116.7 | 99.1 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 32.8 | 30.4 | 30.5 | 48.8 | 28.4 | 27.5 | 22.8 | 22.3 | 30.9 | 20.5 | 17.2 | 16.2 | 16.7 | 14.4 | 16.4 | 15.2 | 10.4 | 8.7 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 966.0 | 911.0 | 970.9 | 883.0 | 886.5 | 834.8 | 853.8 | 779.7 | 728.1 | 700.8 | 697.7 | 654.0 | 588.8 | 552.0 | 579.6 | 521.3 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | 8.0 | 7.9 | 7.9 | 7.9 | 7.9 | 7.8 | 7.8 | 7.4 | 7.2 | 7.0 | 7.0 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | 5.1 | 4.8 | 4.5 | 4.2 | 3.9 | 3.6 | ||||||||||
| Property,Plant & Equipment Net | 0.4 | 0.5 | 0.7 | 0.8 | 1.0 | 1.2 | 1.5 | 1.7 | 2.0 | 2.3 | 2.6 | 2.9 | 3.1 | 3.4 | 3.7 | 4.0 | 4.2 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 209.8 | 209.8 | 172.2 | 172.2 | 141.6 | 141.6 | 139.5 | 139.5 | 139.5 | 138.7 | 135.6 | 135.1 | 135.1 | 126.9 | 126.9 | 126.9 | 127.9 | 127.9 | |||||||||
| Intangible Assets | 212.8 | 215.9 | 167.5 | 170.1 | 108.1 | 109.8 | 103.1 | 104.6 | 106.1 | 107.6 | 107.2 | 96.2 | 97.6 | 57.4 | 58.2 | 59.1 | 58.9 | ||||||||||
| Operating Lease Right Of Use Assets | 8.3 | 8.8 | 5.7 | 6.0 | 4.7 | 4.8 | 5.3 | 5.7 | 6.2 | 6.6 | 7.1 | 7.6 | 7.6 | 8.1 | 8.5 | 8.8 | |||||||||||
| Deferred Tax Assets | 0.0 | 2.3 | 17.0 | 23.7 | 24.7 | 26.4 | 27.6 | 31.3 | 34.3 | 35.2 | 35.2 | 37.1 | 38.5 | 40.4 | 26.8 | 21.8 | 27.1 | ||||||||||
| Other Non-Current Assets | 20.6 | 21.0 | 16.9 | 16.7 | 16.9 | 17.1 | 15.0 | 15.2 | 15.4 | 8.6 | 6.9 | 4.7 | 4.7 | 4.7 | 4.0 | 3.1 | 3.3 | ||||||||||
| Total Non-Current Assets | 451.9 | 458.4 | 380.1 | 389.6 | 297.1 | 301.0 | 291.8 | 298.0 | 303.4 | 299.1 | 294.7 | 283.6 | 286.6 | 240.9 | 228.1 | 223.7 | 230.6 | ||||||||||
| Total Assets | 1,417.9 | 1,369.4 | 1,351.0 | 1,272.5 | 1,183.5 | 1,135.8 | 1,145.6 | 1,077.6 | 1,031.6 | 999.9 | 992.3 | 937.6 | 875.3 | 792.8 | 807.8 | 745.0 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 10.6 | 8.0 | 10.2 | 9.0 | 8.0 | 9.8 | 6.9 | 9.1 | 6.4 | 7.9 | 7.1 | 5.4 | 7.0 | 6.7 | 5.2 | 6.5 | 8.5 | 3.0 | 3.3 | 4.5 | 3.8 | 5.2 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | 2.1 | 2.2 | 2.6 | 2.5 | 2.4 | 2.6 | 2.6 | 2.6 | 2.9 | 3.0 | 3.2 | 3.2 | 3.0 | 3.0 | 3.0 | 2.9 | |||||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | 601.3 | 568.5 | 582.9 | 534.9 | 470.8 | 449.1 | 479.5 | 429.6 | 403.8 | 387.0 | 394.2 | 358.4 | 309.7 | 264.3 | 304.5 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 6.9 | 7.3 | 3.7 | 4.1 | 3.0 | 3.0 | 3.6 | 4.1 | 4.7 | 5.2 | 5.8 | 6.5 | 7.8 | 8.5 | 9.2 | 9.7 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 0.3 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 3.5 | 2.6 | 1.6 | 0.0 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 1.3 | 1.3 | 1.3 | 1.0 | 3.0 | 3.0 | |||||||||||
| Total Non-Current Liabilities | 10.7 | 9.9 | 5.3 | 4.1 | 3.2 | 3.2 | 3.9 | 4.4 | 5.0 | 5.6 | 7.1 | 7.8 | 9.1 | 9.5 | 12.2 | 12.7 | |||||||||||
| Total Liabilities | 612.0 | 578.4 | 588.2 | 539.0 | 474.0 | 452.3 | 483.4 | 434.0 | 408.8 | 392.5 | 401.3 | 366.3 | 318.8 | 273.8 | 316.7 | 277.9 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.0 | - | - | - | - | - |
| Additional Paid In Capital | 905.0 | 892.3 | 873.4 | 854.0 | 833.2 | 813.2 | 797.3 | 781.4 | 766.2 | 753.9 | 740.0 | 726.2 | 721.5 | 714.6 | 703.5 | 680.2 | 659.6 | ||||||||||
| Retained Earnings | (153.2) | (156.3) | (165.5) | (172.3) | (175.0) | (179.2) | (183.6) | (187.2) | (190.6) | (193.6) | (196.5) | (202.1) | (209.4) | (216.7) | (234.5) | (236.1) | (225.6) | ||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | 52.8 | 53.7 | 53.6 | 50.7 | 50.1 | 48.3 | 47.3 | 48.2 | 46.0 | 46.0 | 46.4 | 46.1 | 43.2 | 20.0 | 20.9 | 22.0 | 22.9 | ||||||||||
| Total Stockholders Equity | 753.1 | 737.2 | 709.1 | 682.9 | 659.4 | 635.2 | 614.9 | 595.4 | 576.8 | 561.4 | 544.7 | 525.2 | 513.3 | 499.1 | 470.2 | 445.2 | 435.0 | ||||||||||
| Total Equity | 805.9 | 790.9 | 762.8 | 733.5 | 709.5 | 683.4 | 662.2 | 643.6 | 622.8 | 607.4 | 591.1 | 571.3 | 556.5 | 519.0 | 491.1 | 467.1 | 457.9 | 450.2 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Working Capital | 364.7 | 342.5 | 388.0 | 348.1 | 415.7 | 385.7 | 374.3 | 350.1 | 324.3 | 313.9 | 303.5 | 295.6 | 279.1 | 287.7 | 275.1 | 256.1 | 272.2 | 256.2 | |||||||||
| Book Value | 753.1 | 737.2 | 709.1 | 682.9 | 659.4 | 635.2 | 614.9 | 595.4 | 576.8 | 561.4 | 544.7 | 525.2 | 513.3 | 499.1 | 470.2 | 445.2 | 435.0 | 426.9 | |||||||||
| Tangible Book Value | 330.4 | 311.5 | 369.4 | 340.5 | 409.7 | 383.8 | 372.4 | 351.4 | 331.2 | 315.1 | 301.8 | 293.9 | 280.6 | 314.8 | 285.0 | 259.1 | 248.2 | ||||||||||
| 8.9 |
| 9.8 |
| 6.0 |
| 6.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 492.6 |
| 446.7 |
| 469.4 |
| 436.5 |
| 204.6 |
| 190.1 |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.0 |
| 2.7 |
| 2.5 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 4.3 |
| 4.4 |
| 4.5 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.7 |
| 118.7 |
| 118.7 |
| 118.7 |
| - |
| - |
| - |
| - |
| - |
| 59.7 |
| 5.5 |
| 5.7 |
| 5.8 |
| 6.0 |
| - |
| - |
| - |
| - |
| - |
| 9.2 |
| 9.6 |
| 5.4 |
| 5.6 |
| 5.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 33.4 |
| 25.4 |
| 23.2 |
| 3.0 |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| 4.5 |
| 3.4 |
| 3.1 |
| 5.8 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| 239.7 |
| 162.6 |
| 160.7 |
| 143.6 |
| 138.9 |
| - |
| - |
| - |
| - |
| - |
| 723.2 |
| 686.4 |
| 632.1 |
| 597.1 |
| 348.3 |
| 329.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.9 |
| 2.2 |
| 2.2 |
| 2.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 31.3 |
| 23.9 |
| 22.2 |
| 31.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.4 |
| 4.5 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| 265.1 |
| 220.4 |
| 190.5 |
| 187.2 |
| 167.3 |
| 157.5 |
| 146.9 |
| - |
| - |
| - |
| - |
| - |
| 10.4 |
| 11.0 |
| 7.8 |
| 8.1 |
| 8.8 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 3.0 |
| 0.3 |
| 0.3 |
| 0.3 |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| 44.9 |
| 45.7 |
| 39.8 |
| 40.4 |
| 41.4 |
| 38.4 |
| - |
| - |
| - |
| - |
| - |
| 265.3 |
| 236.2 |
| 227.1 |
| 207.7 |
| 198.9 |
| 185.3 |
| - |
| - |
| - |
| - |
| - |
| 633.9 |
| 605.7 |
| 579.3 |
| 165.8 |
| 165.7 |
| - |
| - |
| - |
| - |
| - |
| (208.1) |
| (196.1) |
| (187.0) |
| (14.5) |
| (19.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| (5.6) |
| (3.8) |
| (2.9) |
| (3.1) |
| - |
| - |
| - |
| - |
| - |
| 426.9 |
| 410.6 |
| 393.3 |
| 152.2 |
| 146.7 |
| 135.1 |
| 118.2 |
| 112.9 |
| 107.5 |
| 86.0 |
| 405.0 |
| 389.5 |
| 149.4 |
| 143.7 |
| 135.1 |
| 118.2 |
| 112.9 |
| 107.5 |
| 86.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 282.2 |
| 269.1 |
| 47.1 |
| 43.1 |
| - |
| - |
| - |
| - |
| - |
| 410.6 |
| 393.3 |
| 152.2 |
| 146.7 |
| 135.1 |
| 118.2 |
| 112.9 |
| 107.5 |
| 86.0 |
| 239.2 |
| 286.4 |
| 269.0 |
| 27.8 |
| 22.1 |
| - |
| - |
| - |
| - |
| - |