| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 94.5 | 33.7 | 30.3 | 28.3 | 20.5 | 22.1 | - |
| Restricted Cash | 0.7 | 15.4 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 94.5 | 33.7 | 30.3 | 28.3 | 20.5 | 22.1 | - |
| Receivables | |||||||
| Accounts Receivable | 37.3 | 21.9 | 32.4 | 26.7 | 16.3 | 6.1 | - |
| Current Assets | |||||||
| Inventory | 55.8 | 2.2 | 1.5 | 1.5 | 0.7 | 0.3 | - |
| Prepaid Expenses | 20.5 | 9.7 | 6.4 | 5.7 | 2.5 | 1.1 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | 15.8 | 21.6 | - | - |
| Accumulated Depreciation | - | - | - | 3.0 | 2.3 | 0.3 | |
| Current Liabilities | |||||||
| Accounts Payable | 32.3 | 32.1 | 18.6 | 17.6 | 13.1 | 7.2 | - |
| Short Term Debt | 5.2 | 1.3 | 1.4 | 2.6 | 2.7 | 1.1 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 80.0 | 124.5 | 86.8 | 74.7 | 74.9 | 76.6 | - |
| Operating Lease Liabilities Non-Current | 30.5 | 13.4 | 12.3 | 12.7 | - | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 1,678.8 | 161.6 | 188.3 | 198.1 | 183.0 | 53.1 | |
| Supplementary Data | |||||||
| Total Debt | 85.2 | 125.7 | 88.2 | 77.3 | 77.6 | 77.7 | - |
| Net debt | (9.3) | 92.0 | 57.9 | 49.0 | 57.0 | 55.6 | - |
| (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 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 144.5 | - | 52.3 | 76.5 | 54.2 | 33.7 | 27.8 | 30.8 | 32.6 | 30.3 | 10.9 | 11.2 | 11.3 | 28.3 | 7.0 | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 252.8 | 125.9 | 109.3 | 96.2 | 55.2 | 39.3 | - |
| - |
| Property,Plant & Equipment Net | - | - | - | 12.8 | 19.4 | 3.3 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.0 | 3.6 | 3.3 | 0.0 | - | - |
| Goodwill | 779.1 | 71.2 | 65.8 | 64.6 | 96.3 | 52.7 | - |
| Intangible Assets | 336.2 | 61.8 | 63.0 | 66.9 | 90.8 | 61.0 | - |
| Operating Lease Right Of Use Assets | 31.7 | 15.3 | 13.2 | 13.1 | - | - | - |
| Deferred Tax Assets | - | 0.1 | 0.0 | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.6 | 0.5 | 0.9 | 0.0 | 0.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 1,449.1 | 292.6 | 271.3 | 257.7 | 261.8 | 156.8 | - |
| Deferred Revenue Current | 60.1 | 67.2 | 52.6 | 29.8 | 15.7 | 15.7 | - |
| Operating Lease Liabilities Current | 4.1 | 4.4 | 3.7 | 3.2 | - | - | - |
| Accrued Expenses | 32.0 | 24.2 | 32.9 | 36.6 | 17.1 | 7.5 | - |
| Other Current Liabilities | 19.2 | 19.7 | 2.4 | 3.7 | 1.6 | 0.4 | - |
| Total Current Liabilities | 155.6 | 149.3 | 112.0 | 94.7 | 51.2 | 33.6 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 38.4 | 0.6 | 2.4 | 3.3 | 8.6 | 7.4 | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.1 | 0.4 | 0.4 | 0.5 | 0.7 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 312.1 | 344.5 | 218.4 | 187.8 | 154.5 | 117.6 | - |
| - |
| Retained Earnings | (621.8) | (348.1) | (233.8) | (206.5) | (75.9) | (14.4) | - |
| Accumulated Other Comprehensive Income | 10.3 | 1.3 | 2.9 | 2.1 | 0.1 | 0.5 | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | 0.0 | 0.2 | 0.2 | 0.0 | - | - |
| Total Stockholders Equity | 1,060.0 | (188.7) | (43.5) | (6.7) | 107.2 | 39.2 | (13.2) |
| Total Equity | 1,060.0 | (188.7) | (43.3) | (6.5) | 107.2 | 39.2 | (13.2) |
| Working Capital | 97.2 | (23.4) | (2.7) | 1.4 | 4.0 | 5.7 | - |
| Book Value | 1,060.0 | (188.7) | (43.5) | (6.7) | 107.2 | 39.2 | (13.2) |
| Tangible Book Value | (55.3) | (321.7) | (172.3) | (138.2) | (79.9) | (74.5) | - |
| 10.9 |
| 5.9 |
| 20.5 |
| 27.3 |
| 0.6 |
| 1.2 |
| - |
| 0.0 |
| - |
| - |
| Restricted Cash | 0.7 | 0.7 | 2.0 | 2.1 | 0.0 | 15.4 | 15.3 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 144.5 | - | 52.3 | 76.5 | 54.2 | 33.7 | 27.8 | 30.8 | 32.6 | 30.3 | 10.9 | 11.2 | 11.3 | 28.3 | 7.0 | 10.9 | 5.9 | 20.5 | 27.3 | 0.6 | 1.2 | - | 0.0 | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 24.3 | 37.3 | 32.0 | 36.8 | 15.2 | 21.9 | 22.7 | 22.1 | 19.0 | 32.4 | 24.6 | 25.5 | 23.5 | 26.7 | 16.5 | 12.7 | 12.0 | 16.3 | 10.4 | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | 69.4 | 55.8 | 53.5 | 58.8 | 2.2 | 2.2 | 2.1 | 1.8 | 1.6 | 1.5 | 1.7 | 1.3 | 1.5 | 1.5 | 2.0 | 1.7 | 1.0 | 0.7 | 0.6 | - | - | - | - | - | - |
| Prepaid Expenses | 20.4 | 20.5 | 19.9 | 19.3 | 9.7 | 9.7 | 10.7 | 6.5 | 5.9 | 6.4 | 5.5 | 6.5 | 5.7 | 5.7 | 3.7 | 4.1 | 4.6 | 2.5 | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 320.7 | 252.8 | 210.6 | 244.5 | 142.1 | 125.9 | 126.5 | 105.3 | 99.9 | 109.3 | 84.4 | 89.2 | 84.8 | 96.2 | 49.4 | 45.5 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 9.5 | 8.3 | - | 21.6 | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 5.5 | 4.6 | - | 3.0 | 2.8 | 2.5 | - | ||||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | 14.6 | 13.9 | 12.9 | 12.8 | 6.7 | 5.8 | 18.8 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Equity Method Investments | - | - | - | - | - | - | 0.0 | 0.0 | 3.6 | 3.6 | 3.2 | 3.5 | 3.3 | 3.3 | - | - | - | ||||||||
| Goodwill | 776.0 | 779.1 | 800.0 | 789.3 | 72.0 | 71.2 | 72.6 | 65.2 | 65.3 | 65.8 | 64.4 | 65.0 | 64.9 | 64.6 | 56.7 | 56.8 | 96.2 | 96.3 | |||||||
| Intangible Assets | 326.7 | 336.2 | 353.2 | 396.1 | 62.1 | 61.8 | 62.5 | 61.8 | 62.0 | 63.0 | 63.0 | 64.4 | 65.3 | 66.9 | 56.2 | 57.7 | 88.4 | ||||||||
| Operating Lease Right Of Use Assets | 35.8 | 31.7 | 31.4 | 30.2 | 16.1 | 15.3 | 10.7 | 11.5 | 12.4 | 13.2 | 14.0 | 14.9 | 13.0 | 13.1 | 14.8 | 12.1 | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 0.5 | 0.1 | 0.4 | 0.5 | 3.1 | 0.6 | 0.7 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | 1.0 | 0.9 | 0.6 | 0.8 | - | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 1,511.1 | 1,449.1 | 1,446.2 | 1,508.2 | 314.1 | 292.6 | 289.9 | 260.3 | 259.5 | 271.3 | 244.2 | 251.4 | 245.1 | 257.7 | 184.4 | 178.6 | 259.8 | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 42.4 | 32.3 | 34.3 | 38.9 | 28.2 | 32.1 | 19.9 | 27.8 | 28.1 | 18.6 | 14.2 | 16.9 | 14.1 | 17.6 | 17.6 | 18.4 | 13.9 | 13.1 | 7.4 | 0.2 | 0.2 | - | - | - | - |
| Short Term Debt | 4.8 | 5.2 | 6.3 | 5.3 | 0.8 | 1.3 | 1.8 | 0.8 | 0.8 | 1.4 | 2.0 | 0.8 | 1.7 | 2.6 | 3.5 | 0.8 | 1.5 | 2.7 | |||||||
| Deferred Revenue Current | 79.8 | 60.1 | 60.0 | 65.3 | 59.7 | 67.2 | 56.7 | 44.1 | 37.2 | 52.6 | 27.1 | 33.9 | 25.0 | 29.8 | 17.4 | 15.8 | 13.9 | ||||||||
| Operating Lease Liabilities Current | 4.4 | 4.1 | 4.3 | 4.6 | 4.5 | 4.4 | 3.5 | 3.5 | 3.6 | 3.7 | 3.7 | 3.6 | 3.3 | 3.2 | 3.5 | 2.9 | |||||||||
| Accrued Expenses | 31.8 | 32.0 | 29.0 | 33.4 | 19.8 | 24.2 | 27.8 | 28.6 | 30.7 | 32.9 | 37.7 | 34.3 | 36.3 | 36.6 | 18.9 | 14.6 | 19.3 | 17.1 | |||||||
| Other Current Liabilities | 16.0 | 19.2 | 13.0 | 12.3 | 5.0 | 19.7 | 20.8 | 2.1 | 2.6 | 2.4 | 2.3 | 3.3 | 3.5 | 3.7 | 1.8 | 1.8 | 1.3 | ||||||||
| Total Current Liabilities | 183.1 | 155.6 | 149.6 | 167.4 | 118.5 | 149.3 | 131.0 | 107.3 | 103.4 | 112.0 | 87.2 | 93.2 | 84.2 | 94.7 | 63.6 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 83.4 | 80.0 | 184.7 | 185.5 | 104.4 | 124.5 | 121.6 | 94.6 | 89.7 | 86.8 | 79.9 | 75.0 | 75.0 | 74.7 | 89.5 | 84.6 | 74.7 | 74.9 | 75.0 | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 34.2 | 30.5 | 29.7 | 28.3 | 14.3 | 13.4 | 9.8 | 10.6 | 11.5 | 12.3 | 13.1 | 14.0 | 12.4 | 12.7 | 11.4 | 9.5 | |||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Tax Liabilities | 38.4 | 38.4 | 37.3 | 40.8 | 0.6 | 0.6 | 2.4 | 2.4 | 2.4 | 2.4 | 2.2 | 3.0 | 3.2 | 3.3 | 1.6 | 3.8 | 5.7 | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 1.7 | 2.1 | 2.1 | 2.6 | 1.9 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 346.6 | 312.1 | 413.3 | 448.7 | 247.4 | 344.5 | 277.7 | 229.8 | 213.0 | 218.4 | 187.5 | 189.8 | 180.1 | 187.8 | 169.6 | 157.5 | |||||||||
| Common Equity | |||||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Additional Paid In Capital | 1,789.2 | 1,678.8 | 1,459.7 | 1,392.2 | 284.4 | 161.6 | 184.3 | 180.7 | 190.9 | 188.3 | 195.5 | 193.0 | 200.1 | 198.1 | 196.0 | 191.7 | 187.4 | ||||||||
| Retained Earnings | (698.3) | (621.8) | (536.3) | (493.4) | (351.1) | (348.1) | (280.9) | (260.0) | (241.9) | (233.8) | (225.5) | (219.3) | (213.8) | (206.5) | (180.7) | (170.2) | (93.2) | ||||||||
| Accumulated Other Comprehensive Income | 3.9 | 10.3 | 10.9 | 12.3 | 2.2 | 1.3 | 2.9 | 2.0 | 2.2 | 2.9 | 1.8 | 2.6 | 2.5 | 2.1 | (0.6) | (0.4) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | |||||||
| Total Stockholders Equity | 1,087.5 | 1,060.0 | 928.0 | 907.6 | (68.1) | (188.7) | (96.4) | (78.3) | (49.8) | (43.5) | (28.9) | (24.0) | (11.6) | (6.7) | 14.8 | 21.1 | 94.2 | ||||||||
| Total Equity | 1,087.5 | 1,060.0 | 928.0 | 907.6 | (68.1) | (188.7) | (96.4) | (78.3) | (49.6) | (43.3) | (28.7) | (23.8) | (11.4) | (6.5) | 14.8 | 21.1 | 94.2 | 107.2 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 88.2 | 85.2 | 191.0 | 190.7 | 105.2 | 125.7 | 123.3 | 95.4 | 90.5 | 88.2 | 81.9 | 75.8 | 76.7 | 77.3 | 93.0 | 85.4 | 76.3 | 77.6 | 78.8 | - | - | - | - | - | - |
| Net debt | (56.3) | - | 138.7 | 114.2 | 50.9 | 92.0 | 95.5 | 64.6 | 58.0 | 57.9 | 71.1 | 64.6 | 65.4 | 49.0 | 86.0 | 74.5 | 70.3 | 57.0 | |||||||
| Working Capital | 137.6 | 97.2 | 61.1 | 77.1 | 23.6 | (23.4) | (4.5) | (2.0) | (3.5) | (2.7) | (2.8) | (4.1) | 0.5 | 1.4 | (14.3) | (9.9) | (10.4) | 4.0 | |||||||
| Book Value | 1,087.5 | 1,060.0 | 928.0 | 907.6 | (68.1) | (188.7) | (96.4) | (78.3) | (49.8) | (43.5) | (28.9) | (24.0) | (11.6) | (6.7) | 14.8 | 21.1 | 94.2 | 107.2 | |||||||
| Tangible Book Value | (15.1) | (55.3) | (225.2) | (277.8) | (202.1) | (321.7) | (231.5) | (205.2) | (177.1) | (172.3) | (156.2) | (153.4) | (141.8) | (138.2) | (98.1) | (93.4) | (90.4) | ||||||||
| 1.9 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 43.5 |
| 55.2 |
| 54.0 |
| 0.7 |
| 1.3 |
| - |
| - |
| - |
| - |
| 2.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.4 |
| 4.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.6 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 90.8 |
| 87.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 261.8 |
| 216.0 |
| 167.0 |
| 167.6 |
| - |
| 0.3 |
| - |
| - |
| 3.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.7 |
| 11.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 12.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 55.3 |
| 53.9 |
| 51.2 |
| 37.5 |
| 0.2 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| 10.4 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.6 |
| 6.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 165.6 |
| 154.5 |
| 137.7 |
| 47.1 |
| 42.0 |
| - |
| (38.9) |
| - |
| - |
| 183.0 |
| 140.3 |
| 22.8 |
| 17.0 |
| - |
| 0.0 |
| - |
| - |
| (75.9) |
| (62.2) |
| (17.8) |
| (12.0) |
| - |
| (0.0) |
| - |
| - |
| (0.0) |
| 0.1 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.2 |
| 78.3 |
| 17.6 |
| 33.4 |
| 0.0 |
| 39.2 |
| 40.1 |
| (13.2) |
| 78.3 |
| 17.6 |
| 33.4 |
| 0.0 |
| 39.2 |
| 40.1 |
| (13.2) |
| 51.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 16.5 |
| 0.4 |
| 1.1 |
| - |
| - |
| - |
| - |
| 78.3 |
| 17.6 |
| 33.4 |
| 0.0 |
| 39.2 |
| 40.1 |
| (13.2) |
| (79.9) |
| (78.8) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |