| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 28.2 | 67.5 | 30.5 | 20.0 | 40.9 | 11.8 | 18.7 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.2 | 67.5 | 30.5 | 20.0 | 40.9 | 11.8 | 18.7 | - |
| Receivables | ||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 15.4 | 10.4 | 6.1 | 5.0 | 1.5 | 1.3 | - | - |
| Accumulated Depreciation | 5.3 | 3.6 | 2.8 | 2.2 | 0.5 | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 373.2 | 319.8 | 289.8 | 289.2 | 212.5 | 290.1 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | 0.1 | - | - |
| Additional Paid In Capital | 665.8 | 637.8 | 636.1 | 628.8 | 650.4 | 324.3 | ||
| Supplementary Data | ||||||||
| Total Debt | 373.2 | 319.8 | 289.8 | 289.2 | 212.5 | 290.1 | - | - |
| Net debt | 345.1 | 252.3 | 259.4 | 269.2 | 171.6 | 278.3 | ||
| (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 | 29.0 | 28.2 | 40.0 | 33.4 | 74.4 | 67.5 | 61.5 | 31.2 | 29.0 | 30.5 | 20.0 | 23.4 | 25.1 | 20.0 | 19.4 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - | - | - | - |
| 0.2 |
| - |
| - |
| Property,Plant & Equipment Net | 10.2 | 6.8 | 3.3 | 2.9 | 1.0 | 1.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 559.0 | 506.0 | 506.0 | 506.6 | 418.7 | 370.0 | 97.3 | - |
| Intangible Assets | 107.3 | 97.6 | 123.2 | 151.8 | 128.8 | 143.7 | - | - |
| Operating Lease Right Of Use Assets | 23.2 | 17.5 | 17.1 | 15.9 | 14.8 | 6.5 | - | - |
| Deferred Tax Assets | 26.4 | 33.5 | 37.5 | 41.3 | 45.2 | 37.6 | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 928.3 | 869.3 | 834.1 | 826.4 | 676.2 | 582.4 | - | - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - |
| Accrued Expenses | 20.5 | 69.5 | 45.1 | 18.9 | 6.5 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 7.9 | 0.0 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 524.8 | 482.4 | 408.9 | 392.5 | 281.1 | 324.1 | - | - |
| - |
| - |
| Retained Earnings | (194.8) | (214.3) | (233.0) | (225.9) | (255.1) | (264.3) | - | - |
| Accumulated Other Comprehensive Income | 4.3 | 0.0 | - | - | - | - | - | - |
| Treasury Stock | 124.1 | 76.6 | 17.6 | 9.9 | 0.3 | 0.3 | - | - |
| Minority Interest | 52.1 | 39.9 | 39.6 | 40.7 | 0.0 | - | - | - |
| Total Stockholders Equity | 403.5 | 386.9 | 425.2 | 433.9 | 395.2 | 59.8 | 36.0 | 23.7 |
| Total Equity | 403.5 | 386.9 | 425.2 | 433.9 | 395.2 | 59.8 | 36.0 | 23.7 |
| - |
| - |
| Working Capital | - | - | - | - | - | - | - | - |
| Book Value | 403.5 | 386.9 | 425.2 | 433.9 | 395.2 | 59.8 | 36.0 | 23.7 |
| Tangible Book Value | (262.8) | (216.7) | (204.1) | (224.6) | (152.3) | (453.9) | (61.3) | - |
| 23.6 |
| 23.7 |
| 40.9 |
| 21.7 |
| 18.0 |
| 12.2 |
| 11.8 |
| - |
| 16.2 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 29.0 | 28.2 | 40.0 | 33.4 | 74.4 | 67.5 | 61.5 | 31.2 | 29.0 | 30.5 | 20.0 | 23.4 | 25.1 | 20.0 | 19.4 | 23.6 | 23.7 | 40.9 | 21.7 | 18.0 | 12.2 | 11.8 | - | 16.2 | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15.8 | 15.4 | 14.4 | 13.7 | 11.6 | 10.4 | 9.5 | 7.3 | 6.3 | 6.1 | 6.0 | 5.8 | 5.5 | 5.0 | 3.1 | 2.8 | 1.7 | 1.5 | 1.4 | - | - | 1.3 | - | - | - | - | - |
| Accumulated Depreciation | 5.7 | 5.3 | 4.8 | 4.5 | 3.9 | 3.6 | 3.4 | 3.2 | 3.0 | 2.8 | 2.6 | 2.4 | 2.3 | 2.2 | 0.6 | 0.5 | 0.5 | ||||||||||
| Property,Plant & Equipment Net | 10.1 | 10.2 | 9.7 | 9.2 | 7.7 | 6.8 | 6.1 | 4.1 | 3.4 | 3.3 | 3.4 | 3.4 | 3.2 | 2.9 | 2.5 | 2.4 | 1.1 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 557.6 | 559.0 | 558.9 | 558.2 | 506.0 | 506.0 | 506.0 | 506.0 | 506.0 | 506.0 | 506.0 | 506.0 | 506.6 | 506.6 | 418.7 | 418.7 | 418.7 | 418.7 | |||||||||
| Intangible Assets | 101.1 | 107.3 | 113.4 | 119.5 | 92.3 | 97.6 | 103.9 | 110.3 | 116.8 | 123.2 | 130.5 | 137.9 | 144.6 | 151.8 | 110.4 | 116.5 | 122.6 | ||||||||||
| Operating Lease Right Of Use Assets | 22.3 | - | 24.6 | 25.3 | 21.1 | - | 18.2 | 18.9 | 19.6 | - | 17.4 | 17.9 | 18.7 | 15.9 | 13.1 | 13.6 | |||||||||||
| Deferred Tax Assets | 23.7 | 26.4 | 31.9 | 32.7 | 33.5 | 33.5 | 32.7 | 33.4 | 36.2 | 37.5 | 39.3 | 40.8 | 42.3 | 41.3 | 37.3 | 39.4 | 42.8 | ||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 909.7 | 928.3 | 936.0 | 932.2 | 877.4 | 869.3 | 857.0 | 823.2 | 832.8 | 834.1 | 814.8 | 819.7 | 834.6 | 826.4 | 648.3 | 654.9 | 655.5 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Accrued Expenses | 9.9 | 20.5 | 24.9 | 53.3 | 54.1 | 69.5 | 63.0 | 51.4 | 45.2 | 45.1 | 0.3 | 0.3 | 0.2 | 0.2 | 8.8 | - | - | 6.5 | |||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 375.0 | 373.2 | 393.4 | 373.0 | 373.2 | 319.8 | 319.4 | 300.6 | 314.0 | 289.8 | 261.9 | 271.7 | 283.9 | 289.2 | 170.8 | 187.9 | 187.7 | 212.5 | 315.5 | - | - | 290.1 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | 7.4 | 7.9 | 7.9 | 8.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 506.4 | 524.8 | 539.2 | 543.2 | 503.1 | 482.4 | 462.9 | 426.4 | 432.7 | 408.9 | 387.2 | 384.7 | 404.2 | 392.5 | 241.1 | 252.6 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | - | 0.1 | - | - | - | - | - |
| Additional Paid In Capital | 664.8 | 665.8 | 664.0 | 657.8 | 635.6 | 637.8 | 640.2 | 638.0 | 635.9 | 636.1 | 628.8 | 627.4 | 624.7 | 628.8 | 641.1 | 638.6 | 639.4 | ||||||||||
| Retained Earnings | (186.3) | (194.8) | (204.3) | (206.4) | (209.8) | (214.3) | (219.6) | (221.0) | (228.0) | (233.0) | (231.9) | (223.5) | (225.3) | (225.9) | (230.5) | (236.1) | (247.3) | ||||||||||
| Accumulated Other Comprehensive Income | 2.8 | 4.3 | 4.1 | 4.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | 130.1 | 124.1 | 119.1 | 117.9 | 91.6 | 76.6 | 66.3 | 60.1 | 47.6 | 17.6 | 9.9 | 9.9 | 9.9 | 9.9 | 3.4 | 0.3 | 0.3 | 0.3 | |||||||||
| Minority Interest | 52.1 | 52.1 | 52.0 | 51.3 | 39.9 | 39.9 | 39.6 | 39.9 | 39.6 | 39.6 | 40.5 | 41.0 | 40.8 | 40.7 | - | - | - | ||||||||||
| Total Stockholders Equity | 403.3 | 403.5 | 396.8 | 388.9 | 374.3 | 386.9 | 394.1 | 396.9 | 400.1 | 425.2 | 427.6 | 435.1 | 430.4 | 433.9 | 407.2 | 402.3 | 391.9 | ||||||||||
| Total Equity | 403.3 | 403.5 | 396.8 | 388.9 | 374.3 | 386.9 | 394.1 | 396.9 | 400.1 | 425.2 | 427.6 | 435.1 | 430.4 | 433.9 | 407.2 | 402.3 | 391.9 | 395.2 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 375.0 | 373.2 | 393.4 | 373.0 | 373.2 | 319.8 | 319.4 | 300.6 | 314.0 | 289.8 | 261.9 | 271.7 | 283.9 | 289.2 | 170.8 | 187.9 | 187.7 | 212.5 | 315.5 | - | - | 290.1 | - | - | - | - | - |
| Net debt | 346.0 | 345.1 | 353.4 | 339.6 | 298.8 | 252.3 | 258.0 | 269.4 | 285.0 | 259.4 | 241.9 | 248.4 | 258.8 | 269.2 | 151.4 | 164.3 | 164.0 | 171.6 | |||||||||
| Working Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Book Value | 403.3 | 403.5 | 396.8 | 388.9 | 374.3 | 386.9 | 394.1 | 396.9 | 400.1 | 425.2 | 427.6 | 435.1 | 430.4 | 433.9 | 407.2 | 402.3 | 391.9 | 395.2 | |||||||||
| Tangible Book Value | (255.4) | (262.8) | (275.5) | (288.7) | (224.1) | (216.7) | (215.8) | (219.5) | (222.7) | (204.1) | (209.0) | (208.8) | (220.8) | (224.6) | (121.9) | (132.9) | (149.4) | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 417.4 |
| - |
| - |
| 370.0 |
| - |
| - |
| - |
| - |
| - |
| 128.8 |
| 136.3 |
| - |
| - |
| 143.7 |
| - |
| - |
| - |
| - |
| - |
| 14.2 |
| 14.8 |
| 7.1 |
| - |
| - |
| 6.5 |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 35.5 |
| - |
| - |
| 37.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 676.2 |
| 644.2 |
| - |
| - |
| 582.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 263.6 |
| 281.1 |
| 376.0 |
| - |
| - |
| 324.1 |
| - |
| - |
| - |
| - |
| - |
| 650.4 |
| 325.8 |
| - |
| - |
| 324.3 |
| - |
| - |
| - |
| - |
| - |
| (255.1) |
| (256.5) |
| - |
| - |
| (264.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 395.2 |
| 69.1 |
| 65.0 |
| 62.5 |
| 59.8 |
| 39.4 |
| 39.3 |
| 38.0 |
| 36.0 |
| 23.7 |
| 69.1 |
| 65.0 |
| 62.5 |
| 59.8 |
| 39.4 |
| 39.3 |
| 38.0 |
| 36.0 |
| 23.7 |
| 293.9 |
| - |
| - |
| 278.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 69.1 |
| 65.0 |
| 62.5 |
| 59.8 |
| 39.4 |
| 39.3 |
| 38.0 |
| 36.0 |
| 23.7 |
| (152.3) |
| (484.6) |
| - |
| - |
| (453.9) |
| - |
| - |
| - |
| - |
| - |