| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 25.9 | 21.4 | 18.1 | 14.9 | 17.8 | 9.2 | - |
| Restricted Cash | 5.4 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.9 | 21.4 | 18.1 | 14.9 | 17.8 | 9.2 | - |
| Receivables | |||||||
| Accounts Receivable | 40.8 | 37.8 | 33.2 | 31.3 | 25.2 | 15.8 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | 1.0 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 455.7 | 388.1 | 330.8 | 311.5 | 269.9 | 211.5 | - |
| Operating Lease Liabilities Non-Current | 7.4 | 5.7 | 6.7 | 7.1 | - | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 346.9 | 344.1 | 341.4 | 338.5 | 335.4 | 110.5 | |
| Supplementary Data | |||||||
| Total Debt | 455.7 | 388.1 | 330.8 | 311.5 | 269.9 | 212.5 | - |
| Net debt | 429.8 | 366.7 | 312.7 | 296.6 | 252.0 | 203.3 | - |
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 25.9 | 20.6 | 27.9 | 14.9 | 21.4 | 17.8 | 21.1 | 16.4 | 18.1 | 19.5 | 20.6 | 12.3 | 14.9 | 17.0 | 18.8 | ||||||||
| Other Current Assets | 9.4 | 4.9 | 6.3 | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 92.5 | 79.3 | 70.9 | 66.8 | 59.4 | 39.3 | - |
| - |
| Property,Plant & Equipment Net | 0.7 | 0.4 | 0.6 | 0.6 | 0.3 | 0.3 | - |
| Long Term Investments | - | - | - | - | 3.9 | 1.6 | - |
| Equity Method Investments | 2.8 | 1.1 | 1.5 | 2.3 | 3.9 | - | - |
| Goodwill | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | - |
| Intangible Assets | 788.7 | 719.7 | 640.2 | 617.4 | 571.4 | 391.1 | 284.4 |
| Operating Lease Right Of Use Assets | 7.9 | 5.9 | 7.0 | 7.4 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.5 | 1.4 | 1.1 | 1.1 | 0.6 | 0.8 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 949.7 | 865.1 | 783.5 | 754.1 | 684.3 | 461.9 | 395.8 |
| Deferred Revenue Current | 2.5 | 1.9 | 1.2 | 2.2 | 1.1 | 1.3 | 0.5 |
| Operating Lease Liabilities Current | 1.2 | 1.0 | 1.0 | 0.7 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | 3.4 | 8.0 | 7.3 | 10.6 | 12.3 | 2.6 | - |
| Total Current Liabilities | 65.5 | 65.8 | 60.4 | 54.5 | 41.1 | 25.4 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 41.8 | 38.2 | 30.5 | 30.5 | 24.9 | 19.3 | 16.4 |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.6 | 0.6 | 0.8 | 1.0 | 6.7 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 571.1 | 498.9 | 429.0 | 404.4 | 336.8 | 267.5 | 225.3 |
| - |
| Retained Earnings | 31.5 | 23.1 | 15.4 | 14.8 | 12.2 | (0.9) | (10.1) |
| Accumulated Other Comprehensive Income | (0.7) | (2.4) | (3.8) | (4.9) | (1.2) | 2.1 | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 0.8 | 1.3 | 1.5 | 1.3 | 1.1 | 1.0 | - |
| Total Stockholders Equity | 377.7 | 364.9 | 353.0 | 348.4 | 346.4 | 193.4 | 169.6 |
| Total Equity | 378.6 | 366.2 | 354.5 | 349.7 | 347.5 | 194.4 | 170.5 |
| Working Capital | 27.0 | 13.4 | 10.5 | 12.3 | 18.4 | 13.9 | - |
| Book Value | 377.7 | 364.9 | 353.0 | 348.4 | 346.4 | 193.4 | 169.6 |
| Tangible Book Value | (411.4) | (355.2) | (287.6) | (269.4) | (225.4) | (198.2) | (114.8) |
| 12.6 |
| 17.8 |
| 9.2 |
| 0.7 |
| - |
| - |
| - |
| - |
| Restricted Cash | 5.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.9 | 20.6 | 27.9 | 14.9 | 21.4 | 17.8 | 21.1 | 16.4 | 18.1 | 19.5 | 20.6 | 12.3 | 14.9 | 17.0 | 18.8 | 12.6 | 17.8 | 9.2 | 0.7 | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 40.8 | 37.1 | 35.9 | 34.7 | 37.8 | 34.7 | 36.2 | 32.1 | 33.2 | 30.6 | 29.3 | 32.0 | 31.3 | 26.8 | 26.4 | 25.6 | 25.2 | 15.8 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | |||||
| Other Current Assets | 9.4 | 4.9 | 5.1 | 5.0 | 4.9 | 7.9 | - | - | 6.3 | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 92.5 | 77.8 | 83.8 | 69.5 | 79.3 | 74.0 | 77.0 | 67.5 | 70.9 | 70.6 | 69.1 | 61.3 | 66.8 | 64.1 | 65.1 | 56.2 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Property,Plant & Equipment Net | 0.7 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | 2.8 | 2.6 | 2.6 | 2.6 | 1.1 | 0.6 | 1.6 | 1.4 | 1.5 | 1.6 | 2.3 | 2.3 | 2.3 | 2.3 | 2.1 | 3.7 | 3.9 | ||||||
| Goodwill | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - | ||||
| Intangible Assets | 788.7 | 797.2 | 752.5 | 721.8 | 719.7 | 693.4 | 637.4 | 634.7 | 640.2 | 644.5 | 635.6 | 628.2 | 617.4 | 587.8 | 559.0 | 564.4 | 571.4 | ||||||
| Operating Lease Right Of Use Assets | 7.9 | 7.3 | 6.7 | 5.7 | 5.9 | 6.2 | 6.5 | 6.7 | 7.0 | 7.2 | 6.9 | 7.1 | 7.4 | 7.6 | 2.0 | 2.0 | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 1.5 | 1.7 | 1.6 | 1.5 | 1.4 | 1.7 | 1.7 | 1.4 | 1.1 | 1.3 | 1.3 | 1.1 | 1.1 | 1.2 | 0.8 | 0.7 | 0.6 | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 949.7 | 941.9 | 903.5 | 857.0 | 865.1 | 832.4 | 778.2 | 768.2 | 783.5 | 787.3 | 781.5 | 767.3 | 754.1 | 720.3 | 686.5 | 683.3 | 684.3 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.0 | |||||
| Deferred Revenue Current | 2.5 | 4.1 | 5.0 | 2.7 | 1.9 | 2.4 | 2.8 | 1.1 | 1.2 | 1.9 | 2.5 | 1.5 | 2.2 | 2.7 | 3.6 | 0.7 | 1.1 | ||||||
| Operating Lease Liabilities Current | 1.2 | - | - | - | - | - | - | - | - | - | - | - | - | 7.3 | 1.5 | 1.4 | |||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Current Liabilities | 3.4 | 6.2 | 3.3 | 3.9 | 8.0 | 10.3 | 3.0 | 6.4 | 7.3 | 8.1 | 9.9 | 11.4 | 10.6 | 3.7 | 3.7 | 3.4 | 12.3 | ||||||
| Total Current Liabilities | 65.5 | 65.6 | 61.9 | 53.7 | 65.8 | 61.7 | 56.0 | 52.7 | 60.4 | 56.2 | 60.7 | 51.5 | 54.5 | 47.1 | 39.0 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 455.7 | 452.3 | 421.8 | 387.4 | 388.1 | 371.8 | 324.5 | 324.1 | 330.8 | 342.5 | 332.1 | 325.8 | 311.5 | 292.2 | 278.0 | 277.4 | 269.9 | 211.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.4 | 7.2 | 6.6 | 5.5 | 5.7 | 5.9 | 6.1 | 6.4 | 6.7 | 7.0 | 6.6 | 6.8 | 7.1 | - | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | 41.8 | 40.9 | 39.8 | 39.1 | 38.2 | 31.5 | 30.5 | 30.0 | 30.5 | 29.9 | 30.3 | 30.7 | 30.5 | 28.1 | 23.6 | 24.0 | 24.9 | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.6 | 0.8 | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 571.1 | 567.1 | 531.4 | 486.9 | 498.9 | 471.6 | 419.0 | 413.7 | 429.0 | 436.1 | 430.3 | 415.6 | 404.4 | 375.4 | 342.9 | 340.0 | |||||||
| 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 | 346.9 | 346.1 | 345.6 | 344.6 | 344.1 | 343.4 | 342.7 | 341.7 | 341.4 | 340.7 | 340.1 | 339.1 | 338.5 | 337.6 | 337.0 | 336.2 | 335.4 | ||||||
| Retained Earnings | 31.5 | 27.0 | 24.8 | 22.6 | 23.1 | 20.5 | 15.2 | 15.1 | 15.4 | 12.6 | 15.6 | 15.0 | 14.8 | 12.4 | 16.8 | 12.3 | 12.2 | ||||||
| Accumulated Other Comprehensive Income | (0.7) | 0.5 | 0.5 | 1.6 | (2.4) | (4.4) | (0.0) | (3.8) | (3.8) | (3.5) | (5.9) | (3.7) | (4.9) | (6.5) | (11.1) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 0.8 | 1.2 | 1.2 | 1.2 | 1.3 | 1.3 | 1.4 | 1.4 | 1.5 | 1.4 | 1.3 | 1.2 | 1.3 | 1.3 | 0.9 | 1.0 | 1.1 | 1.0 | |||||
| Total Stockholders Equity | 377.7 | 373.6 | 370.9 | 368.9 | 364.9 | 359.5 | 357.9 | 353.0 | 353.0 | 349.8 | 349.8 | 350.5 | 348.4 | 343.6 | 342.7 | 342.3 | 346.4 | ||||||
| Total Equity | 378.6 | 374.8 | 372.1 | 370.1 | 366.2 | 360.8 | 359.3 | 354.4 | 354.5 | 351.3 | 351.1 | 351.7 | 349.7 | 344.9 | 343.6 | 343.3 | 347.5 | 194.4 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 455.7 | 452.3 | 421.8 | 387.4 | 388.1 | 371.8 | 324.5 | 324.1 | 330.8 | 342.5 | 332.1 | 325.8 | 311.5 | 292.2 | 278.0 | 277.4 | 269.9 | 212.5 | - | - | - | - | - |
| Net debt | 429.8 | 431.7 | 393.9 | 372.5 | 366.7 | 354.0 | 303.4 | 307.8 | 312.7 | 322.9 | 311.6 | 313.6 | 296.6 | 275.1 | 259.2 | 264.9 | 252.0 | 203.3 | |||||
| Working Capital | 27.0 | 12.2 | 21.8 | 15.8 | 13.4 | 12.3 | 21.0 | 14.8 | 10.5 | 14.4 | 8.5 | 9.7 | 12.3 | 17.0 | 26.1 | 20.0 | 18.4 | 13.9 | |||||
| Book Value | 377.7 | 373.6 | 370.9 | 368.9 | 364.9 | 359.5 | 357.9 | 353.0 | 353.0 | 349.8 | 349.8 | 350.5 | 348.4 | 343.6 | 342.7 | 342.3 | 346.4 | 195.0 | |||||
| Tangible Book Value | (411.4) | (423.6) | (381.5) | (352.9) | (354.8) | (333.9) | (279.5) | (281.7) | (287.2) | (294.7) | (285.8) | (277.7) | (269.0) | (244.3) | (216.3) | (222.1) | (225.0) | ||||||
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 59.4 |
| 39.3 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 393.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 463.9 |
| 116.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.9 |
| 2.3 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| 36.2 |
| 41.1 |
| 25.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 6.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 336.8 |
| 268.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| 110.5 |
| 5.1 |
| - |
| - |
| - |
| - |
| 0.8 |
| (0.1) |
| - |
| - |
| - |
| - |
| (6.2) |
| (1.2) |
| 2.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 195.0 |
| 5.0 |
| 182.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| 189.3 |
| 182.9 |
| 180.1 |
| 171.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| - |
| - |
| - |
| - |
| 5.0 |
| 182.9 |
| 0.0 |
| 0.0 |
| 0.0 |
| (198.7) |
| - |
| - |
| - |
| - |
| - |