| (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 | Q4 FY 22 | Q2 FY 22 | Q4 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 13.5 | - | 23.7 | 24.3 | 39.2 | - | 20.2 | 20.9 | 21.4 | - | 21.2 | 35.5 | - | - | - | - |
| Restricted Cash | 16.6 | - | - | - | 41.8 | - | 23.0 | 23.7 | - | - | 24.0 | 2.7 | - | 2.8 | - | - |
| Short Term Investments | 21.9 | 21.6 | 21.6 | 21.4 | 21.2 | 21.0 | 21.8 | 20.9 | - | 21.6 | - | 21.0 | 26.5 | - | - | - |
| Cash And Short Term Investments | 35.3 | - | 45.3 | 45.7 | 60.5 | - | 42.0 | 41.8 | 21.4 | - | 21.2 | 56.4 | - | - | - | |
| Receivables | ||||||||||||||||
| Accounts Receivable | 46.1 | 59.8 | 75.3 | 97.6 | 83.7 | 75.6 | 77.1 | 76.6 | - | 56.0 | - | 74.6 | 85.6 | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 49.4 | 48.8 | 47.8 | 47.3 | 46.7 | 46.5 | - | - | - | - | - | 28.4 | 29.8 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 46.9 | 41.4 | 66.0 | 76.5 | 66.9 | 56.8 | 55.0 | 52.1 | - | 26.6 | - | - | - | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | 1.4 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | 1.4 | 1.4 | 87.5 | 83.1 | 84.4 | 83.6 | 83.4 | - | - | 83.0 | - | - | - | - | - | - |
| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 26.9 | 30.9 | 21.2 | 34.5 | - |
| Restricted Cash | 29.5 | 33.6 | 23.9 | 37.3 | - |
| Short Term Investments | 21.0 | 21.6 | 26.5 | - | - |
| Cash And Short Term Investments | 47.9 | 52.5 | 47.7 | 34.5 | - |
| Receivables | |||||
| Accounts Receivable | 75.6 | 56.0 | 85.6 | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 70.2 | 64.0 | 9.3 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 46.5 | 37.4 | 29.8 | - | - |
| Accumulated Depreciation | 18.8 | 14.9 | 11.3 | - | - |
| Property,Plant & Equipment Net | 27.7 | ||||
| Current Liabilities | |||||
| Accounts Payable | 56.8 | 26.6 | - | - | - |
| Short Term Debt | 83.6 | 83.0 | 74.7 | - | - |
| Deferred Revenue Current | 2.4 | 3.1 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.5 | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (195.4) | (126.7) | |||
| Supplementary Data | |||||
| Total Debt | 83.6 | 83.0 | 74.7 | - | - |
| Net debt | 35.7 | 30.6 | 26.9 | - | - |
| Working Capital | 39.5 | 50.8 | |||
| - |
| - |
| Prepaid Expenses | 108.4 | 74.1 | 96.6 | 77.4 | 80.4 | 70.2 | 74.6 | 69.6 | - | 64.0 | - | 43.6 | 9.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | 19.4 | - | 12.0 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 192.9 | 183.3 | 220.0 | 223.4 | 227.2 | 196.3 | 196.5 | 190.8 | - | 175.2 | - | 177.3 | 145.4 | - | - | - |
| - |
| - |
| Accumulated Depreciation | 26.0 | 24.6 | 23.1 | 21.7 | 20.2 | 18.8 | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 23.5 | 24.2 | 24.8 | 25.6 | 26.5 | 27.7 | - | - | - | - | - | 15.0 | 18.5 | - | - | - |
| Long Term Investments | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | 0.3 | - | 0.3 | 0.3 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.4 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.1 | 2.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.8 | 1.0 | - | 1.3 | - | 1.5 | 0.3 | - | - | - |
| Deferred Tax Assets | 11.8 | 11.9 | 11.4 | 11.3 | 10.7 | 10.5 | 12.9 | 12.5 | - | 12.0 | - | 12.6 | 13.1 | - | - | - |
| Other Non-Current Assets | 3.8 | 30.8 | 17.3 | 16.7 | 11.5 | 11.5 | 21.7 | 19.4 | - | 12.0 | - | 17.3 | 14.4 | - | - | - |
| Total Non-Current Assets | 66.1 | 69.9 | 53.9 | 54.2 | 49.5 | 50.5 | 55.6 | 53.1 | - | 48.0 | - | 46.7 | 46.6 | - | - | - |
| Total Assets | 259.0 | 253.2 | 274.0 | 277.5 | 276.7 | 246.7 | 252.1 | 243.9 | - | 223.2 | - | 224.0 | 192.0 | - | - | - |
| - |
| Short Term Debt | 0.0 | 0.1 | 87.5 | 83.1 | 84.4 | 83.6 | 83.4 | - | - | 83.0 | - | - | - | - | - | - |
| Deferred Revenue Current | 6.1 | 5.7 | 2.3 | 2.1 | 3.5 | 2.4 | 2.4 | 2.0 | - | 3.1 | - | 3.9 | 3.6 | - | - | - |
| Operating Lease Liabilities Current | 0.8 | 0.8 | 0.1 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | - | 0.7 | - | 0.6 | 0.3 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | 6.3 | 6.2 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 150.5 | 147.3 | 172.4 | 177.1 | 168.2 | 156.8 | 152.5 | 144.7 | - | 124.4 | - | 126.0 | 155.2 | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | - | 0.5 | - | 0.8 | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | 17.9 | 22.8 | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 15.3 | 15.3 | 12.8 | 14.3 | 18.9 | 23.7 | 24.4 | 29.8 | - | 30.9 | - | 44.2 | - | - | - | - |
| Total Liabilities | 165.8 | 162.5 | 185.2 | 191.4 | 187.1 | 180.5 | 176.9 | 174.5 | - | 155.2 | - | 170.1 | 155.2 | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (198.6) | (199.3) | (202.9) | (202.8) | (198.8) | (195.4) | (191.5) | (189.3) | - | (126.7) | - | (103.2) | (99.6) | - | - | - |
| Accumulated Other Comprehensive Income | (1.2) | (1.1) | (1.4) | (1.5) | (3.0) | (1.4) | (1.3) | (1.3) | - | (1.4) | - | (1.6) | (1.5) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 60.0 | 58.1 | 59.6 | 56.8 | 54.8 | 54.3 | 57.5 | 53.8 | - | 51.9 | - | 44.6 | 42.1 | - | - | - |
| Total Stockholders Equity | 33.2 | 32.6 | 29.1 | 29.4 | 34.8 | 11.9 | 17.7 | 15.6 | 62.5 | 16.1 | 53.4 | 9.3 | (5.3) | 54.1 | 26.5 | 49.5 |
| Total Equity | 93.1 | 90.7 | 88.8 | 86.1 | 89.6 | 66.2 | 75.2 | 69.4 | 62.5 | 68.0 | 53.4 | 53.9 | 36.8 | 54.1 | 26.5 | 49.5 |
| Net debt | (33.9) | - | 42.2 | 37.4 | 23.9 | - | 41.3 | - | - | - | - | - | - | - | - | - |
| Working Capital | 42.3 | 36.0 | 47.6 | 46.3 | 59.0 | 39.5 | 44.0 | 46.2 | - | 50.8 | - | 51.3 | (9.8) | - | - | - |
| Book Value | 33.2 | 32.6 | 29.1 | 29.4 | 34.8 | 11.9 | 17.7 | 15.6 | 62.5 | 16.1 | 53.4 | 9.3 | (5.3) | 54.1 | 26.5 | 49.5 |
| Tangible Book Value | 32.8 | 32.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 196.3 | 175.2 | 145.4 | - | - |
| 22.5 |
| 18.5 |
| - |
| - |
| Long Term Investments | 0.3 | 0.3 | 0.3 | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.6 | 1.3 | 0.3 | - | - |
| Deferred Tax Assets | 10.5 | 12.0 | 13.1 | - | - |
| Other Non-Current Assets | 11.5 | 12.0 | 14.4 | - | - |
| Total Non-Current Assets | 50.5 | 48.0 | 46.6 | - | - |
| Total Assets | 246.7 | 223.2 | 192.0 | - | - |
| 3.6 |
| - |
| - |
| Operating Lease Liabilities Current | 0.5 | 0.7 | 0.3 | - | - |
| Accrued Expenses | - | 0.4 | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 156.8 | 124.4 | 155.2 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 23.7 | 30.9 | - | - | - |
| Total Liabilities | 180.5 | 155.2 | 155.2 | - | - |
| (99.6) |
| - |
| - |
| Accumulated Other Comprehensive Income | (1.4) | (1.4) | (1.5) | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 54.3 | 51.9 | 42.1 | - | - |
| Total Stockholders Equity | 11.9 | 16.1 | (5.3) | 26.5 | 49.5 |
| Total Equity | 66.2 | 68.0 | 36.8 | 26.5 | 49.5 |
| (9.8) |
| - |
| - |
| Book Value | 11.9 | 16.1 | (5.3) | 26.5 | 49.5 |
| Tangible Book Value | - | - | - | - | - |