| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 52.7 | 72.2 | 49.2 | 57.9 | 63.3 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 52.7 | 72.2 | 49.2 | 57.9 | 63.3 | - |
| Receivables | ||||||
| Accounts Receivable | 167.8 | 179.3 | 194.9 | 135.7 | - | - |
| Current Assets | ||||||
| Inventory | 2.6 | 4.5 | 5.5 | 9.8 | - | - |
| Prepaid Expenses | - | - | - | 0.2 | 0.4 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 397.8 | 387.7 | 383.4 | 373.3 | - | - |
| Accumulated Depreciation | 290.5 | 271.4 | 281.3 | 259.2 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 224.9 | 191.7 | 162.5 | 126.4 | - | - |
| Short Term Debt | 53.7 | 44.5 | 48.5 | 46.3 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 204.0 | 255.6 | 251.9 | 227.3 | - | - |
| Operating Lease Liabilities Non-Current | 5.8 | 5.9 | 3.5 | 4.7 | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 293.2 | 292.2 | 270.3 | - | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 257.7 | 300.2 | 300.4 | 273.6 | - | - |
| Net debt | 205.0 | 228.0 | 251.2 | 215.7 | - | - |
| Working Capital | ||||||
| (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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 20.5 | 52.7 | 40.5 | 46.5 | - | 72.2 | 91.4 | 52.4 | 31.2 | 49.2 | 32.2 | 39.1 | 28.9 | 57.9 | 0.4 | 0.5 | 0.9 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 14.6 | 14.1 | - | - | - | 47.9 | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 20.5 | 52.7 | 40.5 | 46.5 | - | 72.2 | 91.4 | 52.4 | 31.2 | 49.2 | 32.2 | 39.1 | 28.9 | 57.9 | 0.4 | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 152.4 | 167.8 | 195.1 | 158.1 | 179.3 | 179.3 | 193.1 | 244.2 | 217.2 | 194.9 | 199.0 | 183.4 | 178.7 | 135.7 | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 128.6 | 224.9 | 233.9 | 221.8 | - | 191.7 | 164.9 | 248.7 | 202.4 | 162.5 | 137.3 | 133.7 | 166.2 | 126.4 | - | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | 174.7 | 204.0 | 216.4 | 229.7 | - | 255.6 | 275.2 | 173.2 | 255.6 | 251.9 | 261.2 | 233.2 | 242.7 | 227.3 | - | |||||
| 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 | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | 230.8 | 257.7 | 267.8 | 278.6 | - | 300.2 | 318.3 | 307.8 | 302.0 | 300.4 | 309.1 | 284.5 | 295.4 | 273.6 | - | - | ||||
| 30.3 |
| 19.3 |
| 20.1 |
| 24.0 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 734.0 | 881.7 | 942.5 | 867.3 | 1.5 | - |
| Property,Plant & Equipment Net | 107.3 | 116.3 | 102.2 | 114.1 | - | - |
| Long Term Investments | 2.6 | 2.7 | 3.2 | 3.3 | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | - | - |
| Intangible Assets | 1.2 | 1.2 | 1.7 | 2.2 | - | - |
| Operating Lease Right Of Use Assets | 10.5 | 14.9 | 12.5 | 16.9 | - | - |
| Deferred Tax Assets | 0.0 | 54.5 | 11.5 | - | - | - |
| Other Non-Current Assets | 0.2 | 1.5 | 1.7 | 3.7 | - | - |
| Total Non-Current Assets | 255.3 | 322.0 | 258.5 | 258.0 | - | - |
| Total Assets | 989.3 | 1,203.6 | 1,201.1 | 1,125.3 | 281.7 | - |
| 252.5 |
| 249.7 |
| 193.4 |
| 131.6 |
| - |
| - |
| Operating Lease Liabilities Current | 4.7 | 9.0 | 8.9 | 11.8 | - | - |
| Accrued Expenses | 80.0 | 91.5 | 124.7 | 121.6 | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 655.0 | 621.1 | 584.0 | 476.1 | 0.1 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 3.0 | 0.3 | 2.5 | 3.4 | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 143.9 | 40.8 | 47.7 | 1.4 | - | - |
| Total Non-Current Liabilities | 466.8 | 407.1 | 356.5 | 289.3 | - | - |
| Total Liabilities | 1,121.8 | 1,028.2 | 940.5 | 765.4 | 9.7 | - |
| (431.2) |
| (124.6) |
| (19.3) |
| (9.3) |
| (8.2) |
| - |
| Accumulated Other Comprehensive Income | (3.0) | (3.9) | (1.5) | (2.6) | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 8.4 | 11.8 | 10.9 | 10.4 | - | - |
| Total Stockholders Equity | (140.9) | 163.7 | 249.6 | 349.4 | (8.2) | 262.6 |
| Total Equity | (132.5) | 175.4 | 260.6 | 316.8 | 259.3 | 262.6 |
| 79.0 |
| 260.5 |
| 358.6 |
| 391.2 |
| 1.4 |
| - |
| Book Value | (140.9) | 163.7 | 249.6 | 349.4 | (8.2) | 262.6 |
| Tangible Book Value | (143.6) | 161.0 | 246.4 | 345.7 | - | - |
| 63.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.9 |
| 63.3 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.3 | 0.4 | 0.4 | - | - |
| Other Current Assets | 26.8 | 30.3 | 28.2 | 29.7 | - | 19.3 | 19.2 | 16.9 | 14.6 | 20.1 | 22.6 | 28.3 | 24.1 | 24.0 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 678.5 | 734.0 | 869.7 | 867.2 | - | 881.7 | 883.9 | 980.6 | 967.1 | 942.5 | 908.9 | 899.5 | 915.6 | 867.3 | 0.7 | 0.8 | 1.2 | 1.5 | 0.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 101.3 | 107.3 | 112.2 | 108.4 | - | 116.3 | 114.0 | 111.0 | 102.8 | 102.2 | 100.6 | 102.3 | 108.9 | 114.1 | - | - | - | - | - | - |
| Long Term Investments | 2.4 | 2.6 | 2.6 | 2.6 | - | 2.7 | 3.1 | 3.1 | 3.1 | 3.2 | 3.2 | - | - | 3.3 | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.5 | 1.5 | 1.5 | 1.5 | - | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | 1.5 | - | - | - | - | - | - |
| Intangible Assets | 1.2 | 1.2 | 1.2 | 1.2 | - | 1.2 | 1.4 | 1.5 | 1.6 | 1.7 | 1.8 | 2.0 | 2.1 | 2.2 | 5.0 | 5.0 | 5.0 | - | - | - |
| Operating Lease Right Of Use Assets | 10.0 | 10.5 | 9.9 | 10.1 | - | 14.9 | 13.6 | 10.6 | 10.5 | 12.5 | 12.9 | 16.6 | 18.7 | 16.9 | - | - | - | - | - | - |
| Deferred Tax Assets | 0.0 | 0.0 | 0.1 | 57.4 | - | 54.5 | 39.3 | 26.9 | 11.9 | 11.5 | 21.6 | 21.5 | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.2 | 0.2 | 1.7 | 1.7 | - | 1.5 | 1.7 | 1.7 | 1.7 | 1.7 | 3.2 | 3.3 | 3.4 | 3.7 | - | - | - | - | - | - |
| Total Non-Current Assets | 249.5 | 255.3 | 266.4 | 318.1 | - | 322.0 | 302.9 | 282.8 | 260.4 | 258.5 | 271.0 | 272.0 | 257.3 | 258.0 | - | - | - | - | - | - |
| Total Assets | 928.1 | 989.3 | 1,136.1 | 1,185.3 | - | 1,203.6 | 1,186.8 | 1,263.4 | 1,227.4 | 1,201.1 | 1,180.0 | 1,171.5 | 1,172.9 | 1,125.3 | 282.2 | 281.3 | 281.5 | 281.7 | 0.1 | - |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 56.1 | 53.7 | 51.4 | 48.9 | - | 44.5 | 43.1 | 134.5 | 46.4 | 48.5 | 47.8 | 51.3 | 52.7 | 46.3 | - | - | - | - | - | - |
| Deferred Revenue Current | 226.7 | 252.5 | 268.2 | 250.9 | - | 249.7 | 243.5 | 225.2 | 185.2 | 193.4 | 184.6 | 197.3 | 138.8 | 131.6 | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 6.7 | 6.8 | 6.3 | 5.9 | - | 10.1 | - | - | - | - | 13.9 | - | - | 16.6 | - | - | - | - | - | - |
| Accrued Expenses | 77.7 | 80.0 | 76.8 | 75.5 | - | 91.5 | 101.9 | 109.8 | 117.7 | 124.7 | 125.2 | 131.0 | 114.2 | 121.6 | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 527.4 | 655.0 | 672.0 | 636.7 | - | 621.1 | 598.2 | 770.2 | 606.3 | 584.0 | 548.0 | 567.4 | 523.4 | 476.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 15.2 | 16.4 | 16.8 | 10.0 | - | 10.8 | - | - | - | - | 5.3 | - | - | 10.0 | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.0 | 3.0 | 3.1 | 3.1 | - | 0.3 | 2.0 | 2.0 | 2.3 | 2.5 | 2.9 | 3.0 | 2.9 | 3.4 | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 40.6 | 40.7 | 40.8 | 40.8 | - | 40.8 | 47.8 | 47.7 | 47.7 | 47.7 | 96.3 | 96.6 | 120.0 | 48.6 | - | - | - | - | - | - |
| Total Non-Current Liabilities | 561.3 | 466.8 | 376.7 | 383.1 | - | 407.1 | 430.6 | 277.6 | 360.2 | 356.5 | 365.8 | 341.3 | 376.1 | 289.3 | - | - | - | - | - | - |
| Total Liabilities | 1,088.7 | 1,121.8 | 1,048.6 | 1,019.8 | - | 1,028.2 | 1,028.8 | 1,047.9 | 966.4 | 940.5 | 913.8 | 908.6 | 899.5 | 765.4 | 9.8 | 9.8 | 9.7 | 9.7 | 0.1 | - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Additional Paid In Capital | 293.7 | 293.2 | 292.9 | 292.7 | - | 292.2 | 271.8 | 271.4 | 270.8 | 270.3 | 269.9 | 269.4 | 269.4 | - | - | - | - | - | 0.0 | - |
| Retained Earnings | (459.5) | (431.2) | (214.7) | (139.5) | - | (124.6) | (120.5) | (65.7) | (19.7) | (19.3) | (13.7) | (17.5) | (4.7) | - | (9.0) | (8.8) | (8.4) | (8.2) | (0.0) | - |
| Accumulated Other Comprehensive Income | (3.2) | (3.0) | (3.2) | (2.2) | - | (3.9) | (2.3) | (2.4) | (1.8) | (1.5) | (2.6) | (0.9) | (2.1) | (2.6) | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 8.3 | 8.4 | 12.5 | 14.4 | - | 11.8 | 9.0 | 12.3 | 11.7 | 10.9 | 12.5 | 11.8 | 10.7 | 10.4 | - | - | - | - | - | - |
| Total Stockholders Equity | (168.9) | (140.9) | 75.0 | 151.1 | - | 163.7 | 149.1 | 203.3 | 249.3 | 249.6 | 253.7 | 251.0 | 273.4 | 349.4 | (9.0) | (8.8) | (8.4) | (8.2) | 0.0 | 262.6 |
| Total Equity | (160.6) | (132.5) | 87.4 | 165.5 | - | 175.4 | 158.0 | 215.6 | 261.0 | 260.6 | 266.2 | 262.9 | 273.4 | 359.9 | 297.3 | 266.2 | 243.2 | 302.4 | 0.0 | 262.6 |
| - |
| - |
| - |
| - |
| Net debt | 210.2 | 205.0 | 227.3 | 232.1 | - | 228.0 | 226.9 | 255.4 | 270.8 | 251.2 | 276.9 | 245.4 | 266.5 | 215.7 | - | - | - | - | - | - |
| Working Capital | 151.1 | 79.0 | 197.7 | 230.5 | - | 260.5 | 285.7 | 210.3 | 360.8 | 358.6 | 360.9 | 332.1 | 392.2 | 391.2 | 0.5 | 0.7 | 1.2 | 1.4 | (0.1) | - |
| Book Value | (168.9) | (140.9) | 75.0 | 151.1 | - | 163.7 | 149.1 | 203.3 | 249.3 | 249.6 | 253.7 | 251.0 | 273.4 | 349.4 | (9.0) | (8.8) | (8.4) | (8.2) | 0.0 | 262.6 |
| Tangible Book Value | (171.7) | (143.6) | 72.3 | 148.4 | - | 161.0 | 146.1 | 200.2 | 246.2 | 246.4 | 250.3 | 247.5 | 269.8 | 345.7 | (14.0) | (13.8) | (13.4) | - | - | - |