| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 72.4 | 63.9 | 71.7 | 77.8 | 128.9 | 23.9 | - | - |
| Restricted Cash | 6.4 | 10.6 | 10.0 | 9.8 | 11.5 | 1.5 | - | - |
| Short Term Investments | - | - | - | - | 0.0 | 30.0 | - | - |
| Cash And Short Term Investments | 72.4 | 63.9 | 71.7 | 77.8 | 128.9 | 53.9 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 54.1 | 51.0 | 47.9 | 38.1 | 31.0 | 25.3 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.9 | 4.6 | 5.6 | 6.6 | 7.8 | 2.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 48.0 | 47.4 | 44.6 | 42.4 | 16.3 | 13.5 | - | - |
| Accumulated Depreciation | 25.9 | 21.5 | 16.0 | 10.6 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 13.9 | 12.4 | 8.4 | 7.1 | 11.3 | 4.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 34.5 | 32.8 | 35.3 | 40.1 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | 419.6 | 391.4 | 367.6 | 345.8 | 324.6 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 72.4 | 63.9 | 71.7 | 77.8 | 128.9 | 23.9 | - | - |
| Restricted Cash | 6.4 | 10.6 | 10.0 | 9.8 | 11.5 | 1.5 | - | - |
| Short Term Investments | - | - | - | - | 0.0 | 30.0 | - | - |
| Cash And Short Term Investments | 72.4 | 63.9 | 71.7 | 77.8 | 128.9 | 53.9 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 54.1 | 51.0 | 47.9 | 38.1 | 31.0 | 25.3 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 5.9 | 4.6 | 5.6 | 6.6 | 7.8 | 2.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 48.0 | 47.4 | 44.6 | 42.4 | 16.3 | 13.5 | - | - |
| Accumulated Depreciation | 25.9 | 21.5 | 16.0 | 10.6 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 13.9 | 12.4 | 8.4 | 7.1 | 11.3 | 4.3 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 34.5 | 32.8 | 35.3 | 40.1 | 0.0 | |||
| Common Equity | ||||||||
| Common Stock | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Additional Paid In Capital | 419.6 | 391.4 | 367.6 | 345.8 | 324.6 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | ||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 150.3 | 141.4 | 146.4 | 142.2 | 187.7 | 88.2 | - | - |
| 9.9 |
| 7.4 |
| - |
| - |
| Property,Plant & Equipment Net | 22.0 | 25.9 | 28.6 | 31.8 | 6.4 | 6.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 38.8 | 25.3 | 12.9 | 12.9 | 11.3 | 2.9 | - | - |
| Intangible Assets | 6.8 | 5.6 | 4.8 | 9.6 | 11.6 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 34.4 | 34.4 | 36.0 | 40.8 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.5 | 0.4 | 0.8 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 261.1 | 242.9 | 239.0 | 246.0 | 227.0 | 103.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 112.2 | 108.2 | 100.0 | 93.2 | 76.7 | 53.1 | - | - |
| Operating Lease Liabilities Current | 8.8 | 6.9 | 7.1 | 9.1 | 0.0 | - | - | - |
| Accrued Expenses | 41.3 | 29.3 | 23.3 | 28.0 | 28.2 | 13.0 | - | - |
| Other Current Liabilities | 0.9 | 1.8 | 1.9 | 2.1 | 1.4 | 0.7 | - | - |
| Total Current Liabilities | 196.6 | 177.2 | 184.2 | 180.9 | 134.1 | 108.4 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.2 | 1.2 | 0.9 | 1.0 | 2.1 | 0.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.6 | 4.2 | 3.1 | 2.1 | 3.3 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 237.8 | 215.4 | 223.5 | 224.1 | 142.1 | 112.9 | - | - |
| 25.9 |
| - |
| - |
| Retained Earnings | (397.5) | (364.6) | (353.1) | (323.7) | (240.1) | (171.1) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 0.4 | 0.9 | (0.4) | 0.2 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| Total Equity | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| - |
| - |
| Working Capital | (46.2) | (35.8) | (37.8) | (38.8) | 53.5 | (20.1) | - | - |
| Book Value | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| Tangible Book Value | (22.3) | (3.3) | (2.1) | (0.5) | 62.0 | (147.9) | - | - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 150.3 | 141.4 | 146.4 | 142.2 | 187.7 | 88.2 | - | - |
| 9.9 |
| 7.4 |
| - |
| - |
| Property,Plant & Equipment Net | 22.0 | 25.9 | 28.6 | 31.8 | 6.4 | 6.1 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 38.8 | 25.3 | 12.9 | 12.9 | 11.3 | 2.9 | - | - |
| Intangible Assets | 6.8 | 5.6 | 4.8 | 9.6 | 11.6 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | 34.4 | 34.4 | 36.0 | 40.8 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.5 | 0.4 | 0.8 | 0.4 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 261.1 | 242.9 | 239.0 | 246.0 | 227.0 | 103.6 | - | - |
| - |
| - |
| Deferred Revenue Current | 112.2 | 108.2 | 100.0 | 93.2 | 76.7 | 53.1 | - | - |
| Operating Lease Liabilities Current | 8.8 | 6.9 | 7.1 | 9.1 | 0.0 | - | - | - |
| Accrued Expenses | 41.3 | 29.3 | 23.3 | 28.0 | 28.2 | 13.0 | - | - |
| Other Current Liabilities | 0.9 | 1.8 | 1.9 | 2.1 | 1.4 | 0.7 | - | - |
| Total Current Liabilities | 196.6 | 177.2 | 184.2 | 180.9 | 134.1 | 108.4 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.2 | 1.2 | 0.9 | 1.0 | 2.1 | 0.7 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 5.6 | 4.2 | 3.1 | 2.1 | 3.3 | 0.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 237.8 | 215.4 | 223.5 | 224.1 | 142.1 | 112.9 | - | - |
| 25.9 |
| - |
| - |
| Retained Earnings | (397.5) | (364.6) | (353.1) | (323.7) | (240.1) | (171.1) | - | - |
| Accumulated Other Comprehensive Income | 1.0 | 0.4 | 0.9 | (0.4) | 0.2 | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| Total Equity | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| - |
| - |
| Working Capital | (46.2) | (35.8) | (37.8) | (38.8) | 53.5 | (20.1) | - | - |
| Book Value | 23.3 | 27.5 | 15.5 | 22.0 | 84.9 | (145.1) | (129.2) | (114.6) |
| Tangible Book Value | (22.3) | (3.3) | (2.1) | (0.5) | 62.0 | (147.9) | - | - |