| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 248.5 | 198.2 | 95.3 | 9.2 | 21.6 | - |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.5 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 248.5 | 198.2 | 95.3 | 9.2 | 21.6 | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | - | - | 0.9 | 2.5 | 1.3 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 10.6 | 5.6 | 1.7 | 2.8 | 3.8 | - |
| Short Term Debt | - | - | 0.0 | 16.7 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 0.0 | 84.3 | 18.3 | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | 2.4 | 3.1 | 5.7 | 8.6 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | 0.0 | - |
| Additional Paid In Capital | 1,420.7 | 1,125.5 | 606.1 | 466.9 | 43.5 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | 0.0 | 84.3 | 35.0 | - | - |
| Net debt | - | (198.2) | (10.9) | 25.7 | - | - |
| 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 215.6 | 248.5 | 268.9 | 230.3 | 245.8 | 198.2 | 135.6 | 200.2 | 211.7 | 95.3 | 96.1 | 9.2 | 33.4 | 65.0 | 8.2 | ||||||
| 10.1 |
| 7.5 |
| 2.5 |
| 0.9 |
| 2.0 |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 329.1 | 255.5 | 113.5 | 17.7 | 27.5 | - |
| Property,Plant & Equipment Net |
| - |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | 133.0 | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 122.3 | 101.7 | 0.0 | - | - | - |
| Intangible Assets | 181.4 | 174.9 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3.8 | 4.7 | 5.2 | 8.1 | 10.3 | - |
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 0.1 | 2.2 | - |
| Other Non-Current Assets | 18.0 | 2.3 | 0.6 | 1.4 | 2.4 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 688.2 | 554.0 | 151.1 | 38.0 | 49.2 | - |
| 24.0 |
| 23.9 |
| 4.3 |
| 5.8 |
| 6.0 |
| - |
| Operating Lease Liabilities Current | 1.8 | 1.9 | 2.6 | 3.3 | 3.3 | - |
| Accrued Expenses | 26.3 | 26.3 | 13.9 | 8.5 | 7.3 | - |
| Other Current Liabilities | 1.6 | 7.3 | 0.0 | - | - | - |
| Total Current Liabilities | 71.7 | 67.7 | 24.2 | 38.6 | 87.7 | 0.0 |
| Deferred Revenue Non-Current |
| 8.2 |
| 6.9 |
| 4.9 |
| 7.5 |
| 15.0 |
| - |
| Deferred Tax Liabilities | 1.4 | 0.0 | - | 0.0 | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 9.5 | 4.3 | 4.0 | 4.4 | 1.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 224.4 | 371.3 | 123.0 | 74.6 | 112.9 | 0.0 |
| (957.1) |
| (943.1) |
| (592.4) |
| (503.4) |
| (386.7) |
| (0.0) |
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.2 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 463.8 | 182.7 | 28.2 | (36.6) | (343.2) | (276.4) |
| Total Equity | 463.8 | 182.7 | 28.2 | (36.6) | (343.2) | (276.4) |
| 257.4 |
| 187.8 |
| 89.3 |
| (20.9) |
| (60.3) |
| - |
| Book Value | 463.8 | 182.7 | 28.2 | (36.6) | (343.2) | (276.4) |
| Tangible Book Value | 160.1 | (94.0) | 28.2 | - | - | - |
| - |
| 27.3 |
| 46.2 |
| 1.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.2 | - | 0.2 | 0.2 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 215.6 | 248.5 | 268.9 | 230.3 | 245.8 | 198.2 | 135.6 | 200.2 | 211.7 | 95.3 | 96.1 | 9.2 | 33.4 | 65.0 | 8.2 | - | 27.3 | 46.2 | 1.0 | - | - |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 2.4 | 2.5 | 3.8 | 4.7 | 0.1 | - | 0.1 | 0.1 | |||
| Other Current Assets | 10.3 | 10.1 | 11.8 | 10.1 | 7.6 | 7.5 | 7.4 | 3.9 | 3.3 | 2.5 | 1.4 | 0.9 | 0.9 | 0.9 | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 288.8 | 329.1 | 335.4 | 282.0 | 295.1 | 255.5 | 181.2 | 224.1 | 234.0 | 113.5 | 109.4 | 17.7 | 42.4 | 71.8 | 0.1 | - | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | 34.6 | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.8 | - | - | - | ||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.9 | - | - | - | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 133.0 | - | 133.0 | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | 122.3 | 122.3 | 122.3 | 101.2 | 101.2 | 101.7 | 111.7 | 6.0 | 5.8 | 0.0 | - | - | - | - | - | - | - | - | |||
| Intangible Assets | 172.0 | 181.4 | 191.1 | 159.9 | 167.4 | 174.9 | 182.6 | 13.1 | 11.6 | 0.0 | - | - | - | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 5.9 | 3.8 | 4.4 | 4.4 | 5.1 | 4.7 | 3.9 | 4.3 | 4.5 | 5.2 | 5.9 | 8.1 | 8.8 | 9.5 | - | 9.8 | |||||
| Deferred Tax Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 2.2 | 2.2 | - | - | - | ||||
| Other Non-Current Assets | 18.3 | 18.0 | 16.3 | 6.3 | 4.8 | 2.3 | 3.3 | 1.5 | 0.7 | 0.6 | 0.6 | 1.4 | 1.0 | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 645.0 | 688.2 | 702.2 | 579.5 | 587.5 | 554.0 | 499.7 | 266.7 | 287.4 | 151.1 | 144.0 | 38.0 | 63.8 | 89.8 | 133.1 | - | 133.8 | ||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 8.0 | 10.6 | 6.9 | 10.2 | 6.7 | 5.6 | 17.8 | 4.3 | 3.0 | 1.7 | 2.2 | 2.8 | 2.9 | 5.3 | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 16.7 | - | - | - | - | - | - | |||
| Deferred Revenue Current | 28.5 | 24.0 | 20.7 | 23.7 | 26.9 | 23.9 | 20.1 | 2.9 | 3.6 | 4.3 | 4.3 | 5.8 | 5.3 | 6.2 | - | - | - | ||||
| Operating Lease Liabilities Current | 2.8 | 1.8 | 2.0 | 2.1 | 2.1 | 1.9 | 1.8 | 2.3 | 2.8 | 2.6 | 2.7 | 3.3 | 3.3 | 3.3 | - | - | |||||
| Accrued Expenses | 29.3 | 26.3 | 28.1 | 19.0 | 18.1 | 26.3 | 22.6 | 13.1 | 15.3 | 13.9 | 11.0 | 8.5 | 8.3 | 5.9 | - | - | - | - | |||
| Other Current Liabilities | 1.6 | 1.6 | 1.2 | 0.4 | 4.0 | 7.3 | 5.1 | 1.0 | - | 0.0 | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 73.3 | 71.7 | 65.1 | 58.3 | 60.0 | 67.7 | 70.2 | 25.5 | 26.5 | 24.2 | 21.4 | 38.6 | 39.4 | 40.9 | 0.5 | ||||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 39.7 | 0.0 | 85.5 | 84.3 | 83.3 | 18.3 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.2 | 2.1 | 2.5 | 2.3 | 2.5 | 2.4 | 2.2 | 2.2 | 2.1 | 3.1 | 3.7 | 5.7 | 6.2 | 7.1 | - | - | |||||
| Deferred Revenue Non-Current | 6.8 | 8.2 | 7.7 | 6.1 | 7.5 | 6.9 | 7.6 | 3.8 | 4.1 | 4.9 | 3.6 | 7.5 | 8.9 | 9.5 | - | - | - | ||||
| Deferred Tax Liabilities | 1.4 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | 10.1 | 9.5 | 9.6 | 7.8 | 4.2 | 4.3 | 4.5 | 4.6 | 4.6 | 4.0 | 6.1 | 4.3 | 2.1 | 1.3 | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 184.3 | 224.4 | 303.0 | 219.7 | 190.5 | 371.3 | 203.7 | 42.7 | 132.0 | 123.0 | 118.1 | 74.6 | 78.2 | 85.1 | 0.7 | - | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 1,442.6 | 1,420.7 | 1,396.1 | 1,247.4 | 1,209.9 | 1,125.5 | 980.2 | 886.4 | 778.5 | 606.1 | 585.7 | 466.9 | 457.0 | 447.1 | 0.8 | - | 0.8 | ||||
| Retained Earnings | (982.1) | (957.1) | (997.1) | (887.9) | (813.1) | (943.1) | (684.5) | (662.7) | (625.4) | (592.4) | (574.4) | (503.4) | (472.6) | (442.5) | (1.4) | - | (0.3) | ||||
| Accumulated Other Comprehensive Income | 0.2 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | - | - | - | - | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | 460.7 | 463.8 | 399.2 | 359.8 | 397.0 | 182.7 | 296.0 | 223.9 | 155.5 | 28.2 | 25.9 | (36.6) | (15.5) | 4.7 | (83.9) | - | (324.2) | ||||
| Total Equity | 460.7 | 463.8 | 399.2 | 359.8 | 397.0 | 182.7 | 296.0 | 223.9 | 155.5 | 28.2 | 25.9 | (36.6) | (15.5) | 4.7 | (83.9) | - | (324.2) | 0.7 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 39.7 | 0.0 | 85.5 | 84.3 | 83.3 | 35.0 | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | (95.9) | (200.2) | (126.2) | (10.9) | (12.8) | 25.7 | - | - | - | - | - | - | - | ||
| Working Capital | 215.5 | 257.4 | 270.2 | 223.7 | 235.0 | 187.8 | 111.0 | 198.5 | 207.6 | 89.3 | 88.0 | (20.9) | 3.0 | 30.9 | (0.4) | - | 0.6 | 0.9 | |||
| Book Value | 460.7 | 463.8 | 399.2 | 359.8 | 397.0 | 182.7 | 296.0 | 223.9 | 155.5 | 28.2 | 25.9 | (36.6) | (15.5) | 4.7 | (83.9) | - | (324.2) | (302.0) | |||
| Tangible Book Value | 166.4 | 160.1 | 85.9 | 98.7 | 128.3 | (94.0) | 1.7 | 204.8 | 138.1 | 28.2 | - | - | - | - | - | - | - | ||||
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| 1.0 |
| 1.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 133.0 |
| 133.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.0 |
| 134.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.1 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.0 |
| - |
| 0.8 |
| 5.1 |
| - |
| - |
| (0.2) |
| (0.1) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (302.0) |
| (293.0) |
| (276.4) |
| (0.0) |
| 0.7 |
| (276.4) |
| (0.0) |
| - |
| - |
| 1.0 |
| - |
| - |
| (293.0) |
| (276.4) |
| (0.0) |
| - |
| - |
| - |
| - |