| (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 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q4 FY 19 | Q2 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 58.7 | - | 22.8 | 58.8 | 34.8 | 16.1 | 20.0 | 26.3 | 36.8 | 27.9 | 36.8 | 37.3 | 41.7 | 43.3 | 51.8 | |||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 31.0 | 18.4 | 27.9 | 41.3 | 7.0 | 10.2 | 22.2 | - |
| Restricted Cash | 0.3 | 1.3 | 1.1 | 3.1 | 0.6 | 0.1 | 0.1 | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 31.0 | 18.4 | 27.9 | 41.3 | 7.0 | 10.2 | 22.2 | - |
| Receivables | ||||||||
| Accounts Receivable | 40.0 | 19.8 | 21.0 | 10.9 | 3.8 | - | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 24.7 | 4.7 | 18.0 | 12.1 | 5.9 | 0.1 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 42.7 | 31.0 | 6.1 | 4.3 | 3.4 | - | - | - |
| Accumulated Depreciation | 6.3 | 2.6 | 3.2 | 2.2 | 1.4 | |||
| Current Liabilities | ||||||||
| Accounts Payable | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | - | - | - | 0.0 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.7 | 2.3 | 19.7 | 15.0 | 0.2 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 424.6 | 407.1 | 390.1 | 375.9 | 368.7 | |||
| Supplementary Data | ||||||||
| Total Debt | - | - | - | 0.0 | - | - | - | - |
| Net debt | - | - | - | (41.3) | - | - | ||
| 186.6 |
| 2.5 |
| 7.0 |
| 30.0 |
| 7.5 |
| 12.2 |
| 22.2 |
| - |
| - |
| Restricted Cash | 0.3 | 0.3 | 0.3 | 1.6 | 0.9 | 0.3 | 1.4 | 2.1 | 1.3 | 1.1 | 1.5 | 2.0 | 2.1 | 1.1 | 1.1 | 1.7 | 1.7 | 0.6 | 0.6 | 0.4 | 0.1 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 303.2 | - | - | - | - | - |
| Cash And Short Term Investments | 58.7 | - | 22.8 | 58.8 | 34.8 | 16.1 | 20.0 | 26.3 | 36.8 | 27.9 | 36.8 | 37.3 | 41.7 | 43.3 | 51.8 | 186.6 | 2.5 | 7.0 | 333.2 | 7.5 | 12.2 | 22.2 | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 39.6 | 40.0 | 37.5 | 28.2 | 22.1 | 19.8 | 24.5 | 27.7 | 23.6 | 21.0 | 21.0 | 22.5 | 16.5 | 10.9 | 11.3 | 9.7 | 6.0 | 3.8 | 1.7 | - | 1.1 | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 25.5 | 24.7 | 8.8 | 13.3 | 9.3 | 4.7 | 9.6 | 11.2 | 18.2 | 18.0 | 13.0 | 14.7 | 13.7 | 12.1 | 10.8 | 10.7 | 8.5 | 5.9 | ||||||
| Other Current Assets | 6.2 | 5.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 124.1 | 126.2 | 122.5 | 156.5 | 152.3 | 160.7 | 171.8 | 182.9 | 194.0 | 206.3 | 208.7 | 209.0 | 209.2 | 218.1 | 225.4 | 278.2 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 47.9 | 42.7 | 43.5 | 40.8 | 38.9 | 31.0 | 34.9 | 25.7 | - | 6.1 | - | - | - | - | - | - | 4.1 | 3.4 | - | - | 2.8 | - | - | - |
| Accumulated Depreciation | 7.9 | 6.3 | 4.9 | 7.1 | 6.3 | 2.6 | 4.4 | 3.6 | - | 3.2 | - | - | - | - | - | - | 1.7 | |||||||
| Property,Plant & Equipment Net | 40.1 | 36.4 | 38.6 | 33.7 | 32.6 | 28.5 | 30.6 | 22.1 | 3.5 | 2.9 | 3.3 | 2.9 | 2.4 | 2.0 | 2.2 | 2.3 | ||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 88.6 | 88.2 | 84.6 | 44.3 | 42.0 | 15.5 | 43.0 | 39.6 | 39.8 | 40.4 | 39.2 | 39.8 | 39.9 | 39.4 | 31.9 | 13.3 | 13.3 | 13.3 | ||||||
| Intangible Assets | 46.3 | 47.5 | 49.8 | 13.6 | 13.5 | 8.0 | 14.0 | 13.7 | 19.5 | 20.5 | 41.6 | 43.9 | 45.4 | 46.4 | 48.5 | 22.7 | 23.7 | |||||||
| Operating Lease Right Of Use Assets | 4.2 | 3.1 | 3.3 | 8.5 | 8.7 | 2.8 | 22.8 | 21.1 | 24.6 | 23.5 | 23.3 | 23.2 | 24.1 | 17.7 | 16.9 | 6.0 | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | 24.3 | 24.0 | 8.6 | 1.5 | 1.5 | 0.1 | 0.9 | 0.9 | 1.4 | 1.4 | 1.0 | 1.0 | 1.0 | 1.0 | 1.3 | 1.4 | 0.9 | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 327.6 | 325.5 | 335.1 | 257.9 | 250.6 | 256.7 | 282.9 | 280.3 | 282.8 | 294.9 | 317.5 | 320.2 | 322.4 | 325.0 | 326.7 | 324.2 | 326.6 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | - | - | - | 9.1 | 8.0 | 6.7 | 6.7 | 9.3 | 8.0 | 6.8 | 6.8 | 10.0 | 7.8 | 6.7 | 6.0 | 8.5 | 6.3 | |||||||
| Operating Lease Liabilities Current | 1.0 | 0.7 | 0.7 | 3.5 | 3.4 | 0.7 | 4.5 | 4.1 | 4.4 | 4.8 | 4.8 | 4.4 | 4.0 | 3.4 | 2.6 | 2.4 | ||||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 20.9 | 19.8 | 27.9 | 26.3 | 21.9 | 22.7 | 27.2 | 30.3 | 23.2 | 35.5 | 30.4 | 29.3 | 23.2 | 26.6 | 20.2 | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.5 | 2.7 | 2.8 | 5.3 | 5.7 | 2.3 | 19.3 | 17.9 | 21.1 | 19.7 | 19.6 | 19.8 | 20.8 | 15.0 | 14.5 | 3.7 | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | 0.3 | 0.3 | 0.2 | 0.2 | 0.2 | 0.0 | 0.3 | 0.4 | 0.4 | 0.5 | 1.4 | 1.3 | 1.7 | 1.9 | 0.1 | 0.1 | 0.1 | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 17.1 | 22.1 | 18.3 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 41.9 | 46.4 | 52.1 | 34.8 | 30.8 | 34.7 | 49.4 | 50.9 | 46.2 | 60.6 | 54.6 | 59.4 | 52.2 | 50.5 | 44.0 | 31.9 | ||||||||
| 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 | - | 0.0 | - | - | - |
| Additional Paid In Capital | 429.1 | 424.6 | 419.7 | 411.3 | 407.0 | 407.1 | 406.4 | 401.8 | 397.5 | 390.1 | 387.0 | 383.6 | 380.9 | 375.9 | 373.2 | 371.7 | 370.8 | |||||||
| Retained Earnings | (143.4) | (145.6) | (136.7) | (194.1) | (190.4) | (186.9) | (177.1) | (175.2) | (164.0) | (159.8) | (125.8) | (126.1) | (113.9) | (103.7) | (88.3) | (79.0) | (87.4) | |||||||
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.0 | 6.0 | 3.1 | 1.8 | 4.2 | 2.8 | 3.1 | 4.0 | 1.7 | 3.2 | 3.2 | 2.3 | (2.3) | (0.4) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 285.7 | 279.1 | 283.0 | 223.1 | 219.7 | 221.9 | 233.5 | 229.4 | 236.6 | 234.3 | 262.9 | 260.8 | 270.2 | 274.5 | 282.7 | 292.3 | 281.5 | |||||||
| Total Equity | 285.7 | 279.1 | 283.0 | 223.1 | 219.7 | 221.9 | 233.5 | 229.4 | 236.6 | 234.3 | 262.9 | 260.8 | 270.2 | 274.5 | 282.7 | 292.3 | 281.5 | 291.2 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | 103.2 | 106.4 | 94.6 | 130.2 | 130.4 | 138.0 | 144.6 | 152.6 | 170.8 | 170.8 | 178.4 | 179.7 | 186.0 | 191.5 | 205.2 | 259.7 | 269.5 | 304.9 | ||||||
| Book Value | 285.7 | 279.1 | 283.0 | 223.1 | 219.7 | 221.9 | 233.5 | 229.4 | 236.6 | 234.3 | 262.9 | 260.8 | 270.2 | 274.5 | 282.7 | 292.3 | 281.5 | 291.2 | ||||||
| Tangible Book Value | 150.8 | 143.4 | 148.6 | 165.3 | 164.2 | 198.4 | 176.6 | 176.1 | 177.3 | 173.4 | 182.1 | 177.0 | 184.9 | 188.7 | 202.3 | 256.2 | 244.5 | |||||||
| - |
| - |
| Other Current Assets | 5.0 | 0.5 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 126.2 | 160.7 | 206.3 | 218.1 | 314.4 | 0.9 | - | - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 36.4 | 28.5 | 2.9 | 2.0 | 2.0 | - | - | - |
| Long Term Investments | - | - | - | - | - | 276.9 | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 88.2 | 15.5 | 13.3 | 39.4 | 13.3 | - | - | - |
| Intangible Assets | 47.5 | 8.0 | 20.5 | 46.4 | 12.6 | - | - | - |
| Operating Lease Right Of Use Assets | 3.1 | 2.8 | 23.5 | 17.7 | 0.7 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 24.0 | 0.1 | 1.4 | 1.4 | 0.2 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 325.5 | 256.7 | 294.9 | 325.0 | 343.4 | 277.8 | - | - |
| - |
| - |
| Deferred Revenue Current | - | 6.7 | 6.8 | 6.7 | 4.7 | - | - | - |
| Operating Lease Liabilities Current | 0.7 | 0.7 | 4.8 | 3.4 | 0.4 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 19.8 | 22.7 | 35.5 | 26.6 | 9.5 | 0.4 | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.3 | 0.0 | 0.5 | 1.9 | 0.2 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 22.1 | 0.0 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 46.4 | 34.7 | 60.6 | 50.5 | 52.2 | 46.8 | - | - |
| 23.2 |
| 5.2 |
| - |
| Retained Earnings | (145.6) | (186.9) | (159.8) | (103.7) | (77.2) | (18.2) | (0.2) | - |
| Accumulated Other Comprehensive Income | 0.0 | 1.8 | 4.0 | 2.3 | (0.3) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 279.1 | 221.9 | 234.3 | 274.5 | 291.2 | 10.0 | 20.7 | 31.1 |
| Total Equity | 279.1 | 221.9 | 234.3 | 274.5 | 291.2 | 10.0 | 20.7 | 31.1 |
| - |
| - |
| Working Capital | 106.4 | 138.0 | 170.8 | 191.5 | 304.9 | 0.5 | - | - |
| Book Value | 279.1 | 221.9 | 234.3 | 274.5 | 291.2 | 10.0 | 20.7 | 31.1 |
| Tangible Book Value | 143.4 | 198.4 | 200.5 | 188.7 | 265.3 | - | - | - |
| 7.2 |
| 0.1 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 285.3 |
| 314.4 |
| 342.7 |
| 0.6 |
| 14.4 |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| 2.3 |
| 2.0 |
| 1.7 |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| 276.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| 12.6 |
| 0.9 |
| - |
| 0.5 |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| 0.5 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 343.4 |
| 346.1 |
| 278.8 |
| 17.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 5.3 |
| - |
| 4.0 |
| - |
| - |
| - |
| 0.5 |
| 0.4 |
| 0.3 |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.5 |
| 15.8 |
| 9.5 |
| 10.6 |
| 1.5 |
| 6.3 |
| - |
| - |
| - |
| 0.5 |
| 0.2 |
| 0.1 |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 45.2 |
| 52.2 |
| 49.5 |
| 48.8 |
| 6.6 |
| - |
| - |
| - |
| 368.7 |
| 364.7 |
| 24.3 |
| 48.2 |
| 5.2 |
| - |
| - |
| (77.2) |
| (68.0) |
| (19.3) |
| (37.1) |
| (0.2) |
| - |
| - |
| (1.9) |
| (0.3) |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 291.2 |
| 296.7 |
| 7.7 |
| 11.1 |
| 20.7 |
| (0.0) |
| 31.1 |
| 296.7 |
| 7.7 |
| 11.1 |
| 20.7 |
| (0.0) |
| 31.1 |
| - |
| - |
| - |
| - |
| - |
| 332.2 |
| (0.9) |
| 8.0 |
| - |
| - |
| - |
| 296.7 |
| 7.7 |
| 11.1 |
| 20.7 |
| (0.0) |
| 31.1 |
| 265.3 |
| 295.8 |
| - |
| 10.5 |
| - |
| - |
| - |