| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 86.9 | 63.6 | 135.3 | 36.8 | 47.9 | 0.8 |
| Restricted Cash | 1.6 | 4.3 | 8.1 | 0.7 | 0.7 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 86.9 | 63.6 | 135.3 | 36.8 | 47.9 | 0.8 |
| Receivables | ||||||
| Accounts Receivable | 57.3 | 62.9 | 56.1 | - | 90.2 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 4.1 | 4.0 | 6.8 | - | 7.7 | 0.2 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 4.2 | 4.1 | 4.3 | - | 1.9 | - |
| Accumulated Depreciation | 2.7 | 2.0 | 1.2 | - | 1.0 | - |
| Current Liabilities | ||||||
| Accounts Payable | 22.0 | 10.4 | 9.5 | - | 72.8 | - |
| Short Term Debt | 30.0 | 20.0 | 20.0 | - | 170.5 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 228.4 | 255.1 | 349.5 | - | - | - |
| Operating Lease Liabilities Non-Current | 8.2 | 1.4 | 3.6 | - | 0.0 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 878.9 | 863.0 | 843.1 | - | 0.0 | 6.7 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 258.4 | 275.1 | 369.5 | - | 170.5 | - |
| Net debt | 171.5 | 211.5 | 234.2 | - | 122.6 | - |
| 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 | Q2 FY 21 | Q1 FY 21 |
|---|
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 149.5 | 134.5 | 202.0 | - | 145.8 | 1.1 |
| Property,Plant & Equipment Net |
| 1.6 |
| 2.1 |
| 3.1 |
| - |
| 0.8 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 82.4 | 82.4 | 82.4 | 0.0 | 44.8 | - |
| Intangible Assets | 148.1 | 222.3 | 297.0 | - | 50.4 | - |
| Operating Lease Right Of Use Assets | 9.1 | 2.6 | 4.7 | - | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.3 | 0.5 | - | 3.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 405.0 | 459.1 | 605.5 | - | 256.9 | 518.6 |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| Operating Lease Liabilities Current | 1.4 | 2.1 | 2.3 | - | 0.0 | - |
| Accrued Expenses | 7.6 | 15.9 | 13.8 | - | - | - |
| Other Current Liabilities | 3.6 | 5.4 | 9.5 | - | 1.6 | - |
| Total Current Liabilities | 146.4 | 105.1 | 86.4 | - | 276.6 | 0.6 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 4.0 | 6.2 | 8.3 | - | 7.8 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 6.4 | 0.9 | - | 1.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 387.6 | 374.1 | 436.2 | - | 285.3 | 82.4 |
| (847.7) |
| (782.3) |
| (707.7) |
| - |
| 0.0 |
| (81.3) |
| Accumulated Other Comprehensive Income | (0.2) | (0.4) | (0.2) | - | 0.4 | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | (13.0) | 4.7 | 34.0 | - | 0.0 | - |
| Total Stockholders Equity | 30.5 | 80.3 | 135.3 | 813.3 | (28.4) | (81.3) |
| Total Equity | 17.4 | 85.0 | 169.3 | 813.3 | (28.4) | (81.3) |
| 3.0 |
| 29.4 |
| 115.6 |
| - |
| (130.8) |
| 0.4 |
| Book Value | 30.5 | 80.3 | 135.3 | 813.3 | (28.4) | (81.3) |
| Tangible Book Value | (200.0) | (224.5) | (244.1) | 813.3 | (123.6) | - |
| Q4 FY 20 |
|---|
| Q1 FY 20 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 51.5 | 86.9 | 54.6 | 63.6 | 43.9 | 63.6 | 69.1 | 75.7 | 69.9 | 135.3 | 4.9 | 15.5 | 8.3 | 36.8 | 16.5 | 37.4 | 42.2 | 47.9 | 36.2 | 34.6 | 30.9 | - | - |
| Restricted Cash | 0.9 | 1.2 | 1.6 | 1.6 | 1.2 | 4.0 | 4.5 | 4.6 | 7.8 | 3.8 | 7.8 | 10.7 | 13.4 | 0.7 | 8.1 | 7.0 | 7.6 | 0.0 | |||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Cash And Short Term Investments | 51.5 | 86.9 | 54.6 | 63.6 | 43.9 | 63.6 | 69.1 | 75.7 | 69.9 | 135.3 | 4.9 | 15.5 | 8.3 | 36.8 | 16.5 | ||||||||
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 53.3 | 57.3 | 54.4 | 70.2 | 61.8 | 62.9 | 57.6 | 61.9 | 52.7 | 56.1 | 59.4 | 62.8 | 69.3 | - | 78.8 | ||||||||
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 14.3 | 22.0 | 23.1 | 28.1 | 7.6 | 10.4 | 9.4 | 6.2 | 7.1 | 9.5 | - | - | 11.3 | - | 12.2 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 221.6 | 228.4 | 235.1 | 241.8 | 248.5 | 255.1 | 275.6 | 279.6 | 284.8 | 349.5 | 403.3 | 407.0 | 410.8 | - | 419.0 | ||||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 298.5 | 305.1 | 259.2 | 263.3 | 267.4 | 271.5 | 291.9 | 295.9 | 301.0 | 364.8 | 418.5 | 422.2 | 425.9 | - | 439.0 | 444.0 | |||||||
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| 42.2 |
| 47.9 |
| 36.2 |
| 34.6 |
| 30.9 |
| - |
| - |
| 93.7 |
| 100.3 |
| 90.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 6.5 | 4.1 | 6.4 | 6.3 | 7.3 | 4.0 | 4.4 | 6.8 | 9.8 | 6.8 | 10.0 | 12.0 | 12.1 | - | 10.8 | 12.3 | 15.4 | 7.7 | 0.1 | 0.2 | 0.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 111.7 | 149.5 | 116.6 | 141.4 | 114.2 | 134.5 | 135.2 | 148.6 | 139.7 | 202.0 | 90.5 | 95.1 | 97.5 | - | 128.8 | 148.0 | 162.7 | 145.8 | 0.3 | 0.3 | 0.5 | - | - |
| 4.9 |
| 4.6 |
| 2.9 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.5 | 0.3 | 0.1 | 1.0 | - | - | - | - | - |
| Property,Plant & Equipment Net | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.4 | 2.6 | 2.8 | 3.1 | 3.2 | 5.0 | 4.5 | - | 4.3 | 4.3 | 2.9 | 0.8 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 82.4 | 515.6 | 515.6 | 0.0 | 541.8 | 881.4 | 878.4 | 44.8 | - | - | - | - | - |
| Intangible Assets | 101.4 | 148.1 | 166.7 | 185.3 | 204.0 | 222.3 | 241.0 | 259.7 | 278.3 | 297.0 | 315.7 | 437.3 | 464.1 | - | 524.6 | 556.3 | 587.1 | 50.4 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 8.7 | 9.1 | 2.9 | 3.4 | 2.2 | 2.6 | 3.3 | 3.8 | 4.2 | 4.7 | 5.2 | 5.6 | 6.1 | - | 6.9 | 7.5 | 6.4 | 0.0 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.4 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | 0.6 | 3.5 | 2.8 | - | 0.7 | 0.8 | 0.8 | 0.7 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 320.3 | 405.0 | 385.2 | 429.2 | 419.2 | 459.1 | 479.3 | 511.3 | 521.1 | 605.5 | 927.5 | 1,078.2 | 1,104.8 | - | 1,215.8 | 1,604.4 | 1,642.4 | 256.9 | 517.8 | 517.8 | 518.0 | - | - |
| 17.3 |
| 76.0 |
| 72.8 |
| - |
| - |
| - |
| - |
| - |
| Short Term Debt | 76.8 | 76.7 | 24.1 | 21.5 | 19.0 | 16.4 | 16.3 | 16.3 | 16.2 | 15.3 | 15.2 | 15.1 | 15.1 | - | 20.0 | 20.0 | - | 170.5 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | 80.5 | 76.3 | - | 68.3 | 68.4 | 64.8 | 2.0 | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.5 | 1.4 | 0.7 | 1.2 | 1.5 | 2.1 | 2.3 | 2.4 | 2.4 | 2.3 | 2.3 | 2.2 | 2.2 | - | 2.1 | 2.1 | 1.9 | 0.0 | - | - | - | - | - |
| Accrued Expenses | 8.4 | 7.6 | 8.9 | 10.1 | 8.2 | 15.9 | 14.0 | 11.4 | 8.2 | 13.8 | 10.9 | 11.2 | 9.7 | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 5.0 | 3.6 | 3.6 | 5.7 | 6.8 | 5.4 | 9.7 | 18.4 | 5.5 | 9.5 | 10.1 | 10.9 | 11.2 | - | 8.5 | 20.4 | 7.6 | 1.5 | - | - | - | - | - |
| Total Current Liabilities | 125.9 | 146.4 | 102.1 | 119.9 | 89.7 | 105.1 | 99.2 | 101.7 | 78.0 | 86.4 | 237.7 | 209.9 | 199.4 | - | 208.6 | 200.6 | 217.3 | 276.6 | 2.6 | 1.8 | 1.8 | - | - |
| 424.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.8 | 8.2 | 2.8 | 2.9 | 1.3 | 1.4 | 1.8 | 2.3 | 2.9 | 3.6 | 4.1 | 4.8 | 5.3 | - | 6.4 | 7.1 | 5.6 | 0.0 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 3.5 | 4.0 | 4.7 | 5.2 | 5.6 | 6.2 | 6.7 | 7.0 | 7.6 | 8.3 | 15.0 | 29.9 | 36.0 | - | 49.7 | 129.3 | 138.7 | 7.8 | - | - | 7.8 | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.5 | 6.2 | 6.0 | 6.1 | 6.4 | 8.3 | 6.7 | 1.1 | 0.9 | 2.7 | 7.1 | 6.3 | - | 1.6 | 5.7 | 5.6 | 1.0 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 359.3 | 387.6 | 350.9 | 375.8 | 351.5 | 374.1 | 376.5 | 382.1 | 360.7 | 436.2 | 687.1 | 681.3 | 669.1 | - | 698.3 | 780.5 | 817.9 | 285.3 | 57.7 | 63.7 | 61.3 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | 880.3 | 878.9 | 877.1 | 874.0 | 865.8 | 863.0 | 858.7 | 854.3 | 850.2 | 843.1 | 849.4 | 842.4 | 837.1 | - | 821.9 | 812.3 | 777.3 | 0.0 | - | 0.8 | 0.8 | - | - |
| Retained Earnings | (894.7) | (847.7) | (834.2) | (815.7) | (798.2) | (782.3) | (768.2) | (744.6) | (718.2) | (707.7) | (646.2) | (514.8) | (479.6) | - | (411.3) | (169.6) | (143.9) | 0.0 | (57.4) | (63.5) | (60.8) | - | - |
| Accumulated Other Comprehensive Income | (0.2) | (0.2) | (0.2) | (0.1) | (0.4) | (0.4) | (0.3) | (0.3) | (0.3) | (0.2) | (0.4) | (0.3) | (0.5) | - | (0.1) | (0.4) | 0.1 | 0.4 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (23.6) | (13.0) | (8.4) | (4.8) | 0.5 | 4.7 | 12.5 | 19.9 | 28.7 | 34.0 | 37.7 | 69.7 | 78.6 | - | 107.0 | 181.6 | 191.0 | 0.0 | - | - | - | - | - |
| Total Stockholders Equity | (15.4) | 30.5 | 42.7 | 58.2 | 67.2 | 80.3 | 90.3 | 109.4 | 131.7 | 135.3 | 202.7 | 327.3 | 357.0 | 813.3 | 410.5 | 642.3 | 633.6 | (28.4) | (57.4) | (63.5) | (60.8) | 0.0 | 0.0 |
| Total Equity | (39.0) | 17.4 | 34.3 | 53.4 | 67.7 | 85.0 | 102.8 | 129.3 | 160.4 | 169.3 | 240.1 | 396.4 | 434.0 | 813.3 | 517.5 | 823.9 | 824.5 | (28.4) | (57.4) | (63.5) | (60.8) | 0.0 | 0.0 |
| - |
| 170.5 |
| - |
| - |
| - |
| - |
| - |
| Net debt | 247.0 | 218.2 | 204.6 | 199.7 | 223.5 | 207.9 | 222.8 | 220.2 | 231.1 | 229.4 | 413.6 | 406.7 | 417.6 | - | 422.5 | 406.6 | - | 122.6 | - | - | - | - | - |
| Working Capital | (14.1) | 3.0 | 14.5 | 21.5 | 24.5 | 29.4 | 36.0 | 46.9 | 61.7 | 115.6 | (147.2) | (114.8) | (101.8) | - | (79.8) | (52.6) | (54.7) | (130.8) | (2.3) | (1.5) | (1.3) | - | - |
| Book Value | (15.4) | 30.5 | 42.7 | 58.2 | 67.2 | 80.3 | 90.3 | 109.4 | 131.7 | 135.3 | 202.7 | 327.3 | 357.0 | 813.3 | 410.5 | 642.3 | 633.6 | (28.4) | (57.4) | (63.5) | (60.8) | 0.0 | 0.0 |
| Tangible Book Value | (199.2) | (200.0) | (206.4) | (209.6) | (219.2) | (224.5) | (233.1) | (232.7) | (229.0) | (244.1) | (195.3) | (625.6) | (622.7) | 813.3 | (655.9) | (795.4) | (831.9) | (123.6) | - | - | - | - | - |