| (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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 1,526.2 | 1,241.6 | 1,392.5 | - | 1,150.1 | 1,001.0 | 1,142.4 | - | - | - | - |
| Restricted Cash | 0.0 | - | 0.4 | - | 0.3 | 0.3 | 28.3 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,526.2 | 1,241.6 | 1,392.5 | - | 1,150.1 | 1,001.0 | 1,142.4 | - | - | - | - |
| Receivables | |||||||||||
| Accounts Receivable | 9.6 | 6.9 | 6.2 | - | - | 5.5 | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | 8.8 | 9.2 | 2.0 | - | - | 16.1 | - | - | - | - | - |
| Prepaid Expenses | 78.0 | 37.9 | 39.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 94.8 | 78.5 | 62.8 | - | - | 9.2 | - | - | - | - | - |
| Accumulated Depreciation | 7.5 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 64.0 | 71.1 | 66.9 | - | - | 112.6 | - | - | - | - | - |
| Short Term Debt | - | - | 0.0 | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | 1,496.2 | 1,507.0 | 1,652.9 | - | - | 2,312.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 4,871.2 | 4,522.5 | 4,486.1 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | 1,496.2 | 1,507.0 | 1,652.9 | - | - | 2,331.5 | - | - | - | - | - |
| Net debt | (30.0) | 265.4 | 260.4 | ||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 1,241.6 | 1,001.0 | 775.7 | - |
| Restricted Cash | 0.0 | 0.3 | 29.6 | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 1,241.6 | 1,001.0 | 775.7 | - |
| Receivables | ||||
| Accounts Receivable | 6.9 | 5.5 | - | - |
| Current Assets | ||||
| Inventory | 9.2 | 16.1 | - | - |
| Prepaid Expenses | 37.9 | 28.8 | - | - |
| Other Current Assets | 16.9 | 15.8 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 78.5 | 9.2 | - | - |
| Accumulated Depreciation | 5.3 | 2.7 | - | - |
| Property,Plant & Equipment Net | 73.3 | 6.5 | - | |
| Current Liabilities | ||||
| Accounts Payable | 71.1 | 112.6 | - | - |
| Short Term Debt | 0.0 | 19.5 | - | - |
| Deferred Revenue Current | 845.9 | 706.8 | - | |
| Non-Current Liabilities | ||||
| Long Term Debt | 1,507.0 | 2,312.0 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | 4,522.5 | 2,255.5 | - | - |
| Retained Earnings | (3,410.6) | (1,504.7) | - | |
| Supplementary Data | ||||
| Total Debt | 1,507.0 | 2,331.5 | - | - |
| Net debt | 265.4 | 1,330.5 | - | - |
| Working Capital | 44.4 | (56.7) | - | - |
| - |
| - |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 18.9 | 16.9 | 20.2 | - | - | 15.8 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,622.7 | 1,295.6 | 1,440.1 | - | - | 1,051.4 | - | - | - | - | - |
| 5.3 |
| 4.5 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 87.3 | 73.3 | 58.3 | - | - | 6.5 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2,686.7 | 2,686.7 | 2,686.7 | - | - | 2,686.7 | - | - | - | - | - |
| Intangible Assets | 897.4 | 903.0 | 908.5 | - | - | 924.7 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 16.8 | 21.1 | 22.3 | - | - | 22.5 | - | - | - | - | - |
| Deferred Tax Assets | 1.9 | 2.1 | 401.2 | - | - | 248.5 | - | - | - | - | - |
| Other Non-Current Assets | 40.3 | 75.8 | 89.4 | - | - | 161.2 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 5,353.6 | 5,054.1 | 5,600.8 | - | - | 5,093.6 | - | - | - | - | - |
| - |
| - |
| 19.5 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 1,111.7 | 845.9 | 865.8 | - | - | 706.8 | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 296.6 | 334.3 | 333.6 | - | - | 269.1 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,472.3 | 1,251.3 | 1,266.3 | - | - | 1,108.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 98.2 | 93.2 | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 269.0 | 261.0 | 230.7 | - | - | 295.8 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 3,335.7 | 3,112.4 | 3,149.8 | - | - | 3,715.8 | - | - | - | - | - |
| - |
| - |
| 2,255.5 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (3,362.6) | (3,410.6) | (2,875.3) | - | - | (1,504.7) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 54.6 | 71.3 | 81.8 | - | - | 129.4 | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 1,563.6 | 1,183.6 | 1,692.9 | 800.1 | 863.2 | 880.6 | 815.9 | 889.4 | 901.3 | 890.2 | 526.5 |
| Total Equity | 1,563.6 | 1,183.6 | 1,692.9 | 800.1 | 863.2 | 880.6 | 815.9 | 889.4 | 901.3 | 890.2 | 526.5 |
| - |
| - |
| 1,330.5 |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 150.4 | 44.4 | 173.8 | - | - | (56.7) | - | - | - | - | - |
| Book Value | 1,563.6 | 1,183.6 | 1,692.9 | 800.1 | 863.2 | 880.6 | 815.9 | 889.4 | 901.3 | 890.2 | 526.5 |
| Tangible Book Value | (2,020.5) | (2,406.2) | (1,902.3) | - | - | (2,730.8) | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 1,295.6 | 1,051.4 | - | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 2,686.7 | 2,686.7 | - | - |
| Intangible Assets | 903.0 | 924.7 | - | - |
| Operating Lease Right Of Use Assets | 21.1 | 22.5 | - | - |
| Deferred Tax Assets | 2.1 | 248.5 | - | - |
| Other Non-Current Assets | 75.8 | 161.2 | - | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 5,054.1 | 5,093.6 | - | - |
| - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | 334.3 | 269.1 | - | - |
| Other Current Liabilities | - | - | - | - |
| Total Current Liabilities | 1,251.3 | 1,108.0 | - | - |
| - |
| Deferred Tax Liabilities | 93.2 | 0.0 | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 261.0 | 295.8 | - | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 3,112.4 | 3,715.8 | - | - |
| - |
| Accumulated Other Comprehensive Income | 71.3 | 129.4 | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 1,183.6 | 880.6 | 890.2 | 526.5 |
| Total Equity | 1,183.6 | 880.6 | 890.2 | 526.5 |
| Book Value | 1,183.6 | 880.6 | 890.2 | 526.5 |
| Tangible Book Value | (2,406.2) | (2,730.8) | - | - |