| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 1,245.0 | 727.3 | 258.8 | 353.5 | 156.6 | - | - |
| Restricted Cash | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1,245.0 | 727.3 | 258.8 | 353.5 | 156.6 | - | - |
| Receivables | |||||||
| Accounts Receivable | 186.7 | 201.5 | 69.2 | 3.4 | 63.4 | - | - |
| Current Assets | |||||||
| Inventory | 164.4 | 106.1 | 136.1 | 91.9 | 33.6 | - | - |
| Prepaid Expenses | 92.1 | 101.3 | 85.2 | 25.7 | 6.4 | - | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 168.0 | 131.2 | 53.3 | 48.7 | 37.2 | - | - |
| Accumulated Depreciation | 50.3 | 34.1 | 18.8 | 23.8 | 18.6 | ||
| Current Liabilities | |||||||
| Accounts Payable | 286.7 | 175.2 | 109.9 | 68.4 | 28.0 | - | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 24.0 | 16.1 | 12.3 | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | 1,564.8 | 1,523.7 | 1,254.0 | 1,237.9 | 0.0 | - | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - |
| (in millions of USD) | Q2 FY 26 | 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 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 2,009.4 | 1,819.1 | 1,245.0 | 777.6 | 954.9 | 903.0 | 727.3 | 870.5 | 901.4 | 486.0 | 258.8 | 255.5 | 257.0 | 350.7 | 353.5 | ||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 1,890.3 | 1,355.5 | 991.8 | 605.4 | 260.4 | - | - |
| - |
| - |
| Property,Plant & Equipment Net | 117.6 | 97.1 | 34.5 | 24.9 | 18.6 | - | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | 123.0 | 81.3 | 0.0 | - | - | - | - |
| Goodwill | 59.9 | 0.0 | - | - | - | - | - |
| Intangible Assets | 79.1 | 3.7 | 0.2 | 0.7 | 1.2 | - | - |
| Operating Lease Right Of Use Assets | 23.5 | 15.3 | 12.4 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 131.2 | 41.0 | 24.2 | 0.3 | 0.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 2,401.2 | 1,578.6 | 1,050.7 | 631.3 | 280.5 | - | - |
| Deferred Revenue Current | 1,242.3 | 676.3 | 787.2 | 394.2 | 259.4 | - | - |
| Operating Lease Liabilities Current | 7.7 | 1.6 | 1.3 | - | - | - | - |
| Accrued Expenses | - | - | 100.0 | 47.3 | 31.1 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 1,729.4 | 1,017.1 | 1,025.5 | 523.0 | 337.0 | - | - |
| - |
| Deferred Revenue Non-Current | 124.9 | 129.2 | 0.0 | 31.5 | 216.5 | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 63.6 | 42.0 | 28.0 | 7.9 | 4.0 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 1,918.0 | 1,188.4 | 1,053.4 | 562.3 | 557.5 | - | - |
| - |
| Retained Earnings | (1,340.9) | (1,323.9) | (1,310.4) | (1,286.6) | (1,154.9) | - | - |
| Accumulated Other Comprehensive Income | (2.7) | (2.6) | (1.7) | (2.3) | (2.1) | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | 261.9 | 192.9 | (2.8) | 61.8 | - | - | - |
| Total Stockholders Equity | 221.3 | 197.2 | 0.1 | 7.2 | (1,113.2) | (844.5) | (701.6) |
| Total Equity | 483.2 | 390.1 | (2.7) | 68.9 | (1,113.2) | (844.5) | (701.6) |
| Working Capital | 160.9 | 338.4 | (33.7) | 82.4 | (76.6) | - | - |
| Book Value | 221.3 | 197.2 | 0.1 | 7.2 | (1,113.2) | (844.5) | (701.6) |
| Tangible Book Value | 82.3 | 193.6 | (0.1) | 6.5 | (1,114.4) | - | - |
| 411.7 |
| 259.0 |
| - |
| 156.6 |
| 2.7 |
| 2.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2,009.4 | 1,819.1 | 1,245.0 | 777.6 | 954.9 | 903.0 | 727.3 | 870.5 | 901.4 | 486.0 | 258.8 | 255.5 | 257.0 | 350.7 | 353.5 | 411.7 | 259.0 | - | 156.6 | 2.7 | 2.0 | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 132.6 | 107.6 | 186.7 | 136.2 | 137.6 | 134.4 | 201.5 | 100.5 | 127.7 | 153.1 | 69.2 | 73.7 | 124.5 | 52.3 | 3.4 | 2.5 | - | - | 63.4 | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | 201.2 | 183.7 | 164.4 | 138.9 | 146.3 | 108.7 | 106.1 | 132.1 | 119.8 | 137.7 | 136.1 | 166.9 | 140.4 | 110.9 | 91.9 | 127.0 | - | - | 33.6 | - | - | - | - |
| Prepaid Expenses | 82.4 | 70.4 | 86.6 | 101.5 | 94.0 | 85.7 | 101.3 | 100.8 | 109.9 | 104.3 | 85.2 | 36.2 | 38.6 | 32.4 | 25.7 | 49.4 | - | - | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 2,922.3 | 2,458.2 | 1,884.9 | 1,426.2 | 1,498.0 | 1,458.4 | 1,355.5 | 1,313.3 | 1,448.8 | 1,251.2 | 991.8 | 921.7 | 866.4 | 772.1 | 605.4 | 591.2 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | 209.1 | 171.0 | 168.0 | 119.4 | 170.6 | 145.0 | 131.2 | 114.6 | 98.6 | 56.2 | 53.3 | 69.5 | 62.4 | 55.7 | 48.7 | 42.9 | - | - | 37.2 | - | - | - | - |
| Accumulated Depreciation | 62.7 | 55.3 | 50.3 | 46.4 | 46.9 | 39.9 | 34.1 | 33.6 | 23.6 | 21.2 | 18.8 | 28.6 | 26.9 | 25.4 | 23.8 | 22.3 | - | ||||||
| Property,Plant & Equipment Net | 146.5 | 115.7 | 117.6 | 73.0 | 123.7 | 105.1 | 97.1 | 81.0 | 75.0 | 35.0 | 34.5 | 40.9 | 35.5 | 30.2 | 24.9 | 20.5 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | 135.7 | 143.5 | 123.0 | 105.6 | 85.3 | 85.9 | 81.3 | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 59.9 | 59.9 | 59.9 | 60.5 | 68.7 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | 87.2 | 75.4 | 79.1 | 82.9 | 125.8 | 14.9 | 3.7 | 0.0 | 0.0 | 0.0 | 0.2 | 0.3 | 0.4 | 0.5 | 0.7 | 0.8 | - | ||||||
| Operating Lease Right Of Use Assets | 20.7 | 22.1 | 23.5 | 23.4 | 24.5 | 21.9 | 15.3 | 15.9 | 16.6 | 17.6 | 12.4 | 4.4 | 4.7 | 5.1 | 5.5 | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | 144.0 | 141.4 | 131.2 | 79.2 | 62.7 | 51.2 | 41.0 | 106.1 | 29.1 | 29.6 | 24.2 | 6.8 | 7.2 | 6.1 | 0.3 | 0.3 | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 3,495.5 | 2,994.1 | 2,395.7 | 1,827.4 | 1,964.2 | 1,715.6 | 1,578.6 | 1,500.4 | 1,552.9 | 1,315.8 | 1,050.7 | 969.7 | 909.5 | 808.9 | 631.3 | 612.8 | |||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 293.7 | 266.1 | 286.7 | 215.6 | 220.0 | 206.3 | 175.2 | 127.8 | 133.2 | 102.7 | 109.9 | 74.4 | 88.1 | 60.9 | 68.4 | 97.0 | - | - | 28.0 | 0.1 | 0.1 | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Current | 1,476.4 | 1,310.7 | 1,242.3 | 918.1 | 1,086.3 | 787.2 | 676.3 | 717.6 | 815.2 | 840.0 | 787.2 | 742.2 | 665.4 | 580.5 | 394.2 | 290.4 | - | ||||||
| Operating Lease Liabilities Current | 8.0 | 8.1 | 7.7 | 5.1 | 4.4 | 2.2 | 1.6 | 1.9 | 1.9 | 1.9 | 1.3 | 2.0 | 2.0 | 1.9 | - | - | |||||||
| Accrued Expenses | - | - | - | - | - | 203.4 | 165.6 | - | 119.3 | 115.8 | 100.0 | 60.7 | 70.5 | 73.1 | 47.3 | 51.1 | - | - | |||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Liabilities | 2,021.5 | 1,783.7 | 1,729.4 | 1,317.4 | 1,472.6 | 1,196.9 | 1,017.1 | 1,022.5 | 1,075.9 | 1,096.1 | 1,025.5 | 898.0 | 849.8 | 735.8 | 523.0 | ||||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 19.9 | 22.0 | 24.0 | 22.5 | 23.9 | 22.5 | 16.1 | 16.3 | 16.7 | 17.4 | 12.3 | 3.0 | 3.5 | 4.1 | - | - | |||||||
| Deferred Revenue Non-Current | 384.0 | 188.8 | 124.9 | 5.0 | 8.2 | 76.7 | 129.2 | 81.6 | 44.7 | 17.2 | 0.0 | 32.8 | 23.7 | 9.3 | 31.5 | 88.6 | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | 62.2 | 61.4 | 63.6 | 61.5 | 61.9 | 48.1 | 42.0 | 49.4 | 38.6 | 36.8 | 28.0 | 17.3 | 14.5 | 13.5 | 7.9 | 6.0 | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 2,467.8 | 2,033.8 | 1,918.0 | 1,384.0 | 1,542.6 | 1,321.7 | 1,188.4 | 1,153.6 | 1,159.3 | 1,150.0 | 1,053.4 | 948.1 | 888.1 | 758.6 | 562.3 | 539.7 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 2,018.0 | 1,997.6 | 1,556.6 | 1,550.6 | 1,539.4 | 1,526.6 | 1,523.7 | 1,525.9 | 1,521.5 | 1,257.9 | 1,254.0 | 1,250.4 | 1,246.2 | 1,243.2 | 1,237.9 | 1,232.0 | |||||||
| Retained Earnings | (1,329.2) | (1,331.2) | (1,333.8) | (1,337.2) | (1,331.3) | (1,327.4) | (1,323.9) | (1,326.8) | (1,322.1) | (1,313.3) | (1,310.4) | (1,304.2) | (1,299.9) | (1,293.8) | (1,286.6) | (1,281.0) | - | ||||||
| Accumulated Other Comprehensive Income | (2.7) | (2.7) | (2.7) | (2.7) | (2.7) | (2.7) | (2.6) | (2.6) | (2.4) | (1.8) | (1.7) | (1.8) | (2.1) | (2.3) | (2.3) | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | 341.5 | 296.4 | 257.6 | 232.7 | 216.2 | 197.4 | 192.9 | 150.3 | 196.5 | 222.9 | (2.8) | 19.2 | 19.1 | 45.0 | 61.8 | 66.1 | - | ||||||
| Total Stockholders Equity | 686.1 | 663.8 | 220.2 | 210.8 | 205.4 | 196.5 | 197.2 | 196.5 | 197.1 | (57.1) | 0.1 | 2.5 | 2.4 | 5.3 | 7.2 | 7.0 | (1,033.2) | ||||||
| Total Equity | 1,027.7 | 960.2 | 477.7 | 443.4 | 420.2 | 393.4 | 390.1 | 346.8 | 393.6 | 165.8 | (2.7) | 21.6 | 21.4 | 50.3 | 68.9 | 73.1 | (1,033.2) | (978.6) | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Working Capital | 900.7 | 674.5 | 155.4 | 108.8 | 25.4 | 261.6 | 338.4 | 290.7 | 372.9 | 155.1 | (33.7) | 23.7 | 16.6 | 36.3 | 82.4 | 146.1 | - | - | |||||
| Book Value | 686.1 | 663.8 | 220.2 | 210.8 | 205.4 | 196.5 | 197.2 | 196.5 | 197.1 | (57.1) | 0.1 | 2.5 | 2.4 | 5.3 | 7.2 | 7.0 | (1,033.2) | (978.6) | |||||
| Tangible Book Value | 539.1 | 528.5 | 81.2 | 67.3 | 10.9 | 181.6 | 193.6 | 196.5 | 197.1 | (57.1) | (0.1) | 2.1 | 1.9 | 4.8 | 6.5 | 6.2 | - | ||||||
| 6.4 |
| 1.3 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 260.4 |
| 4.0 |
| 4.2 |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 18.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 280.5 |
| 324.0 |
| 324.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 259.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 31.1 |
| 2.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 445.1 |
| - |
| - |
| 337.0 |
| 2.9 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 216.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 557.5 |
| 14.1 |
| 11.7 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| 0.0 |
| - |
| - |
| - |
| (1,154.9) |
| (10.1) |
| (7.6) |
| - |
| - |
| (2.1) |
| - |
| - |
| (2.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (978.6) |
| (1,113.2) |
| (10.1) |
| (7.6) |
| (844.5) |
| (701.6) |
| (1,113.2) |
| (10.1) |
| (7.6) |
| (844.5) |
| (701.6) |
| - |
| - |
| - |
| - |
| (76.6) |
| 1.1 |
| 3.6 |
| - |
| - |
| (1,113.2) |
| (10.1) |
| (7.6) |
| (844.5) |
| (701.6) |
| - |
| (1,114.4) |
| - |
| - |
| - |
| - |