| (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 | Q1 FY 24 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 426.6 | 439.5 | 164.4 | 130.1 | 155.7 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 426.6 | 439.5 | 164.4 | 130.1 | 155.7 | - | - | - |
| Receivables | ||||||||
| Accounts Receivable | 344.2 | 366.3 | 376.9 | 257.6 | 206.7 | - | - | 236.5 |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 66.8 | 60.8 | 49.9 | 11.4 | 14.3 | - | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 352.7 | 343.7 | 324.9 | 237.6 | 219.6 | - | - | - |
| Accumulated Depreciation | 107.1 | 88.1 | 69.9 | 51.9 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 57.5 | 60.4 | 64.3 | 18.4 | 20.8 | - | - | - |
| Short Term Debt | 23.5 | 25.5 | 24.5 | 7.7 | 7.7 | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 1,585.4 | 1,587.7 | 1,590.9 | 743.5 | 744.7 | - | - | - |
| Operating Lease Liabilities Non-Current | 61.4 | 66.0 | 66.7 | 42.6 | 39.5 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 2,371.1 | 2,362.9 | 2,100.3 | 1,296.6 | 1,294.7 | |||
| Supplementary Data | ||||||||
| Total Debt | 1,608.9 | 1,613.2 | 1,615.5 | 751.3 | 752.4 | - | - | - |
| Net debt | 1,182.3 | 1,173.7 | 1,451.0 | 621.2 | 596.7 | - | ||
| (in millions of USD) | FY2025 | FY2024 |
|---|---|---|
| Cash And Short Term Investments | ||
| Cash And Equivalents | 439.5 | 139.1 |
| Restricted Cash | - | - |
| Short Term Investments | - | - |
| Cash And Short Term Investments | 439.5 | 139.1 |
| Receivables | ||
| Accounts Receivable | 366.3 | 212.6 |
| Current Assets | ||
| Inventory | - | - |
| Prepaid Expenses | 60.8 | 18.6 |
| Other Current Assets | - | - |
| Assets Held For Sale | - | - |
| Total Current Assets | ||
| Non-Current Assets | ||
| Property, Plant & Equipment Gross | 343.7 | 211.1 |
| Accumulated Depreciation | 88.1 | 21.9 |
| Property,Plant & Equipment Net | 255.6 | 189.2 |
| Long Term Investments | - | - |
| Current Liabilities | ||
| Accounts Payable | 60.4 | 13.9 |
| Short Term Debt | 25.5 | 7.8 |
| Deferred Revenue Current | 47.8 | 1.6 |
| Operating Lease Liabilities Current | 19.9 | 7.2 |
| Accrued Expenses | ||
| Non-Current Liabilities | ||
| Long Term Debt | 1,587.7 | 747.0 |
| Operating Lease Liabilities Non-Current | 40.6 | 21.8 |
| Deferred Revenue Non-Current | - | - |
| Deferred Tax Liabilities | 223.0 | 150.7 |
| Common Equity | ||
| Common Stock | 0.0 | 0.0 |
| Additional Paid In Capital | 2,362.9 | 1,293.6 |
| Retained Earnings | (194.1) | (107.0) |
| Accumulated Other Comprehensive Income | 11.1 | (35.5) |
| Treasury Stock | ||
| Supplementary Data | ||
| Total Debt | 1,613.2 | 754.8 |
| Net debt | 1,173.7 | 615.7 |
| Working Capital | 702.0 | 287.9 |
| Book Value | 2,179.9 | 1,151.2 |
| Tangible Book Value | ||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 1,020.4 | 1,021.0 | 791.9 | 399.1 | 376.7 | - | - | - |
| 36.1 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 245.6 | 255.6 | 255.0 | 185.7 | 183.5 | - | 191.2 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 1,647.5 | 1,649.6 | 1,564.4 | 876.8 | 849.0 | 0.0 | - | - |
| Intangible Assets | 1,352.0 | 1,391.4 | 1,533.5 | 742.1 | 733.1 | - | - | - |
| Operating Lease Right Of Use Assets | 54.9 | 60.2 | 62.0 | 30.7 | 30.5 | - | - | - |
| Deferred Tax Assets | 1.4 | 1.4 | 0.8 | 0.8 | 0.8 | - | - | - |
| Other Non-Current Assets | 10.3 | 17.0 | 12.8 | 7.1 | 6.8 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 4,332.1 | 4,396.3 | 4,220.4 | 2,242.4 | 2,180.3 | - | 2,328.1 | - |
| - |
| - |
| Deferred Revenue Current | 52.0 | 47.8 | 46.6 | - | - | - | - | - |
| Operating Lease Liabilities Current | 32.2 | 33.6 | 32.9 | 19.3 | 17.6 | - | - | - |
| Accrued Expenses | 76.6 | 58.7 | 72.8 | 35.7 | 31.1 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 333.4 | 319.0 | 329.0 | 119.2 | 107.9 | - | - | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 205.2 | 223.0 | 261.7 | 144.8 | 146.4 | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 12.9 | 20.7 | 21.3 | 13.1 | 12.6 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 2,198.3 | 2,216.4 | 2,269.7 | 1,063.3 | 1,051.2 | - | 1,116.8 | - |
| - |
| - |
| - |
| Retained Earnings | (235.7) | (194.1) | (146.9) | (133.0) | (132.8) | - | - | - |
| Accumulated Other Comprehensive Income | (1.7) | 11.1 | (2.7) | 15.4 | (32.9) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 2,133.9 | 2,179.9 | 1,950.7 | 1,179.1 | 1,129.0 | 555.9 | 1,211.4 | - |
| Total Equity | 2,133.9 | 2,179.9 | 1,950.7 | 1,179.1 | 1,129.0 | 555.9 | 1,211.4 | - |
| - |
| - |
| Working Capital | 686.9 | 702.0 | 462.9 | 280.0 | 268.7 | - | - | - |
| Book Value | 2,133.9 | 2,179.9 | 1,950.7 | 1,179.1 | 1,129.0 | 555.9 | 1,211.4 | - |
| Tangible Book Value | (865.7) | (861.1) | (1,147.1) | (439.8) | (453.0) | 555.9 | - | - |
| 1,021.0 |
| 394.2 |
| Equity Method Investments |
| - |
| - |
| Goodwill | 1,649.6 | 845.9 |
| Intangible Assets | 1,391.4 | 740.7 |
| Operating Lease Right Of Use Assets | 60.2 | 30.0 |
| Deferred Tax Assets | 1.4 | 0.8 |
| Other Non-Current Assets | 17.0 | 6.9 |
| Total Non-Current Assets | - | - |
| Total Assets | 4,396.3 | 2,207.7 |
| 58.7 |
| 38.0 |
| Other Current Liabilities | - | - |
| Total Current Liabilities | 319.0 | 106.3 |
| Pension Obligations |
| - |
| - |
| Other Non-Current Liabilities | 20.7 | 11.8 |
| Total Non-Current Liabilities | - | - |
| Total Liabilities | 2,216.4 | 1,056.6 |
| - |
| - |
| Minority Interest | - | - |
| Total Stockholders Equity | 2,179.9 | 1,151.2 |
| Total Equity | 2,179.9 | 1,151.2 |
| (861.1) |
| (435.4) |