| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 40.6 | 276.0 | 10.8 | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | 0.0 | 77.7 | 0.0 | - | - |
| Cash And Short Term Investments | 40.6 | 353.7 | 10.8 | - | - |
| Receivables | |||||
| Accounts Receivable | 83.8 | 79.0 | 39.8 | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 15.6 | 13.5 | 7.2 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 7.8 | 7.7 | 4.9 | - | - |
| Accumulated Depreciation | 5.5 | 3.1 | 1.7 | - | - |
| Property,Plant & Equipment Net | 2.3 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | 50.5 | 44.8 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | 417.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 1.4 | 15.1 | 3.0 | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.1 | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (1,084.2) | (75.9) | |||
| Supplementary Data | |||||
| Total Debt | - | 417.0 | - | - | - |
| Net debt | - | 63.4 | - | - | - |
| Working Capital | 28.8 | (79.6) | |||
| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 47.7 | 40.6 | 46.3 | 61.7 | 78.7 | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 47.7 | 40.6 | 46.3 | 61.7 | 78.7 | - | - | - | - | - | - | - |
| Receivables | ||||||||||||
| Accounts Receivable | 66.4 | 83.8 | 82.3 | 78.0 | 68.1 | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 16.5 | 15.6 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | |||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 9.3 | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | - | - | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 155.4 | 455.6 | 166.4 | - | - |
| 4.6 |
| 3.2 |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 45.6 | 973.4 | 475.8 | 565.5 | - |
| Intangible Assets | 725.5 | 808.7 | 276.5 | - | - |
| Operating Lease Right Of Use Assets | 3.2 | 15.9 | 5.2 | - | - |
| Deferred Tax Assets | 3.4 | 5.1 | 0.3 | - | - |
| Other Non-Current Assets | 2.0 | 3.1 | 0.0 | - | - |
| Total Non-Current Assets | 781.9 | 1,810.9 | 761.1 | - | - |
| Total Assets | 937.3 | 2,266.5 | 927.5 | - | - |
| 27.2 |
| - |
| - |
| Operating Lease Liabilities Current | 3.1 | 5.2 | 2.7 | - | - |
| Accrued Expenses | 19.0 | 18.1 | 12.8 | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 126.6 | 535.3 | 594.6 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 100.7 | 139.4 | 23.1 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 6.0 | 4.9 | 5.7 | - | - |
| Total Non-Current Liabilities | 216.1 | 159.4 | 387.3 | - | - |
| Total Liabilities | 342.7 | 694.6 | 981.9 | - | - |
| 0.0 |
| - |
| - |
| Accumulated Other Comprehensive Income | 31.6 | 20.9 | 22.2 | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 594.6 | 1,571.9 | (54.3) | (14.3) | (194.5) |
| Total Equity | 594.6 | 1,571.9 | (54.3) | (14.3) | (194.5) |
| (428.2) |
| - |
| - |
| Book Value | 594.6 | 1,571.9 | (54.3) | (14.3) | (194.5) |
| Tangible Book Value | (176.5) | (210.3) | (806.7) | (579.8) | - |
| 14.7 |
| 14.6 |
| 15.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 147.9 | 155.4 | 161.8 | 168.3 | 174.5 | - | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 1.6 | 2.3 | 3.3 | 3.7 | 4.1 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 1.1 | 45.6 | 55.4 | 135.0 | 515.5 | - | - | - | - | - | 565.5 | - |
| Intangible Assets | 705.6 | 725.5 | 746.5 | 767.9 | 789.2 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 16.6 | 3.2 | 12.8 | 13.7 | 14.8 | 12.3 | - | - | - | - | - | - |
| Deferred Tax Assets | 3.4 | 3.4 | 5.4 | 5.1 | 5.1 | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.7 | 2.0 | 2.1 | 2.8 | 2.9 | - | - | - | - | - | - | - |
| Total Non-Current Assets | 729.9 | 781.9 | 825.6 | 928.2 | 1,331.6 | - | - | - | - | - | - | - |
| Total Assets | 877.9 | 937.3 | 987.4 | 1,096.5 | 1,506.1 | - | 0.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 55.6 | 50.5 | 66.8 | 61.5 | 54.4 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 5.6 | 3.1 | 4.9 | 5.2 | 5.2 | - | - | - | - | - | - | - |
| Accrued Expenses | 24.1 | 19.0 | 25.3 | 20.9 | 16.0 | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 128.1 | 126.6 | 143.3 | 175.1 | 182.9 | - | - | - | - | - | - | - |
| 1.4 |
| 11.5 |
| 12.4 |
| 13.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 89.0 | 100.7 | 108.5 | 115.1 | 112.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.3 | 6.0 | 6.3 | 5.3 | 5.3 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 225.2 | 216.1 | 246.2 | 252.8 | 266.8 | - | - | - | - | - | - | - |
| Total Liabilities | 353.3 | 342.7 | 389.5 | 427.8 | 449.7 | - | 0.0 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (1,155.0) | (1,084.2) | (1,074.8) | (998.0) | (599.3) | - | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 30.2 | 31.6 | 30.8 | 31.7 | 24.9 | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 524.5 | 594.6 | 597.9 | 668.7 | 1,056.4 | - | 134.2 | (92.5) | (74.4) | (54.3) | (14.3) | (194.5) |
| Total Equity | 524.5 | 594.6 | 597.9 | 668.7 | 1,056.4 | - | 134.2 | (92.5) | (74.4) | (54.3) | (14.3) | (194.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 19.8 | 28.8 | 18.6 | (6.7) | (8.4) | - | - | - | - | - | - | - |
| Book Value | 524.5 | 594.6 | 597.9 | 668.7 | 1,056.4 | - | 134.2 | (92.5) | (74.4) | (54.3) | (14.3) | (194.5) |
| Tangible Book Value | (182.1) | (176.5) | (204.0) | (234.2) | (248.3) | - | - | - | - | - | (579.8) | - |