| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 314.0 | 296.1 | 68.2 | 91.8 | 73.3 | 303.1 | 75.9 | 55.8 | - |
| Restricted Cash | 24.3 | 30.0 | 21.0 | 14.9 | 24.9 | 9.2 | 7.6 | 3.3 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 314.0 | 296.1 | 68.2 | 91.8 | 73.3 | 303.1 | 75.9 | 55.8 | - |
| Receivables | |||||||||
| Accounts Receivable | 183.4 | 164.4 | 141.8 | 102.9 | 76.9 | 77.2 | 70.4 | 62.2 | - |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 39.0 | 36.7 | 26.2 | 22.3 | 20.5 | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | 263.6 | 282.9 | 246.6 | 175.7 | 156.4 | - | - |
| Accumulated Depreciation | - | - | 162.9 | ||||||
| Current Liabilities | |||||||||
| Accounts Payable | 37.6 | 36.2 | 23.6 | 14.3 | 13.0 | 8.9 | 10.7 | - | - |
| Short Term Debt | - | - | 2.5 | 2.2 | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 337.5 | 335.2 | 44.1 | 46.7 | - | 0.2 | 0.7 | - | - |
| Operating Lease Liabilities Non-Current | 8.9 | 12.6 | 16.6 | 20.4 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 316.3 | 278.4 | 275.2 | 244.8 | 222.6 | ||||
| Supplementary Data | |||||||||
| Total Debt | 337.5 | 335.2 | 46.6 | 48.9 | - | 1.1 | 51.5 | - | - |
| Net debt | 23.5 | 39.2 | (21.6) | (42.9) | - | ||||
| (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 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q4 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 252.5 | 314.0 | 313.5 | 284.4 | 270.4 | 296.1 | 279.0 | 325.5 | 56.1 | 68.2 | 49.5 | 41.9 | - | 73.3 | - | |||||||||
| 13.3 |
| 11.7 |
| - |
| - |
| Other Current Assets | - | - | - | 12.2 | 8.3 | 6.9 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 560.7 | 536.3 | 266.6 | 243.1 | 195.7 | 402.7 | 165.6 | - | - |
| 181.8 |
| 148.2 |
| 119.1 |
| 101.7 |
| - |
| - |
| Property,Plant & Equipment Net | - | - | 100.7 | 101.1 | 96.7 | 56.6 | 54.7 | - | - |
| Long Term Investments | 15.0 | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 392.5 | 357.8 | 257.8 | 251.8 | 270.0 | 16.3 | 0.0 | - | - |
| Intangible Assets | - | - | - | - | - | 2.4 | - | - | - |
| Operating Lease Right Of Use Assets | 9.7 | 12.0 | 14.6 | 17.2 | 20.2 | - | - | - | - |
| Deferred Tax Assets | 0.1 | 0.0 | 41.7 | 30.9 | 35.3 | 33.8 | 0.2 | - | - |
| Other Non-Current Assets | 12.2 | 14.1 | 16.0 | 15.3 | 3.6 | 3.3 | 0.8 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - |
| Total Assets | 1,270.8 | 1,166.8 | 759.9 | 719.2 | 670.2 | 558.8 | 264.6 | - | - |
| 0.9 |
| 50.8 |
| - |
| - |
| Deferred Revenue Current | 382.8 | 339.3 | 290.1 | 268.8 | 237.3 | 207.6 | 191.7 | - | - |
| Operating Lease Liabilities Current | 4.3 | 4.0 | 3.7 | 4.1 | 3.9 | - | - | - | - |
| Accrued Expenses | 43.6 | 35.2 | 44.7 | 38.2 | 23.0 | 19.2 | 13.3 | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 574.7 | 537.4 | 440.8 | 403.2 | 369.1 | 292.0 | 334.5 | - | - |
| 24.3 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 5.2 | 4.8 | 2.6 | 10.3 | 11.7 | 14.7 | 14.0 | - | - |
| Deferred Tax Liabilities | 5.7 | 9.9 | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 1,011.9 | 987.4 | 506.9 | 489.5 | 440.1 | 329.4 | 377.1 | - | - |
| 206.5 |
| - |
| - |
| - |
| Retained Earnings | (46.1) | (53.3) | (0.6) | 12.5 | 24.8 | 25.8 | (90.7) | - | - |
| Accumulated Other Comprehensive Income | (1.4) | (45.9) | (21.7) | (27.8) | (17.5) | (3.1) | (0.5) | - | - |
| Treasury Stock | - | - | - | - | - | - | 38.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 258.9 | 179.4 | 253.0 | 229.7 | 230.1 | 229.3 | (129.8) | (126.3) | (78.6) |
| Total Equity | 258.9 | 179.4 | 253.0 | 229.7 | 230.1 | 229.3 | (129.8) | (126.3) | (78.6) |
| (301.9) |
| (24.4) |
| - |
| - |
| Working Capital | (14.0) | (1.0) | (174.2) | (160.1) | (173.5) | 110.7 | (169.0) | - | - |
| Book Value | 258.9 | 179.4 | 253.0 | 229.7 | 230.1 | 229.3 | (129.8) | (126.3) | (78.6) |
| Tangible Book Value | (133.6) | (178.5) | (4.9) | (22.1) | (40.0) | 210.6 | (129.8) | - | - |
| - |
| 47.3 |
| 40.4 |
| 75.9 |
| 49.1 |
| 47.0 |
| - |
| - |
| - |
| Restricted Cash | 17.7 | 24.3 | 25.3 | 26.4 | 33.3 | 30.0 | 26.4 | 35.4 | 36.5 | 21.0 | 31.6 | 30.2 | - | 24.9 | - | - | 10.0 | - | 7.6 | 4.6 | 4.0 | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 252.5 | 314.0 | 313.5 | 284.4 | 270.4 | 296.1 | 279.0 | 325.5 | 56.1 | 68.2 | 49.5 | 41.9 | - | 73.3 | - | - | 47.3 | 40.4 | 75.9 | 49.1 | 47.0 | - | - | - |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 159.0 | 183.4 | 131.5 | 143.7 | 152.3 | 164.4 | 129.9 | 120.1 | 133.1 | 141.8 | 129.0 | 129.1 | - | 76.9 | - | - | 63.7 | 77.2 | 70.4 | - | - | - | 62.2 | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 59.4 | 39.0 | 48.5 | 48.3 | 48.9 | 36.7 | 33.9 | 25.1 | 31.9 | 26.2 | 19.6 | 22.0 | - | 20.5 | - | - | 13.1 | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 8.3 | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 488.5 | 560.7 | 518.8 | 502.7 | 505.0 | 536.3 | 476.6 | 514.8 | 266.8 | 266.6 | 238.1 | 234.3 | - | 195.7 | - | - | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | 275.1 | 263.6 | 248.7 | 235.8 | - | 246.6 | - | - | 165.4 | - | 156.4 | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | 174.5 | 162.9 | 148.4 | 136.9 | - | 148.2 | - | - | 109.8 | |||||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | 168.5 | 98.8 | 100.6 | 89.0 | 100.3 | 98.9 | 97.6 | 96.7 | - | - | 55.7 | |||||||
| Long Term Investments | 15.0 | 15.0 | 15.0 | 15.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 402.4 | 392.5 | 392.9 | 392.6 | 369.4 | 357.8 | 382.4 | 251.2 | 254.0 | 257.8 | 251.0 | 255.9 | - | 270.0 | - | - | 19.4 | - | ||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 8.8 | 9.7 | 10.5 | 11.3 | 11.2 | 12.0 | 12.6 | 13.1 | 13.8 | 14.6 | 15.3 | 16.6 | - | 20.2 | - | - | ||||||||
| Deferred Tax Assets | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 61.2 | 61.9 | 44.3 | 41.7 | 40.6 | 42.9 | - | 35.3 | 36.3 | - | - | |||||||
| Other Non-Current Assets | 10.0 | 12.2 | 13.1 | 13.4 | 14.4 | 14.1 | 13.8 | 13.8 | 14.8 | 16.0 | 15.4 | 16.6 | 7.8 | 3.6 | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 1,214.4 | 1,270.8 | 1,221.9 | 1,198.2 | 1,154.1 | 1,166.8 | 1,190.8 | 1,023.8 | 755.8 | 759.9 | 720.1 | 725.1 | - | 670.2 | 518.8 | - | 258.5 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 35.6 | 37.6 | 35.4 | 30.4 | 25.0 | 36.2 | 29.2 | 24.2 | 22.4 | 23.6 | 24.4 | 22.0 | - | 13.0 | - | - | 13.8 | - | 10.7 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | 2.5 | 2.5 | 2.5 | 2.5 | - | - | - | - | 0.6 | - | ||||||
| Deferred Revenue Current | 393.1 | 382.8 | 333.6 | 341.8 | 349.8 | 339.3 | 300.6 | 297.3 | 296.8 | 290.1 | 264.8 | 274.1 | - | 237.3 | - | - | 187.0 | |||||||
| Operating Lease Liabilities Current | 4.3 | 4.3 | 4.2 | 4.2 | 4.0 | 4.0 | 3.9 | 3.8 | 3.6 | 3.7 | 4.2 | 4.5 | - | 3.9 | - | - | ||||||||
| Accrued Expenses | 36.6 | 43.6 | 39.8 | 42.2 | 38.1 | 35.2 | 44.6 | 41.8 | 36.8 | 44.7 | 49.6 | 56.0 | - | 23.0 | - | - | 12.0 | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 566.6 | 574.7 | 515.9 | 506.3 | 513.1 | 537.4 | 457.9 | 439.1 | 442.5 | 440.8 | 433.1 | 430.9 | - | 369.1 | - | |||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 338.0 | 337.5 | 336.9 | 336.3 | 335.8 | 335.2 | 334.7 | 334.1 | 43.5 | 44.1 | 44.9 | 45.5 | - | - | - | - | 173.4 | - | 0.7 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.7 | 8.9 | 10.1 | 11.3 | 11.5 | 12.6 | 13.6 | 14.4 | 15.5 | 16.6 | 17.4 | 18.3 | - | 24.3 | - | - | ||||||||
| Deferred Revenue Non-Current | 5.3 | 5.2 | 5.4 | 5.5 | 5.1 | 4.8 | 3.8 | 2.4 | 4.1 | 2.6 | 2.0 | 3.0 | - | 11.7 | - | - | 11.4 | |||||||
| Deferred Tax Liabilities | 8.9 | 5.7 | 8.0 | 9.4 | 9.4 | 9.9 | 16.2 | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 967.9 | 1,011.9 | 957.4 | 950.1 | 953.7 | 987.4 | 931.8 | 790.7 | 505.7 | 506.9 | 499.9 | 499.4 | - | 440.1 | 296.4 | - | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 332.9 | 316.3 | 304.2 | 292.1 | 273.3 | 278.4 | 264.5 | 254.8 | 273.6 | 275.2 | 265.3 | 262.1 | - | 222.6 | - | (6.2) | - | |||||||
| Retained Earnings | (48.6) | (46.1) | (39.1) | (43.1) | (42.2) | (53.3) | 14.5 | 7.3 | 2.1 | (0.6) | (15.9) | (12.5) | - | 24.8 | 25.6 | - | (305.9) | |||||||
| Accumulated Other Comprehensive Income | (7.8) | (1.4) | (0.8) | (1.0) | (30.8) | (45.9) | (20.1) | (29.1) | (25.8) | (21.7) | (29.3) | (24.0) | - | (17.5) | - | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 38.6 | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 246.5 | 258.9 | 264.5 | 248.0 | 200.5 | 179.4 | 259.0 | 233.1 | 250.1 | 253.0 | 220.2 | 225.7 | - | 230.1 | 222.4 | - | (348.2) | |||||||
| Total Equity | 246.5 | 258.9 | 264.5 | 248.0 | 200.5 | 179.4 | 259.0 | 233.1 | 250.1 | 253.0 | 220.2 | 225.7 | - | 230.1 | 222.4 | - | (348.2) | (181.1) | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 338.0 | 337.5 | 336.9 | 336.3 | 335.8 | 335.2 | 334.7 | 334.1 | 46.0 | 46.6 | 47.4 | 48.0 | - | - | - | - | 174.0 | - | 51.5 | - | - | - | - | - |
| Net debt | 85.6 | 23.5 | 23.4 | 52.0 | 65.4 | 39.2 | 55.7 | 8.6 | (10.2) | (21.6) | (2.1) | 6.1 | - | - | - | - | 126.7 | - | (24.4) | |||||
| Working Capital | (78.1) | (14.0) | 2.9 | (3.6) | (8.2) | (1.0) | 18.7 | 75.7 | (175.7) | (174.2) | (195.0) | (196.6) | - | (173.5) | - | - | (144.1) | - | ||||||
| Book Value | 246.5 | 258.9 | 264.5 | 248.0 | 200.5 | 179.4 | 259.0 | 233.1 | 250.1 | 253.0 | 220.2 | 225.7 | - | 230.1 | 222.4 | - | (348.2) | (181.1) | ||||||
| Tangible Book Value | (155.9) | (133.6) | (128.4) | (144.6) | (168.9) | (178.5) | (123.4) | (18.0) | (3.8) | (4.9) | (30.8) | (30.2) | - | (40.0) | - | - | (367.6) | |||||||
| 11.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 134.4 |
| - |
| 165.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| 101.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| 54.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 264.6 |
| - |
| - |
| - |
| - |
| - |
| 50.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| 191.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 278.5 |
| - |
| 334.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 559.5 |
| - |
| 377.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (90.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.8) |
| - |
| (0.5) |
| - |
| - |
| - |
| - |
| - |
| 38.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (181.1) |
| (129.8) |
| (112.3) |
| (123.5) |
| (124.8) |
| (126.3) |
| (78.6) |
| (129.8) |
| (112.3) |
| (123.5) |
| (124.8) |
| (126.3) |
| (78.6) |
| - |
| - |
| - |
| - |
| - |
| (169.0) |
| - |
| - |
| - |
| - |
| - |
| (129.8) |
| (112.3) |
| (123.5) |
| (124.8) |
| (126.3) |
| (78.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |