| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 | Q4 FY 12 | Q4 FY 11 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||
| Cash And Equivalents | 7.9 | 0.3 | 6.6 | 15.9 | 39.4 | 51.7 | - | - | - | 79.1 | 42.7 | 26.1 | 16.2 | 16.8 |
| Restricted Cash | - | - | 4.3 | 3.5 | 0.9 | - | - | - | - | 23.1 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7.9 | 0.3 | 6.6 | 15.9 | 39.4 | 51.7 | - | - | - | 79.1 | 42.7 | 26.1 | 16.2 | 16.8 |
| Receivables | ||||||||||||||
| Accounts Receivable | - | - | - | - | - | 10.0 | 7.6 | 5.0 | 4.5 | 22.6 | 23.2 | 15.0 | - | - |
| Current Assets | ||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | ||||||||||||||
| Non-Current Assets | ||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | 42.4 | 30.0 | 24.3 | - | - |
| Current Liabilities | ||||||||||||||
| Accounts Payable | - | - | 0.8 | 0.4 | 0.7 | 0.9 | 1.4 | 1.6 | 2.4 | 0.7 | 0.3 | 0.2 | - | - |
| Short Term Debt | ||||||||||||||
| Non-Current Liabilities | ||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | ||||||||||||||
| Common Equity | ||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | ||||||||||||||
| Supplementary Data | ||||||||||||||
| Total Debt | - | - | - | - | - | - | 30.0 | - | - | - | - | - | - | - |
| Net debt | ||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||
| Cash And Equivalents | 7.9 | 6.6 | 39.4 | 51.7 | - | - | - | 79.1 | 42.7 | 26.1 | 16.2 | 16.8 |
| Restricted Cash | - | 4.3 | 0.9 | - | - | - | - | 23.1 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7.9 | 6.6 | 39.4 | 51.7 | - | - | - | 79.1 | 42.7 | 26.1 | 16.2 | 16.8 |
| Receivables | ||||||||||||
| Accounts Receivable | - | - | - | 10.0 | 7.6 | 5.0 | 4.5 | 22.6 | 23.2 | 15.0 | - | - |
| Current Assets | ||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.2 | 0.7 | ||||||||||
| Non-Current Assets | ||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | 42.4 | 30.0 | 24.3 | - | - |
| Accumulated Depreciation | ||||||||||||
| Current Liabilities | ||||||||||||
| Accounts Payable | - | 0.8 | 0.7 | 0.9 | 1.4 | 1.6 | 2.4 | 0.7 | 0.3 | 0.2 | - | - |
| Short Term Debt | - | - | ||||||||||
| Non-Current Liabilities | ||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | |||||||||||
| Common Equity | ||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | 0.1 | 0.0 | - | - |
| Additional Paid In Capital | - | 225.2 | ||||||||||
| Supplementary Data | ||||||||||||
| Total Debt | - | - | - | - | 30.0 | - | - | - | - | - | - | - |
| Net debt | - | - | ||||||||||
| 0.2 |
| 0.8 |
| 0.7 |
| 11.5 |
| 8.1 |
| 16.1 |
| 21.9 |
| 21.2 |
| 19.0 |
| 10.2 |
| 8.7 |
| 3.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | 0.9 | 0.8 | 0.9 | - | - |
| Assets Held For Sale | - | - | - | - | - | 15.4 | - | - | - | - | - | - | - | - |
| Total Current Assets | 7.9 | 1.1 | 7.7 | 31.6 | 79.0 | 96.8 | 97.2 | 82.2 | 115.1 | 204.3 | 181.4 | 46.2 | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | 22.7 | 16.7 | 11.5 | - | - |
| Property,Plant & Equipment Net | - | 3.0 | 3.0 | 8.8 | 9.3 | 17.8 | 47.0 | 71.2 | 82.8 | 19.7 | 13.4 | 12.8 | - | - |
| Long Term Investments | - | 3.0 | 3.1 | 5.8 | 5.9 | 6.7 | 7.3 | 10.4 | 9.7 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | 6.8 | 7.0 | 7.7 | 8.3 | 8.1 | 7.6 | - | - | - | - | - |
| Intangible Assets | 7.4 | - | - | 0.6 | 0.7 | 1.1 | 1.6 | 2.1 | 2.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | 0.1 | - | 33.7 | 33.4 | 50.8 | 77.8 | 89.9 | 111.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 4.3 | 4.1 | 7.1 | 11.9 | 14.7 | 17.5 | 8.2 | 4.4 | 2.1 | - | - |
| Total Non-Current Assets | 7.4 | 6.1 | 6.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15.2 | 7.2 | 13.8 | 92.7 | 143.4 | 193.9 | 257.6 | 300.3 | 360.8 | 254.7 | 218.0 | 73.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | 166.1 | - | - | - | - | - | - | - | 25.3 | 19.3 | 15.5 | - | - |
| Operating Lease Liabilities Current | - | 18.5 | 14.5 | 12.7 | 15.8 | 28.7 | 37.7 | 30.5 | 34.7 | - | - | - | - | - |
| Accrued Expenses | - | - | 69.4 | 70.8 | 72.8 | 87.5 | 88.4 | 60.1 | 57.1 | 12.3 | 8.4 | 6.6 | - | - |
| Other Current Liabilities | - | - | 5.7 | 5.3 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 0.5 | 255.1 | 248.4 | 258.2 | 339.6 | 385.2 | 461.4 | 409.1 | 340.3 | 47.1 | 33.4 | 25.3 | - | - |
| - |
| - |
| 12.5 |
| 17.8 |
| 15.2 |
| 24.5 |
| 42.8 |
| 62.3 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.0 | 0.1 | 0.6 | 0.7 | 0.8 | 0.8 | 1.4 | 1.6 | 0.2 | - | - |
| Total Non-Current Liabilities | - | - | 12.5 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 0.5 | 255.1 | 260.9 | 276.0 | 354.9 | 412.4 | 507.5 | 474.9 | 418.7 | 48.6 | 35.1 | 25.6 | - | - |
| - |
| - |
| 225.2 |
| 226.1 |
| 191.7 |
| 197.7 |
| 211.4 |
| 202.9 |
| 184.5 |
| 144.8 |
| 135.9 |
| - |
| - |
| - |
| Retained Earnings | (185.3) | (419.3) | (413.0) | (349.9) | (342.0) | (353.3) | (395.5) | (313.5) | (183.8) | 74.0 | 45.2 | (64.9) | - | - |
| Accumulated Other Comprehensive Income | 7.8 | (1.0) | 7.4 | 7.5 | 6.8 | 7.2 | 7.6 | 7.5 | 7.4 | (4.9) | 1.7 | 1.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 7.7 | - | - | - | - |
| Minority Interest | - | (0.1) | (0.1) | (0.1) | (0.5) | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14.7 | (247.8) | (247.0) | (183.2) | (211.0) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| Total Equity | 14.7 | (247.9) | (247.1) | (183.3) | (211.5) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 7.3 | (254.0) | (240.7) | (226.6) | (260.7) | (288.4) | (364.2) | (326.9) | (225.2) | 157.2 | 148.0 | 20.8 | - | - |
| Book Value | 14.7 | (247.8) | (247.0) | (183.2) | (211.0) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| Tangible Book Value | 7.3 | - | - | (190.6) | (218.7) | (226.2) | (258.4) | (183.6) | (67.6) | - | - | - | - | - |
| 8.1 |
| 16.1 |
| 21.9 |
| 21.2 |
| 19.0 |
| 10.2 |
| 8.7 |
| 3.5 |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | 0.9 | 0.8 | 0.9 | - | - |
| Assets Held For Sale | - | - | - | 15.4 | - | - | - | - | - | - | - | - |
| Total Current Assets | 7.9 | 7.7 | 79.0 | 96.8 | 97.2 | 82.2 | 115.1 | 204.3 | 181.4 | 46.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.7 |
| 16.7 |
| 11.5 |
| - |
| - |
| Property,Plant & Equipment Net | - | 3.0 | 9.3 | 17.8 | 47.0 | 71.2 | 82.8 | 19.7 | 13.4 | 12.8 | - | - |
| Long Term Investments | - | 3.1 | 5.9 | 6.7 | 7.3 | 10.4 | 9.7 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 7.0 | 7.7 | 8.3 | 8.1 | 7.6 | - | - | - | - | - |
| Intangible Assets | 7.4 | - | 0.7 | 1.1 | 1.6 | 2.1 | 2.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | 33.4 | 50.8 | 77.8 | 89.9 | 111.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | 4.1 | 7.1 | 11.9 | 14.7 | 17.5 | 8.2 | 4.4 | 2.1 | - | - |
| Total Non-Current Assets | 7.4 | 6.1 | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 15.2 | 13.8 | 143.4 | 193.9 | 257.6 | 300.3 | 360.8 | 254.7 | 218.0 | 73.7 | - | - |
| - |
| - |
| 30.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | - | - | - | - | - | - | - | 25.3 | 19.3 | 15.5 | - | - |
| Operating Lease Liabilities Current | - | 14.5 | 15.8 | 28.7 | 37.7 | 30.5 | 34.7 | - | - | - | - | - |
| Accrued Expenses | - | 69.4 | 72.8 | 87.5 | 88.4 | 60.1 | 57.1 | 12.3 | 8.4 | 6.6 | - | - |
| Other Current Liabilities | - | 5.7 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 0.5 | 248.4 | 339.6 | 385.2 | 461.4 | 409.1 | 340.3 | 47.1 | 33.4 | 25.3 | - | - |
| 12.5 |
| 15.2 |
| 24.5 |
| 42.8 |
| 62.3 |
| 73.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.1 | 0.6 | 0.7 | 0.8 | 0.8 | 1.4 | 1.6 | 0.2 | - | - |
| Total Non-Current Liabilities | - | 12.5 | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 0.5 | 260.9 | 354.9 | 412.4 | 507.5 | 474.9 | 418.7 | 48.6 | 35.1 | 25.6 | - | - |
| 191.7 |
| 197.7 |
| 211.4 |
| 202.9 |
| 184.5 |
| 144.8 |
| 135.9 |
| - |
| - |
| - |
| Retained Earnings | (185.3) | (413.0) | (342.0) | (353.3) | (395.5) | (313.5) | (183.8) | 74.0 | 45.2 | (64.9) | - | - |
| Accumulated Other Comprehensive Income | 7.8 | 7.4 | 6.8 | 7.2 | 7.6 | 7.5 | 7.4 | (4.9) | 1.7 | 1.6 | - | - |
| Treasury Stock | - | - | - | - | - | - | - | 7.7 | - | - | - | - |
| Minority Interest | - | (0.1) | (0.5) | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 14.7 | (247.0) | (211.0) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| Total Equity | 14.7 | (247.1) | (211.5) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 7.3 | (240.7) | (260.7) | (288.4) | (364.2) | (326.9) | (225.2) | 157.2 | 148.0 | 20.8 | - | - |
| Book Value | 14.7 | (247.0) | (211.0) | (217.5) | (248.6) | (173.5) | (57.5) | 206.1 | 182.9 | (63.3) | (35.0) | (18.2) |
| Tangible Book Value | 7.3 | - | (218.7) | (226.2) | (258.4) | (183.6) | (67.6) | - | - | - | - | - |