| (in millions of USD) | Q1 FY 26 | Q4 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 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 28.5 | 37.1 | 6.1 | - | - | 7.8 | 15.6 | 3.5 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | - | |||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 11.7 | 11.6 | 6.5 | 7.5 | - | - |
| Restricted Cash | 30.7 | 52.4 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 11.7 | 11.6 | 6.5 | 7.5 | - | - |
| Receivables | ||||||
| Accounts Receivable | 112.7 | 18.7 | 30.2 | 36.0 | 35.1 | - |
| Current Assets | ||||||
| Inventory | 6.5 | 7.2 | 4.0 | 4.5 | - | - |
| Prepaid Expenses | 26.8 | 22.4 | 6.6 | 8.8 | 0.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 42.1 | 42.6 | 13.3 | 16.9 | - | - |
| Short Term Debt | - | 1,433.5 | 3.9 | 5.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 307.1 | 1.5 | 12.8 | 14.4 | - | - |
| Operating Lease Liabilities Non-Current | 22.5 | 23.9 | 3.8 | 4.0 | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 407.4 | 0.0 | - | 0.7 | 0.1 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 307.1 | 1,435.0 | 16.6 | 19.4 | - | - |
| Net debt | 295.4 | 1,423.3 | 10.1 | 11.9 | - | - |
| Working Capital | ||||||
| - |
| 0.0 |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| Restricted Cash | 24.6 | 31.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 28.5 | 37.1 | 6.1 | - | - | 7.8 | 15.6 | 3.5 | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.3 | - | - | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 130.3 | 130.3 | 33.6 | 18.7 | 42.8 | 24.6 | 27.9 | 30.9 | 34.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 11.4 | 11.4 | 4.0 | - | - | 4.1 | 4.7 | 4.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 26.7 | 28.7 | 5.6 | - | - | 6.9 | 9.5 | 8.5 | - | 0.0 | 0.2 | 0.5 | 0.2 | 0.0 | 0.3 | 0.0 | 0.2 | 0.5 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 222.4 | 239.7 | 50.6 | - | - | 47.5 | 57.7 | 47.7 | - | 0.1 | 0.2 | 0.5 | 0.3 | 0.3 | 1.8 | 0.1 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 189.9 | 189.9 | 24.4 | - | - | 23.3 | 22.3 | 22.4 | - | - | - | - | 22.0 | - | - | - | - | - | - | |||
| Intangible Assets | 335.2 | 344.1 | 1.3 | - | - | 1.3 | 1.3 | 1.3 | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 27.9 | 30.3 | 5.1 | - | - | 6.7 | 6.4 | 6.9 | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Assets | - | - | 7.1 | - | - | 7.7 | 6.8 | 6.7 | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | 18.0 | 15.1 | 1.2 | - | - | 0.9 | 0.9 | 0.8 | - | - | - | - | 31.4 | - | - | 0.6 | 0.6 | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 871.4 | 902.1 | 105.2 | - | - | 99.6 | 108.0 | 99.1 | - | 7.9 | 16.0 | 16.0 | 31.7 | 31.5 | 227.5 | 226.3 | 250.8 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 69.8 | 55.7 | 15.9 | - | - | 11.3 | 17.1 | 15.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 32.3 | 34.3 | 6.8 | - | - | 5.0 | 5.4 | 4.7 | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | - | - | 6.6 | - | - | 6.5 | 5.2 | 6.4 | 5.7 | - | - | - | - | - | - | - | - | |||||
| Operating Lease Liabilities Current | 9.6 | 9.8 | 1.9 | - | - | 2.1 | 1.9 | 2.0 | - | - | - | - | - | - | - | - | ||||||
| Accrued Expenses | 52.0 | 47.1 | 23.1 | - | - | 22.2 | 21.3 | 23.3 | - | 1.7 | 1.4 | 1.3 | 1.2 | 0.8 | 0.2 | 0.8 | 1.3 | 0.9 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 0.0 | 0.1 | 0.1 | 0.1 | - | - | - | - | |||||
| Total Current Liabilities | 330.7 | 322.0 | 89.1 | - | - | 74.5 | 79.9 | 80.8 | - | 11.6 | 10.9 | 10.6 | 9.5 | 9.1 | 8.6 | 6.9 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 348.9 | 353.3 | 25.6 | - | - | 26.4 | 26.8 | 12.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 20.2 | 22.5 | 3.4 | - | - | 4.8 | 4.7 | 5.2 | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | 0.3 | 0.3 | - | 0.4 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | 48.5 | 52.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | 37.3 | 40.7 | 1.9 | - | - | 1.7 | 1.7 | 1.6 | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 808.9 | 814.8 | 133.5 | - | - | 120.4 | 126.4 | 113.3 | - | 33.3 | 14.4 | 14.0 | 12.1 | 11.4 | 11.5 | 11.0 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 438.4 | 438.0 | 8.0 | - | - | 0.9 | 0.2 | - | - | 0.3 | 0.3 | 0.5 | 0.7 | - | - | - | 0.1 | |||||
| Retained Earnings | (377.9) | (351.1) | (34.9) | - | - | (21.0) | (18.3) | (13.5) | - | (33.3) | (14.3) | (13.9) | (12.3) | (11.1) | (9.3) | (10.3) | (9.5) | |||||
| Accumulated Other Comprehensive Income | 2.0 | 0.5 | (1.3) | - | - | (0.6) | (0.3) | (0.7) | - | - | - | - | - | - | (0.3) | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 62.6 | 87.3 | (1,487.2) | - | - | (1,325.0) | (1,291.3) | (1,260.1) | - | (32.8) | (30.9) | (29.7) | (26.9) | (11.1) | (9.7) | (10.3) | (9.4) | |||||
| Total Equity | 62.6 | 87.3 | (1,487.2) | - | - | (1,325.0) | (1,291.3) | (1,260.1) | - | (32.8) | (30.9) | (29.7) | (26.9) | (11.1) | (9.7) | (10.3) | (9.4) | (10.2) | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 381.2 | 387.6 | 32.3 | - | - | 31.5 | 32.2 | 17.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 352.7 | 350.5 | 26.2 | - | - | 23.7 | 16.6 | 13.8 | - | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | (108.3) | (82.3) | (38.5) | - | - | (27.0) | (22.2) | (33.2) | - | (11.6) | (10.7) | (10.1) | (9.2) | (8.8) | (6.8) | (6.8) | (2.6) | (1.7) | ||||
| Book Value | 62.6 | 87.3 | (1,487.2) | - | - | (1,325.0) | (1,291.3) | (1,260.1) | - | (32.8) | (30.9) | (29.7) | (26.9) | (11.1) | (9.7) | (10.3) | (9.4) | (10.2) | ||||
| Tangible Book Value | (462.6) | (446.6) | (1,512.8) | - | - | (1,349.5) | (1,314.9) | (1,283.8) | - | - | - | - | (48.9) | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 192.3 | 124.4 | 49.9 | 70.0 | 0.2 | 0.0 |
| Property,Plant & Equipment Net |
| - |
| 13.3 |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 454.2 | 39.7 | 22.8 | 22.0 | 24.0 | - |
| Intangible Assets | 320.8 | 132.8 | 1.5 | 1.5 | - | - |
| Operating Lease Right Of Use Assets | 29.5 | 30.5 | 5.2 | 5.8 | - | - |
| Deferred Tax Assets | - | 7.0 | 6.8 | 7.1 | - | - |
| Other Non-Current Assets | 18.6 | 17.8 | 0.7 | 1.7 | 0.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 1,088.5 | 390.4 | 102.7 | 122.8 | 250.8 | 0.0 |
| 9.7 |
| 6.9 |
| 6.0 |
| 5.7 |
| 5.8 |
| - |
| Operating Lease Liabilities Current | 9.3 | 9.2 | 1.6 | 1.8 | - | - |
| Accrued Expenses | 41.4 | 44.9 | 23.9 | 24.7 | 1.3 | 0.0 |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 248.1 | 1,790.2 | 82.1 | 101.9 | 2.9 | 0.0 |
| Deferred Revenue Non-Current |
| - |
| 0.4 |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 49.5 | 13.1 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 37.6 | 2.8 | 1.6 | 1.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 681.1 | 1,847.2 | 115.3 | 149.8 | 10.2 | 0.0 |
| - |
| 0.0 |
| (11.3) |
| (12.3) |
| (9.5) |
| (0.0) |
| Accumulated Other Comprehensive Income | 0.0 | (7.2) | (1.3) | (21.1) | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 437.1 | (1,456.8) | (1,244.3) | (26.9) | (26.5) | 0.0 |
| Total Equity | 437.1 | (1,456.8) | (1,244.3) | (26.9) | (26.5) | 0.0 |
| (55.8) |
| (1,665.8) |
| (32.2) |
| (31.9) |
| (2.6) |
| 0.0 |
| Book Value | 437.1 | (1,456.8) | (1,244.3) | (26.9) | (26.5) | 0.0 |
| Tangible Book Value | (337.9) | (1,629.3) | (1,268.6) | (50.4) | (50.5) | - |
| 0.7 |
| 1.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.5 |
| 0.8 |
| 1.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 251.0 |
| 251.4 |
| 251.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.9 |
| 2.2 |
| 1.3 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 2.1 |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 10.2 |
| 11.3 |
| 10.5 |
| 10.6 |
| 0.0 |
| - |
| - |
| 6.4 |
| 6.8 |
| 0.0 |
| - |
| (10.2) |
| (1.4) |
| (1.8) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (10.2) |
| (9.2) |
| (9.6) |
| 0.0 |
| 0.0 |
| (9.2) |
| (9.6) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| (0.5) |
| 0.4 |
| 0.0 |
| - |
| (9.2) |
| (9.6) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |