| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 188.0 | 218.4 | 283.0 | 227.4 | 254.6 | 114.5 | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 188.0 | 218.4 | 283.0 | 227.4 | 254.6 | 114.5 | - | - |
| Receivables | ||||||||
| Accounts Receivable | 25.7 | 23.5 | 27.2 | 44.4 | 41.7 | 21.0 | - | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.1 | 10.1 | 9.9 | 12.6 | 9.7 | 5.5 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 9.7 | 13.6 | 13.7 | 18.4 | 17.6 | 12.7 | - | - |
| Accumulated Depreciation | 5.7 | 8.8 | 7.5 | 10.3 | ||||
| Current Liabilities | ||||||||
| Accounts Payable | 9.1 | 10.5 | 11.8 | 21.2 | 24.9 | 13.5 | - | - |
| Short Term Debt | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 544.8 | 543.6 | 542.6 | 541.6 | 0.0 | 25.4 | - | - |
| Operating Lease Liabilities Non-Current | 10.7 | 6.3 | 8.7 | 13.0 | 19.2 | |||
| Common Equity | ||||||||
| Common Stock | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 0.0 | 32.4 | 14.5 | 35.9 | 303.4 | 21.7 | ||
| Supplementary Data | ||||||||
| Total Debt | 544.8 | 543.6 | 542.6 | 541.6 | 0.0 | 25.4 | - | - |
| Net debt | 356.8 | 325.2 | 259.5 | 314.2 | (254.6) | (89.2) | ||
| (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 | 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 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 251.0 | 188.0 | 211.8 | 203.5 | 221.1 | - | 225.6 | 271.7 | 282.5 | 283.0 | 243.3 | 238.7 | 214.5 | 227.4 | 483.0 | ||||||||||||
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 448.9 | 543.7 | 562.3 | 632.3 | 310.6 | 144.8 | - | - |
| 8.9 |
| 7.6 |
| - |
| - |
| Property,Plant & Equipment Net | 4.1 | 4.9 | 6.2 | 8.1 | 8.7 | 5.0 | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 8.5 | 8.5 | 1.7 | 1.7 | 1.7 | 1.7 | - | - |
| Intangible Assets | 3.4 | 5.3 | 0.0 | 15.8 | 13.7 | 11.2 | - | - |
| Operating Lease Right Of Use Assets | 9.7 | 6.0 | 8.7 | 12.2 | 18.5 | 22.5 | - | - |
| Deferred Tax Assets | 75.2 | 73.7 | 57.1 | 38.7 | 38.0 | 23.1 | - | - |
| Other Non-Current Assets | 0.2 | 0.5 | 0.8 | 1.0 | 3.3 | 0.1 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 569.7 | 664.1 | 659.5 | 714.6 | 398.6 | 212.1 | - | - |
| - |
| - |
| Deferred Revenue Current | 9.7 | 10.8 | 12.9 | 19.6 | 23.3 | 15.1 | - | - |
| Operating Lease Liabilities Current | 2.2 | 2.8 | 4.4 | 5.4 | 6.1 | 1.7 | - | - |
| Accrued Expenses | 36.6 | 43.5 | 41.7 | 69.1 | 86.2 | 38.8 | - | - |
| Other Current Liabilities | 0.4 | 1.1 | 1.2 | 1.5 | 2.5 | 2.3 | - | - |
| Total Current Liabilities | 70.9 | 81.6 | 84.9 | 129.7 | 142.9 | 71.5 | - | - |
| 25.1 |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 20.6 | 19.1 | 15.0 | 1.7 | 1.6 | 3.6 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 646.9 | 650.6 | 651.1 | 685.9 | 163.7 | 125.6 | - | - |
| - |
| - |
| Retained Earnings | (76.6) | (18.4) | (5.5) | (6.3) | (67.8) | (71.4) | - | - |
| Accumulated Other Comprehensive Income | 0.0 | 0.1 | 0.0 | (0.4) | 0.0 | - | - | - |
| Treasury Stock | - | - | - | 0.6 | 0.6 | 0.6 | - | - |
| Minority Interest | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (77.2) | 13.4 | 8.4 | 28.6 | 235.0 | (50.3) | (122.3) | (120.2) |
| Total Equity | (77.2) | 13.4 | 8.4 | 28.6 | 235.0 | (50.3) | (122.3) | (120.2) |
| - |
| - |
| Working Capital | 378.0 | 462.1 | 477.4 | 502.6 | 167.7 | 73.3 | - | - |
| Book Value | (77.2) | 13.4 | 8.4 | 28.6 | 235.0 | (50.3) | (122.3) | (120.2) |
| Tangible Book Value | (89.1) | (0.4) | 6.7 | 11.1 | 219.6 | (63.2) | - | - |
| 699.9 |
| 745.4 |
| 254.6 |
| 204.9 |
| 153.3 |
| - |
| 114.5 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 251.0 | 188.0 | 211.8 | 203.5 | 221.1 | - | 225.6 | 271.7 | 282.5 | 283.0 | 243.3 | 238.7 | 214.5 | 227.4 | 483.0 | 699.9 | 745.4 | 254.6 | 204.9 | 153.3 | - | 114.5 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 23.9 | 25.7 | 24.9 | 25.8 | 24.8 | - | 24.3 | 27.8 | 26.3 | 27.2 | 33.0 | 32.9 | 36.3 | 44.4 | 47.6 | 52.0 | 51.7 | 41.7 | 43.5 | 36.3 | - | 21.0 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.2 | 11.1 | 11.0 | 10.0 | 9.9 | - | 18.0 | 12.7 | 7.9 | 9.9 | 11.0 | 9.9 | 9.7 | 12.6 | 11.3 | 13.1 | 10.6 | 9.7 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 431.5 | 448.9 | 449.8 | 459.7 | 506.9 | - | 544.4 | 568.6 | 552.1 | 562.3 | 546.1 | 545.0 | 570.0 | 632.3 | 733.4 | 769.7 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Property,Plant & Equipment Net | 3.9 | 4.1 | 4.3 | 4.7 | 4.7 | - | 5.1 | 5.3 | 5.8 | 6.2 | 6.7 | 7.1 | 7.8 | 8.1 | 8.5 | 8.9 | 9.1 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 8.5 | 8.5 | 8.5 | 8.5 | 8.5 | - | 8.5 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | 1.7 | |||||||||
| Intangible Assets | 2.9 | 3.4 | 3.9 | 4.4 | 4.9 | - | 5.8 | 19.5 | 18.4 | 0.0 | 18.2 | 17.1 | 16.7 | 15.8 | 15.4 | 15.0 | 14.5 | ||||||||||
| Operating Lease Right Of Use Assets | 9.2 | 9.7 | 10.2 | 11.2 | 5.7 | 6.4 | 7.0 | 8.0 | 9.0 | 8.7 | 9.8 | 10.9 | 11.9 | 12.2 | 13.1 | 14.2 | |||||||||||
| Deferred Tax Assets | 76.1 | 75.2 | 76.0 | 81.8 | 77.3 | - | 58.6 | 57.9 | 70.7 | 57.1 | 55.5 | 47.0 | 43.3 | 38.7 | 40.6 | 43.4 | 43.4 | ||||||||||
| Other Non-Current Assets | 0.1 | 0.2 | 0.3 | 0.4 | 0.5 | - | 0.5 | 0.6 | 0.8 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.0 | 1.1 | 1.2 | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 551.2 | 569.7 | 573.6 | 592.4 | 629.4 | - | 652.0 | 665.3 | 662.4 | 659.5 | 643.2 | 634.2 | 657.1 | 714.6 | 818.4 | 858.1 | 901.9 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 8.4 | 9.1 | 11.4 | 8.1 | 8.8 | - | 9.0 | 7.5 | 9.8 | 11.8 | 8.6 | 12.8 | 16.1 | 21.2 | 13.7 | 25.3 | 22.0 | 24.9 | 32.5 | 32.0 | - | 13.5 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Deferred Revenue Current | 10.6 | 9.7 | 11.3 | 11.7 | 11.7 | - | 12.2 | 12.5 | 13.0 | 12.9 | 16.2 | 17.7 | 19.5 | 19.6 | 24.1 | 25.2 | 25.5 | ||||||||||
| Operating Lease Liabilities Current | 2.2 | 2.2 | 2.4 | 2.2 | 2.1 | - | 3.7 | 4.7 | 5.0 | 4.4 | 4.5 | 4.9 | 5.4 | 5.4 | 5.7 | 6.1 | |||||||||||
| Accrued Expenses | 31.9 | 36.6 | 42.7 | 43.1 | 40.8 | - | 42.5 | 38.1 | 35.0 | 41.7 | 41.4 | 45.6 | 51.8 | 69.1 | 75.8 | 71.0 | 72.4 | 86.2 | |||||||||
| Other Current Liabilities | 0.2 | 0.4 | 1.5 | 5.8 | 2.9 | - | 0.0 | 0.1 | 14.4 | 1.2 | 14.1 | 7.5 | 4.4 | 1.5 | 2.5 | 7.8 | 5.7 | ||||||||||
| Total Current Liabilities | 59.3 | 70.9 | 75.3 | 83.7 | 72.3 | - | 73.5 | 75.8 | 83.1 | 84.9 | 90.8 | 101.2 | 103.2 | 129.7 | 127.6 | ||||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 545.1 | 544.8 | 544.5 | 544.2 | 543.9 | - | 543.4 | 543.1 | 542.8 | 542.6 | 542.3 | 542.1 | 541.8 | 541.6 | 541.3 | 541.1 | 540.9 | 0.0 | 0.0 | 0.0 | - | 25.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 10.1 | 10.7 | 11.3 | 12.0 | 6.3 | - | 6.7 | 7.0 | 8.1 | 8.7 | 9.9 | 11.1 | 12.3 | 13.0 | 14.3 | 15.9 | |||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 20.6 | 20.6 | 18.6 | 18.3 | 18.2 | - | 14.9 | 14.9 | 15.7 | 15.0 | 12.1 | 5.7 | 3.7 | 1.7 | 1.9 | 3.2 | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 635.0 | 646.9 | 649.7 | 658.3 | 640.7 | - | 638.4 | 640.8 | 649.8 | 651.1 | 655.2 | 660.1 | 661.0 | 685.9 | 685.1 | 708.5 | |||||||||||
| Common Equity | |||||||||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 0.0 | 0.0 | 0.0 | 0.0 | 20.5 | - | 21.7 | 30.1 | 25.4 | 14.5 | 0.0 | 0.0 | 0.0 | 35.9 | 159.8 | 196.5 | 263.6 | ||||||||||
| Retained Earnings | (83.1) | (76.6) | (75.6) | (65.2) | (31.2) | - | (7.6) | (5.0) | (12.0) | (5.5) | (11.2) | (24.9) | (3.0) | (6.3) | (25.7) | (46.3) | (59.4) | ||||||||||
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | 0.1 | 0.0 | (0.0) | - | 0.2 | (0.1) | (0.1) | 0.0 | (0.1) | (0.3) | (0.2) | (0.4) | (0.1) | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.6 | |||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | (83.8) | (77.2) | (76.1) | (65.9) | (11.3) | - | 13.6 | 24.4 | 12.7 | 8.4 | (11.9) | (25.9) | (3.9) | 28.6 | 133.3 | 149.6 | 203.6 | ||||||||||
| Total Equity | (83.8) | (77.2) | (76.1) | (65.9) | (11.3) | - | 13.6 | 24.4 | 12.7 | 8.4 | (11.9) | (25.9) | (3.9) | 28.6 | 133.3 | 149.6 | 203.6 | 235.0 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 545.1 | 544.8 | 544.5 | 544.2 | 543.9 | - | 543.4 | 543.1 | 542.8 | 542.6 | 542.3 | 542.1 | 541.8 | 541.6 | 541.3 | 541.1 | 540.9 | 0.0 | 0.0 | 0.0 | - | 25.4 | - | - | - | - | - |
| Net debt | 294.1 | 356.8 | 332.7 | 340.8 | 322.8 | - | 317.8 | 271.4 | 260.3 | 259.5 | 299.0 | 303.4 | 327.3 | 314.2 | 58.3 | (158.9) | (204.5) | (254.6) | |||||||||
| Working Capital | 372.2 | 378.0 | 374.5 | 375.9 | 434.7 | - | 470.9 | 492.9 | 469.0 | 477.4 | 455.3 | 443.9 | 466.8 | 502.6 | 605.8 | 621.4 | 674.7 | 167.7 | |||||||||
| Book Value | (83.8) | (77.2) | (76.1) | (65.9) | (11.3) | - | 13.6 | 24.4 | 12.7 | 8.4 | (11.9) | (25.9) | (3.9) | 28.6 | 133.3 | 149.6 | 203.6 | 235.0 | |||||||||
| Tangible Book Value | (95.2) | (89.1) | (88.5) | (78.7) | (24.7) | - | (0.8) | 3.2 | (7.4) | 6.6 | (31.8) | (44.7) | (22.3) | 11.1 | 116.1 | 132.8 | 187.4 | ||||||||||
| 11.1 |
| 13.1 |
| - |
| 5.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 812.3 |
| 310.6 |
| 263.8 |
| 206.9 |
| - |
| 144.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.7 |
| 9.1 |
| 8.9 |
| - |
| 5.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| 13.7 |
| 12.8 |
| 12.2 |
| - |
| 11.2 |
| - |
| - |
| - |
| - |
| - |
| 15.9 |
| 18.5 |
| 18.4 |
| 19.7 |
| - |
| 22.5 |
| - |
| - |
| - |
| - |
| - |
| 38.0 |
| 41.4 |
| 36.5 |
| - |
| 23.1 |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 1.2 |
| 1.3 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 398.6 |
| 352.2 |
| 290.7 |
| - |
| 212.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 23.3 |
| 25.4 |
| 23.1 |
| - |
| 15.1 |
| - |
| - |
| - |
| - |
| - |
| 6.0 |
| 6.1 |
| 5.7 |
| 5.1 |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| 67.5 |
| 54.7 |
| - |
| 38.8 |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 0.1 |
| 0.1 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| 148.3 |
| 137.6 |
| 142.9 |
| 132.8 |
| 116.7 |
| - |
| 71.5 |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| 19.2 |
| 19.9 |
| 21.5 |
| - |
| 25.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.3 |
| 1.6 |
| 1.6 |
| 1.8 |
| - |
| 1.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 698.3 |
| 163.7 |
| 156.1 |
| 141.8 |
| - |
| 125.6 |
| - |
| - |
| - |
| - |
| - |
| 303.4 |
| 285.4 |
| 260.4 |
| - |
| 21.7 |
| - |
| - |
| - |
| - |
| - |
| (67.8) |
| (88.8) |
| (110.8) |
| - |
| (71.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| 0.6 |
| - |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 235.0 |
| 196.0 |
| 148.9 |
| (33.4) |
| (50.3) |
| (85.7) |
| (109.6) |
| (132.0) |
| (122.3) |
| (120.2) |
| 196.0 |
| 148.9 |
| (33.4) |
| (50.3) |
| (85.7) |
| (109.6) |
| (132.0) |
| (122.3) |
| (120.2) |
| (204.9) |
| (153.3) |
| - |
| (89.2) |
| - |
| - |
| - |
| - |
| - |
| 131.0 |
| 90.2 |
| - |
| 73.3 |
| - |
| - |
| - |
| - |
| - |
| 196.0 |
| 148.9 |
| (33.4) |
| (50.3) |
| (85.7) |
| (109.6) |
| (132.0) |
| (122.3) |
| (120.2) |
| 219.6 |
| 181.5 |
| 135.0 |
| - |
| (63.2) |
| - |
| - |
| - |
| - |
| - |