| (in millions of USD) | Q4 FY 25 | Q3 FY 25 | Q4 FY 24 | Q3 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 | Q4 FY 14 | Q4 FY 13 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 12.2 | 13.6 | 5.0 | - | 8.5 | 8.0 | 11.2 | 17.3 | 22.1 | 27.7 | 34.2 | 36.0 | 37.3 | 50.3 | 46.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.2 | 13.6 | 5.0 | - | 8.5 | 8.0 | 11.2 | 17.3 | 22.1 | 27.7 | 34.2 | 36.0 | 37.3 | 50.3 | 46.7 |
| Receivables | |||||||||||||||
| Accounts Receivable | 0.0 | 0.0 | 0.4 | - | 0.3 | 0.8 | 0.1 | 0.3 | 0.0 | 0.1 | 8.2 | 7.8 | 7.8 | 11.0 | 8.2 |
| Current Assets | |||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
| Supplementary Data | |||||||||||||||
| Total Debt | 2.3 | 4.5 | - | - | - | - | - | 1.0 | 0.7 | - | 0.5 | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 12.2 | 5.0 | 8.5 | 8.0 | 11.2 | 17.3 | 22.1 | 27.7 | 34.2 | 36.0 | 37.3 | 50.3 | 46.7 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | 0.4 | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 12.2 | 5.0 | 8.5 | 8.0 | 11.2 | 17.3 | 22.1 | 27.7 | 34.2 | 36.0 | 37.3 | 50.3 | 46.7 |
| Receivables | |||||||||||||
| Accounts Receivable | 0.0 | 0.4 | 0.3 | 0.8 | 0.1 | 0.3 | 0.0 | 0.1 | 8.2 | 7.8 | 7.8 | 11.0 | 8.2 |
| Current Assets | |||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.7 | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.1 | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 2.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.6 | 0.6 | 0.6 |
| Additional Paid In Capital | - | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 2.3 | - | - | - | - | 1.0 | 0.7 | - | 0.5 | - | - | - | - |
| Net debt | (9.9) | ||||||||||||
| 3.7 |
| 4.1 |
| 3.8 |
| - |
| 1.1 |
| 0.6 |
| 0.5 |
| 0.9 |
| 2.4 |
| 1.1 |
| 1.1 |
| 1.9 |
| 4.0 |
| 2.4 |
| 2.2 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.9 | 17.8 | 9.1 | - | 9.9 | 9.5 | 11.8 | 18.5 | 26.4 | 31.0 | 43.0 | 49.7 | 50.5 | 64.0 | 57.1 |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 4.6 | 4.7 | 5.3 | - | 4.3 | 4.7 | 5.7 | 5.8 | 6.0 | 5.4 | 7.5 | 8.9 | 10.1 | 9.0 | 9.9 |
| Long Term Investments | - | - | 5.2 | - | 5.4 | 5.5 | 6.0 | 6.7 | 6.6 | 9.7 | 12.9 | 7.9 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | 5.8 | - | - |
| Goodwill | 23.2 | 27.6 | 26.9 | - | 27.6 | 28.5 | 30.6 | 29.8 | 28.8 | - | 4.7 | 4.8 | 5.0 | 5.0 | 3.8 |
| Intangible Assets | 4.6 | 4.8 | 6.3 | - | 8.3 | 11.0 | 14.6 | 16.9 | 19.5 | 2.5 | 1.6 | 0.1 | 0.2 | 0.3 | 2.4 |
| Operating Lease Right Of Use Assets | 4.4 | 4.9 | 4.9 | - | 3.3 | 5.5 | 6.7 | 6.4 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | 0.2 | - | - | - | - | - | 0.4 | 1.6 | - | 0.5 | - | - | - | - |
| Other Non-Current Assets | 5.6 | 4.9 | 4.8 | - | 4.5 | 4.1 | 4.2 | 3.5 | 2.4 | 0.1 | 0.9 | 1.6 | 1.9 | 0.7 | 0.5 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 58.4 | 65.0 | 62.6 | - | 63.2 | 68.8 | 79.6 | 88.2 | 97.1 | 48.7 | 75.5 | 73.0 | 73.4 | 79.0 | 73.7 |
| Short Term Debt |
| 0.1 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 38.9 | 41.1 | 38.4 | - | 35.5 | 31.9 | 31.8 | 30.6 | 24.7 | 0.2 | 1.5 | 2.6 | 3.5 | 1.3 | 1.2 |
| Operating Lease Liabilities Current | 2.2 | 2.3 | 2.5 | - | 1.8 | 2.5 | 2.7 | 2.6 | - | - | - | - | - | - | - |
| Accrued Expenses | 8.1 | 6.4 | 7.7 | - | 6.9 | 8.1 | 7.6 | 7.2 | 6.9 | 2.6 | 13.0 | 9.0 | 8.8 | 11.1 | 11.6 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 49.3 | 54.2 | 48.6 | - | 44.3 | 42.4 | 42.1 | 42.1 | 38.0 | 2.9 | 15.0 | 11.5 | 12.3 | 12.4 | 12.8 |
| Operating Lease Liabilities Non-Current |
| 2.1 |
| 2.5 |
| 2.3 |
| - |
| 1.3 |
| 2.8 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Deferred Tax Liabilities | 0.3 | - | 0.8 | - | 1.7 | 2.7 | 3.9 | 4.4 | 6.9 | - | - | - | - | - | 0.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 53.8 | 56.7 | 51.7 | - | 47.3 | 48.0 | 49.6 | 50.2 | 46.8 | 2.9 | 18.5 | 11.8 | 12.6 | 12.8 | 13.2 |
| Additional Paid In Capital |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (68.0) | (63.1) | (58.6) | - | (55.2) | (51.9) | (48.7) | (45.8) | (28.7) | (10.5) | 5.5 | 7.4 | 3.5 | (0.2) | (4.6) |
| Accumulated Other Comprehensive Income | (5.4) | (5.2) | (5.1) | - | (5.2) | (5.4) | (5.9) | (5.7) | (5.4) | (5.6) | (3.6) | (3.9) | (4.4) | (4.4) | (4.2) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | 4.3 | 1.3 | 0.2 | 0.1 |
| Minority Interest | (0.0) | (0.0) | (0.0) | - | (0.0) | 0.1 | 0.5 | 0.1 | 0.8 | 0.1 | 0.2 | - | - | - | - |
| Total Stockholders Equity | 4.6 | 8.3 | 10.9 | 9.4 | 15.9 | 20.7 | 29.5 | 30.4 | 43.1 | 40.1 | 56.9 | 61.1 | 60.9 | 66.3 | 60.5 |
| Total Equity | 4.6 | 8.3 | 10.9 | 9.4 | 15.9 | 20.8 | 30.0 | 30.5 | 43.9 | 40.2 | 57.0 | 61.1 | 60.9 | 66.3 | 60.5 |
| (9.9) |
| (9.1) |
| - |
| - |
| - |
| - |
| - |
| (16.2) |
| (21.4) |
| - |
| (33.7) |
| - |
| - |
| - |
| - |
| Working Capital | (33.3) | (36.5) | (39.4) | - | (34.4) | (33.0) | (30.2) | (23.6) | (11.7) | 28.2 | 28.0 | 38.1 | 38.2 | 51.6 | 44.3 |
| Book Value | 4.6 | 8.3 | 10.9 | 9.4 | 15.9 | 20.7 | 29.5 | 30.4 | 43.1 | 40.1 | 56.9 | 61.1 | 60.9 | 66.3 | 60.5 |
| Tangible Book Value | (23.3) | (24.1) | (22.3) | - | (20.0) | (18.7) | (15.7) | (16.4) | (5.2) | 37.6 | 50.5 | 56.2 | 55.7 | 61.0 | 54.3 |
| 3.8 |
| 1.1 |
| 0.6 |
| 0.5 |
| 0.9 |
| 2.4 |
| 1.1 |
| 1.1 |
| 1.9 |
| 4.0 |
| 2.4 |
| 2.2 |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 15.9 | 9.1 | 9.9 | 9.5 | 11.8 | 18.5 | 26.4 | 31.0 | 43.0 | 49.7 | 50.5 | 64.0 | 57.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 4.6 | 5.3 | 4.3 | 4.7 | 5.7 | 5.8 | 6.0 | 5.4 | 7.5 | 8.9 | 10.1 | 9.0 | 9.9 |
| Long Term Investments | - | 5.2 | 5.4 | 5.5 | 6.0 | 6.7 | 6.6 | 9.7 | 12.9 | 7.9 | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | 5.8 | - | - |
| Goodwill | 23.2 | 26.9 | 27.6 | 28.5 | 30.6 | 29.8 | 28.8 | - | 4.7 | 4.8 | 5.0 | 5.0 | 3.8 |
| Intangible Assets | 4.6 | 6.3 | 8.3 | 11.0 | 14.6 | 16.9 | 19.5 | 2.5 | 1.6 | 0.1 | 0.2 | 0.3 | 2.4 |
| Operating Lease Right Of Use Assets | 4.4 | 4.9 | 3.3 | 5.5 | 6.7 | 6.4 | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | 0.4 | 1.6 | - | 0.5 | - | - | - | - |
| Other Non-Current Assets | 5.6 | 4.8 | 4.5 | 4.1 | 4.2 | 3.5 | 2.4 | 0.1 | 0.9 | 1.6 | 1.9 | 0.7 | 0.5 |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 58.4 | 62.6 | 63.2 | 68.8 | 79.6 | 88.2 | 97.1 | 48.7 | 75.5 | 73.0 | 73.4 | 79.0 | 73.7 |
| - |
| - |
| - |
| - |
| 1.0 |
| 0.7 |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 38.9 | 38.4 | 35.5 | 31.9 | 31.8 | 30.6 | 24.7 | 0.2 | 1.5 | 2.6 | 3.5 | 1.3 | 1.2 |
| Operating Lease Liabilities Current | 2.2 | 2.5 | 1.8 | 2.5 | 2.7 | 2.6 | - | - | - | - | - | - | - |
| Accrued Expenses | 8.1 | 7.7 | 6.9 | 8.1 | 7.6 | 7.2 | 6.9 | 2.6 | 13.0 | 9.0 | 8.8 | 11.1 | 11.6 |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 49.3 | 48.6 | 44.3 | 42.4 | 42.1 | 42.1 | 38.0 | 2.9 | 15.0 | 11.5 | 12.3 | 12.4 | 12.8 |
| 2.3 |
| 1.3 |
| 2.8 |
| 3.7 |
| 3.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | 0.3 | 0.3 | 0.3 | 0.4 | 0.4 |
| Deferred Tax Liabilities | 0.3 | 0.8 | 1.7 | 2.7 | 3.9 | 4.4 | 6.9 | - | - | - | - | - | 0.0 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 53.8 | 51.7 | 47.3 | 48.0 | 49.6 | 50.2 | 46.8 | 2.9 | 18.5 | 11.8 | 12.6 | 12.8 | 13.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (68.0) | (58.6) | (55.2) | (51.9) | (48.7) | (45.8) | (28.7) | (10.5) | 5.5 | 7.4 | 3.5 | (0.2) | (4.6) |
| Accumulated Other Comprehensive Income | (5.4) | (5.1) | (5.2) | (5.4) | (5.9) | (5.7) | (5.4) | (5.6) | (3.6) | (3.9) | (4.4) | (4.4) | (4.2) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | 4.3 | 1.3 | 0.2 | 0.1 |
| Minority Interest | (0.0) | (0.0) | (0.0) | 0.1 | 0.5 | 0.1 | 0.8 | 0.1 | 0.2 | - | - | - | - |
| Total Stockholders Equity | 4.6 | 10.9 | 15.9 | 20.7 | 29.5 | 30.4 | 43.1 | 40.1 | 56.9 | 61.1 | 60.9 | 66.3 | 60.5 |
| Total Equity | 4.6 | 10.9 | 15.9 | 20.8 | 30.0 | 30.5 | 43.9 | 40.2 | 57.0 | 61.1 | 60.9 | 66.3 | 60.5 |
| - |
| - |
| - |
| - |
| (16.2) |
| (21.4) |
| - |
| (33.7) |
| - |
| - |
| - |
| - |
| Working Capital | (33.3) | (39.4) | (34.4) | (33.0) | (30.2) | (23.6) | (11.7) | 28.2 | 28.0 | 38.1 | 38.2 | 51.6 | 44.3 |
| Book Value | 4.6 | 10.9 | 15.9 | 20.7 | 29.5 | 30.4 | 43.1 | 40.1 | 56.9 | 61.1 | 60.9 | 66.3 | 60.5 |
| Tangible Book Value | (23.3) | (22.3) | (20.0) | (18.7) | (15.7) | (16.4) | (5.2) | 37.6 | 50.5 | 56.2 | 55.7 | 61.0 | 54.3 |