| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 33.9 | 13.7 | 13.7 | 37.4 | 85.8 | 11.7 | - |
| Restricted Cash | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Short Term Investments | - | 30.2 | 27.5 | 30.7 | - | - | - |
| Cash And Short Term Investments | 33.9 | 43.8 | 41.2 | 68.2 | 85.8 | 11.7 | - |
| Receivables | |||||||
| Accounts Receivable | 19.2 | 20.6 | 12.0 | 7.1 | 13.9 | 14.4 | - |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.6 | 4.6 | 5.3 | 5.8 | 6.9 | 2.9 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 10.1 | 9.1 | 9.0 | 7.1 | 4.7 | - | - |
| Accumulated Depreciation | 6.2 | 5.0 | 3.3 | 3.5 | 2.2 | - | |
| Current Liabilities | |||||||
| Accounts Payable | 0.3 | 0.5 | 0.2 | 0.6 | 1.7 | 1.1 | - |
| Short Term Debt | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.1 | 3.0 | 3.6 | 1.0 | 1.9 | 2.1 | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 156.8 | 135.5 | 118.2 | 103.8 | 91.9 | 3.6 | |
| Supplementary Data | |||||||
| Total Debt | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - |
| (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 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 11.7 | 33.9 | 17.4 | 16.1 | 16.4 | 13.7 | 17.8 | 22.1 | 26.1 | 13.7 | 18.6 | 26.3 | 28.5 | 37.4 | 68.2 | ||||||||||
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 82.4 | 69.1 | 58.4 | 81.1 | 106.6 | 29.0 | - |
| - |
| Property,Plant & Equipment Net | 3.9 | 4.0 | 5.7 | 3.6 | 2.4 | 2.4 | - |
| Long Term Investments | - | 8.5 | 11.8 | 4.4 | - | - | - |
| Equity Method Investments | 3.0 | 5.8 | 8.5 | 11.9 | 0.0 | - | - |
| Goodwill | 4.2 | 4.2 | 4.2 | 4.2 | 2.7 | 2.7 | - |
| Intangible Assets | 2.2 | 3.0 | 3.9 | 4.6 | 3.0 | 3.4 | - |
| Operating Lease Right Of Use Assets | 3.9 | 3.8 | 4.3 | 1.9 | 2.8 | 2.8 | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.6 | 7.7 | 6.0 | 3.8 | 3.0 | 2.6 | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 115.0 | 106.1 | 102.8 | 115.5 | 120.4 | 42.7 | - |
| Deferred Revenue Current | 51.4 | 40.4 | 31.5 | 28.8 | 28.4 | 17.9 | - |
| Operating Lease Liabilities Current | 1.2 | 0.9 | 0.8 | 0.9 | 1.0 | 0.8 | - |
| Accrued Expenses | 19.1 | 15.9 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 73.2 | 59.3 | 46.4 | 43.7 | 42.5 | 28.2 | - |
| - |
| Deferred Revenue Non-Current | 44.0 | 35.2 | 25.2 | 21.8 | 20.8 | 15.0 | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | 1.3 | 1.0 | 0.9 | 0.7 | 0.8 | 0.7 | - |
| Other Non-Current Liabilities | 2.5 | 1.6 | 2.4 | 1.0 | 2.2 | 3.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 129.7 | 107.3 | 87.7 | 78.0 | 67.5 | 49.0 | - |
| - |
| Retained Earnings | (171.6) | (136.9) | (103.2) | (66.4) | (39.0) | (15.6) | - |
| Accumulated Other Comprehensive Income | 0.2 | 0.1 | 0.1 | 0.1 | (0.1) | (0.0) | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | (14.6) | (1.2) | 15.1 | 37.5 | 52.9 | (12.0) | (9.4) |
| Total Equity | (14.6) | (1.2) | 15.1 | 37.5 | 52.9 | (12.0) | (9.4) |
| Working Capital | 9.2 | 9.8 | 12.0 | 37.4 | 64.2 | 0.7 | - |
| Book Value | (14.6) | (1.2) | 15.1 | 37.5 | 52.9 | (12.0) | (9.4) |
| Tangible Book Value | (21.0) | (8.4) | 7.1 | 28.7 | 47.3 | (18.1) | - |
| 81.3 |
| 82.2 |
| 85.8 |
| 11.2 |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| Restricted Cash | 0.1 | - | 0.1 | 0.1 | 0.1 | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 21.6 | 21.9 | 25.9 | 30.2 | 30.8 | 23.6 | 18.7 | 27.5 | 27.7 | 28.6 | 32.4 | 30.7 | 4.4 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 11.7 | 33.9 | 39.0 | 38.0 | 42.3 | 43.8 | 48.7 | 45.8 | 44.8 | 41.2 | 46.4 | 55.0 | 60.9 | 68.2 | 72.6 | 81.3 | 82.2 | 85.8 | 11.2 | - | - | 11.7 | - | - | - |
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 14.7 | 19.2 | 16.5 | 18.8 | 10.3 | 20.6 | 8.7 | 8.9 | 12.3 | 12.0 | 10.4 | 9.6 | 9.8 | 7.1 | 9.6 | 4.7 | 8.2 | 13.9 | 8.1 | - | - | 14.4 | - | - | - |
| Current Assets | |||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 8.7 | 8.6 | 5.6 | 4.8 | 4.8 | 4.6 | 5.4 | 4.2 | 4.7 | 5.3 | 5.2 | 5.9 | 5.1 | 5.8 | 8.4 | 8.9 | 8.5 | 6.9 | |||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Assets | 61.5 | 82.4 | 61.0 | 61.5 | 57.4 | 69.1 | 62.8 | 58.9 | 61.8 | 58.4 | 62.0 | 70.4 | 75.8 | 81.1 | 90.7 | 94.9 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Property,Plant & Equipment Net | 3.6 | 3.9 | 4.5 | 4.3 | 3.4 | 4.0 | 4.1 | 4.7 | 5.2 | 5.7 | 5.4 | 5.2 | 3.3 | 3.6 | 3.5 | 3.0 | 2.3 | ||||||||
| Long Term Investments | - | - | 17.2 | 15.9 | 12.8 | 8.5 | 5.8 | 8.1 | 8.6 | 11.8 | 10.3 | 5.8 | 2.5 | 4.4 | 2.0 | - | - | ||||||||
| Equity Method Investments | 0.0 | 3.0 | 3.7 | 4.2 | 5.0 | 5.8 | 6.4 | 7.0 | 7.7 | 8.5 | 9.4 | 10.3 | 11.1 | 11.9 | 12.2 | 12.2 | - | ||||||||
| Goodwill | 35.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 2.7 | 2.7 | 2.7 | 2.7 | |||||||
| Intangible Assets | 19.5 | 2.2 | 2.4 | 2.6 | 2.8 | 3.0 | 3.2 | 3.5 | 3.7 | 3.9 | 4.1 | 4.2 | 4.4 | 4.6 | 2.6 | 2.7 | 2.8 | 3.0 | |||||||
| Operating Lease Right Of Use Assets | 5.2 | 3.9 | 4.2 | 4.4 | 4.3 | 3.8 | 4.1 | 3.8 | 4.1 | 4.3 | 1.6 | 1.9 | 1.9 | 1.9 | 2.1 | 2.4 | |||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Assets | 11.1 | 10.6 | 10.6 | 9.7 | 8.4 | 7.7 | 7.1 | 6.2 | 6.1 | 6.0 | 5.2 | 4.8 | 4.1 | 3.8 | 3.1 | 3.3 | 3.1 | ||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Assets | 139.9 | 115.0 | 107.7 | 106.9 | 98.3 | 106.1 | 97.7 | 96.4 | 101.4 | 102.8 | 102.2 | 106.8 | 107.3 | 115.5 | 118.8 | 121.2 | 112.4 | ||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 0.6 | 0.3 | 0.5 | 0.9 | 0.2 | 0.5 | 0.1 | 0.3 | 0.8 | 0.2 | 0.4 | 0.2 | 1.2 | 0.6 | 2.0 | 1.6 | 1.0 | 1.7 | 1.5 | - | - | 1.1 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Revenue Current | 54.7 | 51.4 | 46.2 | 43.3 | 40.2 | 40.4 | 39.0 | 36.9 | 33.6 | 31.5 | 29.9 | 30.4 | 27.8 | 28.8 | 27.6 | 28.1 | 28.1 | ||||||||
| Operating Lease Liabilities Current | 1.4 | 1.2 | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | 0.8 | 0.9 | 0.8 | 0.6 | 0.7 | 0.8 | 0.9 | 1.0 | 1.0 | |||||||||
| Accrued Expenses | 27.0 | 19.1 | 17.2 | 15.3 | - | 15.9 | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Current Liabilities | 84.5 | 73.2 | 66.8 | 62.6 | 56.5 | 59.3 | 54.2 | 51.7 | 49.8 | 46.4 | 44.5 | 43.7 | 40.9 | 43.7 | 43.7 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 4.1 | 3.1 | 3.4 | 3.7 | 3.5 | 3.0 | 3.3 | 3.1 | 3.3 | 3.6 | 1.0 | 1.2 | 1.2 | 1.0 | 1.1 | 1.4 | |||||||||
| Deferred Revenue Non-Current | 39.6 | 44.0 | 39.6 | 38.6 | 33.6 | 35.2 | 26.5 | 24.5 | 26.6 | 25.2 | 22.6 | 23.0 | 22.3 | 21.8 | 22.0 | 19.7 | |||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Other Non-Current Liabilities | 2.5 | 2.5 | 2.0 | 1.9 | 1.8 | 1.6 | 2.8 | 2.6 | 2.5 | 2.4 | 1.5 | 1.3 | 1.2 | 1.0 | 0.9 | 1.2 | |||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Total Liabilities | 137.3 | 129.7 | 119.2 | 114.4 | 103.1 | 107.3 | 95.5 | 91.1 | 91.8 | 87.7 | 80.1 | 79.9 | 75.5 | 78.0 | 78.5 | 75.4 | |||||||||
| 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 | 0.0 | 0.0 | - | - | 0.0 | - | - | - |
| Additional Paid In Capital | 182.0 | 156.8 | 151.4 | 146.4 | 140.0 | 135.5 | 130.7 | 126.2 | 122.1 | 118.2 | 114.7 | 111.4 | 107.0 | 103.8 | 99.6 | 97.2 | 93.5 | ||||||||
| Retained Earnings | (179.6) | (171.6) | (163.1) | (154.1) | (145.0) | (136.9) | (128.7) | (121.0) | (112.7) | (103.2) | (92.7) | (84.6) | (75.4) | (66.4) | (59.2) | (51.5) | (45.8) | ||||||||
| Accumulated Other Comprehensive Income | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | (0.1) | (0.1) | |||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Stockholders Equity | 2.6 | (14.6) | (11.4) | (7.5) | (4.8) | (1.2) | 2.2 | 5.3 | 9.5 | 15.1 | 22.0 | 26.9 | 31.8 | 37.5 | 40.4 | 45.7 | 47.7 | ||||||||
| Total Equity | 2.6 | (14.6) | (11.4) | (7.5) | (4.8) | (1.2) | 2.2 | 5.3 | 9.5 | 15.1 | 22.0 | 26.9 | 31.8 | 37.5 | 40.4 | 45.7 | 47.7 | 52.9 | |||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Working Capital | (23.0) | 9.2 | (5.7) | (1.0) | 0.9 | 9.8 | 8.6 | 7.2 | 12.0 | 12.0 | 17.5 | 26.7 | 34.8 | 37.4 | 47.0 | 52.3 | 58.5 | 64.2 | |||||||
| Book Value | 2.6 | (14.6) | (11.4) | (7.5) | (4.8) | (1.2) | 2.2 | 5.3 | 9.5 | 15.1 | 22.0 | 26.9 | 31.8 | 37.5 | 40.4 | 45.7 | 47.7 | 52.9 | |||||||
| Tangible Book Value | (52.2) | (21.0) | (18.0) | (14.3) | (11.8) | (8.4) | (5.2) | (2.4) | 1.7 | 7.1 | 13.8 | 18.6 | 23.2 | 28.7 | 35.1 | 40.3 | 42.1 | ||||||||
| 5.0 |
| - |
| - |
| 2.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 98.9 |
| 106.6 |
| 24.4 |
| - |
| - |
| 29.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 2.3 |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.7 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| 3.4 |
| - |
| - |
| - |
| 2.6 |
| 2.8 |
| 3.0 |
| - |
| - |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.0 |
| 5.2 |
| - |
| - |
| 2.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 120.4 |
| 40.6 |
| - |
| - |
| 42.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 28.4 |
| 23.7 |
| - |
| - |
| 17.9 |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 1.0 |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 42.5 |
| 40.4 |
| 42.5 |
| 36.7 |
| - |
| - |
| 28.2 |
| - |
| - |
| - |
| 1.7 |
| 1.9 |
| 2.1 |
| - |
| - |
| 2.1 |
| - |
| - |
| - |
| 21.4 |
| 20.8 |
| 14.5 |
| - |
| - |
| 15.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 2.2 |
| 2.0 |
| - |
| - |
| 3.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 64.7 |
| 67.5 |
| 55.6 |
| - |
| - |
| 49.0 |
| - |
| - |
| - |
| 91.9 |
| 10.5 |
| - |
| - |
| 3.6 |
| - |
| - |
| - |
| (39.0) |
| (31.2) |
| - |
| - |
| (15.6) |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.0) |
| - |
| - |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.9 |
| (20.7) |
| (16.2) |
| (18.2) |
| (12.0) |
| (19.9) |
| (16.2) |
| (9.4) |
| (20.7) |
| (16.2) |
| (18.2) |
| (12.0) |
| (19.9) |
| (16.2) |
| (9.4) |
| - |
| - |
| - |
| - |
| - |
| - |
| (12.2) |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| (20.7) |
| (16.2) |
| (18.2) |
| (12.0) |
| (19.9) |
| (16.2) |
| (9.4) |
| 47.3 |
| (26.4) |
| - |
| - |
| (18.1) |
| - |
| - |
| - |