| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | - | 0.2 | 0.2 | 2.1 | 16.1 | - |
| Restricted Cash | - | 0.0 | 0.1 | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | - | 0.2 | 0.2 | 2.1 | 16.1 | - |
| Receivables | ||||||
| Accounts Receivable | - | 0.0 | 0.2 | 0.3 | 0.2 | - |
| Current Assets | ||||||
| Inventory | 0.0 | 0.2 | 0.3 | 3.7 | 0.2 | - |
| Prepaid Expenses | 1.2 | 0.0 | 0.0 | 1.0 | 2.1 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 0.0 | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 6.4 | 1.1 | 0.5 | 0.6 | 0.4 | - |
| Short Term Debt | 7.1 | 0.4 | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 7.2 | 0.6 | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 94.2 | 30.6 | 25.6 | 21.4 | 17.7 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 14.3 | 1.0 | - | - | - | - |
| Net debt | - | 0.9 | - | - | - | - |
| Working Capital | ||||||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 0.1 | 0.1 | - | 0.8 | 0.5 | 2.6 | 2.1 | 3.4 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 4.4 | 4.4 | 0.9 | 7.9 | 18.3 | - |
| Property,Plant & Equipment Net |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | 0.5 | 0.5 | - | - | - |
| Goodwill | 7.6 | - | - | - | - | - |
| Intangible Assets | 22.3 | - | - | - | 0.0 | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | 29.8 | - | - | - | - | - |
| Total Assets | 34.2 | 4.4 | 1.4 | 8.6 | 19.3 | - |
| 0.8 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - | - |
| Accrued Expenses | 1.0 | 0.6 | 0.8 | 0.4 | 0.2 | - |
| Other Current Liabilities | 0.3 | 0.3 | 0.3 | - | - | - |
| Total Current Liabilities | 24.4 | 2.9 | 2.2 | 3.0 | 2.2 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 24.4 | 2.9 | 2.2 | 3.0 | 2.2 | - |
| (84.5) |
| (29.2) |
| (26.5) |
| (15.8) |
| (0.6) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 9.8 | 1.5 | (0.8) | (5.6) | 17.1 | (1.5) |
| Total Equity | 9.8 | 1.5 | (0.8) | (5.6) | 17.1 | (1.5) |
| (20.1) |
| 1.5 |
| (1.3) |
| 4.9 |
| 16.1 |
| - |
| Book Value | 9.8 | 1.5 | (0.8) | (5.6) | 17.1 | (1.5) |
| Tangible Book Value | (20.1) | - | - | - | 17.1 | - |
| 5.2 |
| 11.2 |
| 16.1 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | 0.1 | 0.0 | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 0.1 | 0.1 | - | 0.8 | 0.5 | 2.6 | 2.1 | 3.4 | 5.2 | 11.2 | 16.1 | - | - | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | - | - | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.4 | 0.1 | - | 0.3 | 0.4 | 0.8 | 0.3 | 0.2 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.7 | 1.5 | 3.5 | 3.7 | 3.9 | 3.8 | 0.8 | 0.2 | - | - | - | - |
| Prepaid Expenses | 1.1 | 1.2 | 0.6 | 0.8 | 0.5 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.6 | 1.2 | 1.6 | 1.0 | 2.0 | 2.3 | 3.6 | 2.1 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 2.1 | 4.4 | 1.3 | 1.3 | 1.7 | 4.4 | 0.5 | 0.4 | 0.4 | 0.9 | 2.6 | 3.3 | 7.4 | 7.9 | 9.2 | 12.3 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | |||||
| Goodwill | 7.6 | 7.6 | 97.2 | 97.6 | 98.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Intangible Assets | 21.4 | 22.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | ||||
| Operating Lease Right Of Use Assets | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | 29.1 | 29.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 31.2 | 34.2 | 98.5 | 98.9 | 99.8 | 4.4 | 1.0 | 0.9 | 0.9 | 1.4 | 2.6 | 3.8 | 8.0 | 8.6 | 10.0 | 13.1 | 16.7 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 7.1 | 6.4 | 8.0 | 9.6 | 7.2 | 1.1 | 1.2 | 1.1 | 1.1 | 0.5 | 0.6 | 0.7 | 0.8 | 0.6 | 0.5 | 0.5 | 0.6 | 0.4 | - | - | - | - |
| Short Term Debt | 6.4 | 7.1 | - | - | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | 0.8 | 0.8 | 2.8 | 4.1 | 4.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | |||||
| Operating Lease Liabilities Current | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Accrued Expenses | 0.6 | 1.0 | 2.5 | 2.5 | 2.4 | 0.6 | 1.1 | 1.0 | 0.8 | 0.8 | 0.7 | 0.6 | 0.5 | 0.4 | 0.4 | 0.6 | 0.3 | 0.2 | ||||
| Other Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | 0.3 | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 24.3 | 24.4 | 27.3 | 28.3 | 24.8 | 2.9 | 3.4 | 3.0 | 2.9 | 2.2 | 1.5 | 1.5 | 1.6 | 3.0 | 1.9 | 2.5 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 6.4 | - | 8.4 | 7.0 | 5.3 | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 24.4 | 24.4 | 27.3 | 28.3 | 24.8 | 2.9 | 3.4 | 3.0 | 2.9 | 2.2 | 1.5 | 1.5 | 1.6 | 3.0 | 1.9 | 2.5 | ||||||
| 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 | - | - | - | - |
| Additional Paid In Capital | 96.9 | 94.2 | 112.8 | 107.0 | 106.2 | 30.6 | 26.6 | 26.4 | 25.7 | 25.6 | 25.5 | 24.6 | 24.2 | 21.4 | 20.2 | 20.1 | 19.5 | |||||
| Retained Earnings | (90.1) | (84.5) | (41.6) | (36.4) | (31.3) | (29.2) | (29.0) | (28.6) | (27.7) | (26.5) | (24.4) | (22.3) | (17.8) | (15.8) | (12.0) | (9.5) | (4.9) | |||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 6.8 | 9.8 | 71.2 | 70.6 | 74.9 | 1.5 | (2.4) | (2.2) | (2.0) | (0.8) | 1.1 | 2.4 | 6.4 | (5.6) | 8.1 | 10.7 | 14.6 | |||||
| Total Equity | 6.8 | 9.8 | 71.2 | 70.6 | 74.9 | 1.5 | (2.4) | (2.2) | (2.0) | (0.8) | 1.1 | 2.4 | 6.4 | (5.6) | 8.1 | 10.7 | 14.6 | 17.1 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 12.8 | 7.1 | 8.4 | 7.0 | 5.3 | - | 0.4 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | (0.0) | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | (22.2) | (20.1) | (26.0) | (27.0) | (23.1) | 1.5 | (2.9) | (2.7) | (2.5) | (1.3) | 1.1 | 1.8 | 5.8 | 4.9 | 7.3 | 9.8 | 13.7 | 16.1 | ||||
| Book Value | 6.8 | 9.8 | 71.2 | 70.6 | 74.9 | 1.5 | (2.4) | (2.2) | (2.0) | (0.8) | 1.1 | 2.4 | 6.4 | (5.6) | 8.1 | 10.7 | 14.6 | 17.1 | ||||
| Tangible Book Value | (22.1) | (20.1) | (26.0) | (27.0) | (23.1) | - | - | - | - | - | - | - | - | - | - | - | 14.6 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 15.8 |
| 18.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.1 |
| 2.2 |
| - |
| - |
| - |
| - |
| 17.7 |
| - |
| - |
| - |
| - |
| (0.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| (2.0) |
| (6.0) |
| (2.6) |
| (1.5) |
| (2.0) |
| (6.0) |
| (2.6) |
| (1.5) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (2.0) |
| (6.0) |
| (2.6) |
| (1.5) |
| 17.1 |
| - |
| - |
| - |
| - |