| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 44.1 | 7.2 | - | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 44.1 | 7.2 | - | - | - |
| Receivables | |||||
| Accounts Receivable | 51.1 | 16.2 | - | - | - |
| Current Assets | |||||
| Inventory | 1.3 | 1.7 | - | - | - |
| Prepaid Expenses | 13.5 | 6.8 | - | 0.2 | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 3.9 | 3.4 | - | - | - |
| Accumulated Depreciation | 3.2 | 2.6 | - | - | - |
| Property,Plant & Equipment Net | 0.7 | ||||
| Current Liabilities | |||||
| Accounts Payable | 40.0 | 7.9 | 0.1 | 0.1 | 0.0 |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | 66.5 | 22.2 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 45.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | 2.2 | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | - | 0.7 | 0.8 | - | - |
| Retained Earnings | (241.5) | (87.0) | |||
| Supplementary Data | |||||
| Total Debt | 45.5 | - | - | - | - |
| Net debt | 1.4 | - | - | - | - |
| Working Capital | (84.1) | (27.1) | |||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||
| Cash And Equivalents | 38.9 | 44.1 | 63.3 | - | - | 7.2 | - | - | - | - | - | - | - | - | - | 0.5 | 0.5 | |||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Cash And Short Term Investments | 38.9 | 44.1 | 63.3 | - | - | 7.2 | - | - | - | - | - | - | - | - | - | |||||
| Receivables | ||||||||||||||||||||
| Accounts Receivable | 30.8 | 51.1 | 24.7 | - | - | 16.2 | - | - | - | - | - | - | - | - | - | |||||
| Current Assets | ||||||||||||||||||||
| Inventory | 1.4 | 1.3 | 1.5 | - | - | 1.7 | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Assets | ||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Current Liabilities | ||||||||||||||||||||
| Accounts Payable | 25.8 | 40.0 | 11.1 | 0.3 | 0.2 | 7.9 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | |||||
| Non-Current Liabilities | ||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Common Equity | ||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | ||||
| Supplementary Data | ||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 134.9 | 52.9 | 2.2 | 0.3 | 2.0 |
| 0.8 |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 36.5 | 2.6 | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | 3.9 | 1.9 | - | - | - |
| Operating Lease Right Of Use Assets | 3.2 | 2.7 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.6 | - | - | - |
| Total Non-Current Assets | - | 0.4 | 44.7 | 238.0 | 234.6 |
| Total Assets | 241.4 | 111.4 | 46.9 | 238.3 | 236.6 |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 1.3 | 0.7 | - | - | - |
| Accrued Expenses | 24.5 | 13.1 | - | - | - |
| Other Current Liabilities | - | 0.3 | 0.2 | 0.2 | - |
| Total Current Liabilities | 219.0 | 80.1 | 5.0 | 1.2 | 1.0 |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | 4.6 | 0.6 | 0.5 | 25.3 |
| Total Liabilities | 267.2 | 94.7 | 5.6 | 1.7 | 26.3 |
| (4.2) |
| (1.5) |
| (24.3) |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 5.7 | 8.2 | - | - | - |
| Total Stockholders Equity | (25.8) | (8.5) | (3.4) | (1.5) | (24.3) |
| Total Equity | (25.8) | 16.7 | 51.0 | 29.1 | (24.3) |
| (2.8) |
| (0.9) |
| 1.0 |
| Book Value | (25.8) | (8.5) | (3.4) | (1.5) | (24.3) |
| Tangible Book Value | (29.6) | (10.4) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 10.6 | 13.5 | 9.6 | 0.1 | 0.2 | 6.8 | 0.1 | 0.1 | 0.1 | - | 0.0 | - | 0.1 | 0.2 | 0.4 | 0.5 | 0.5 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 111.6 | 134.9 | 123.1 | 0.4 | 0.6 | 52.9 | 0.6 | 0.6 | 0.7 | 2.2 | 2.4 | 0.5 | 0.1 | 0.3 | 0.5 | 1.0 | 1.1 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.6 | 0.7 | 0.7 | - | - | 0.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 3.1 | 3.9 | 4.6 | - | - | 1.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 2.9 | 3.2 | 2.3 | - | - | 2.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 4.7 | 0.1 | 0.1 | - | - | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | 0.4 | 0.4 | 0.4 | 12.9 | 12.7 | 12.6 | 44.7 | 44.1 | 242.9 | 240.5 | 238.0 | 236.0 | - | - | - | - | - |
| Total Assets | 213.1 | 241.4 | 197.0 | 0.9 | 1.0 | 98.5 | 13.5 | 13.4 | 13.2 | 46.9 | 46.5 | 243.4 | 240.6 | 238.3 | 236.5 | 235.9 | 235.8 | - | - | - |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 74.7 | 66.5 | 50.7 | - | - | 22.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.3 | 1.3 | 0.8 | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.1 | 24.5 | 11.4 | - | - | 13.1 | 0.5 | 0.4 | 0.3 | 2.3 | 2.1 | - | - | 0.7 | - | - | 0.5 | - | - | - |
| Other Current Liabilities | - | - | - | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.2 | 0.3 | - | - | 0.2 | - | - | - | - | - | - |
| Total Current Liabilities | 188.2 | 219.0 | 113.1 | 4.8 | 4.6 | 80.1 | 3.8 | 3.7 | 3.5 | 5.0 | 4.8 | 200.4 | 1.8 | 1.2 | 0.7 | 0.8 | 0.7 | - | - | - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.7 | 2.1 | 1.6 | - | - | 2.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | 5.8 | 4.6 | 4.6 | 1.9 | 0.5 | 0.1 | 0.6 | 1.3 | 0.9 | 1.1 | 0.5 | 2.3 | 11.0 | 14.4 | - | - | - |
| Total Liabilities | 254.5 | 267.2 | 159.8 | 10.6 | 9.2 | 94.7 | 5.7 | 4.2 | 3.7 | 5.6 | 6.1 | 201.3 | 2.9 | 1.7 | 3.1 | 11.8 | 15.1 | - | - | - |
| - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.7 | 0.8 | 0.3 | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (255.3) | (241.5) | (175.8) | (10.9) | (9.3) | (99.9) | (5.7) | (4.2) | (3.7) | (4.2) | (4.0) | (3.2) | (2.8) | (1.5) | (2.6) | (10.8) | (13.9) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.2) | 5.7 | 5.6 | - | - | 8.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (41.5) | (25.8) | 37.2 | (10.2) | (8.6) | (8.5) | (5.0) | (3.6) | (3.0) | (3.4) | (3.7) | (3.2) | (2.8) | (1.5) | (2.6) | (10.8) | (13.9) | 0.0 | 0.0 | 0.0 |
| Total Equity | (41.5) | (25.8) | 37.2 | 7.8 | 7.0 | 16.7 | 22.1 | 12.2 | (3.0) | 39.7 | (3.7) | (3.2) | (2.8) | (1.5) | (2.6) | (10.8) | (13.9) | 0.0 | 0.0 | 0.0 |
| - |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (76.5) | (84.1) | 9.9 | (4.4) | (4.0) | (27.1) | (3.2) | (3.1) | (2.9) | (2.8) | (2.5) | (199.9) | (1.7) | (0.9) | (0.2) | 0.1 | 0.4 | - | - | - |
| Book Value | (41.5) | (25.8) | 37.2 | (10.2) | (8.6) | (8.5) | (5.0) | (3.6) | (3.0) | (3.4) | (3.7) | (3.2) | (2.8) | (1.5) | (2.6) | (10.8) | (13.9) | 0.0 | 0.0 | 0.0 |
| Tangible Book Value | (44.5) | (29.6) | 32.6 | - | - | (10.4) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |