| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 0.2 | 0.1 | 1.7 | - | 0.9 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.1 | 1.7 | - | 0.9 | - |
| Receivables | ||||||
| Accounts Receivable | 0.3 | 0.0 | 0.0 | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 1.2 | 1.0 | 0.2 | 0.1 | 0.4 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 0.9 | 0.9 | 1.3 | - | - | - |
| Accumulated Depreciation | 0.6 | 0.6 | 0.5 | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 5.0 | 6.0 | 1.3 | - | - | - |
| Short Term Debt | 1.3 | 1.7 | 0.2 | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.3 | 0.0 | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 59.1 | 49.7 | 31.0 | 0.0 | 0.0 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 1.3 | 1.7 | 0.2 | - | - | - |
| Net debt | 1.2 | 1.5 | (1.5) | - | - | - |
| 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 | 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 | 1.8 | 0.2 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 1.4 | 3.3 | 1.7 | - | - | - | - | - | 1.0 | 1.1 | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1.8 | 0.2 | 0.1 | 0.0 | 0.2 | 0.1 | 0.1 | 1.4 | 3.3 | 1.7 | - | - | - | - | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 0.1 | 0.3 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 0.9 | 0.9 | 0.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 1.8 | 1.3 | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 3.4 | 5.0 | 5.0 | 4.6 | 6.9 | 6.0 | 5.4 | 3.6 | 4.4 | 1.3 | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.3 | 1.3 | 3.0 | 2.4 | 1.3 | 1.7 | 0.9 | 0.9 | 0.2 | 0.2 | - | - | - | - | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 1.6 | 1.2 | 1.9 | 0.3 | 1.3 | - |
| Property,Plant & Equipment Net |
| 0.3 |
| 0.3 |
| 0.8 |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | 13.1 | 16.1 | 17.9 | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.5 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | 0.0 | 1.4 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 15.3 | 18.1 | 22.0 | 314.2 | 310.7 | 0.1 |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | 0.2 | 0.0 | - | - | - |
| Accrued Expenses | 3.7 | 4.6 | 1.6 | 5.4 | - | - |
| Other Current Liabilities | - | 0.7 | 0.0 | - | - | - |
| Total Current Liabilities | 10.8 | 14.3 | 3.1 | 5.4 | 1.0 | 0.1 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 11.8 | 15.5 | 4.3 | 16.4 | 20.2 | 0.1 |
| (55.6) |
| (47.0) |
| (13.3) |
| (16.2) |
| (18.9) |
| (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 3.5 | 2.6 | 17.7 | (0.0) | (18.9) | 0.0 |
| Total Equity | 3.5 | 2.6 | 17.7 | (0.0) | (18.9) | 0.0 |
| (9.2) |
| (13.0) |
| (1.2) |
| (5.2) |
| 0.2 |
| - |
| Book Value | 3.5 | 2.6 | 17.7 | (0.0) | (18.9) | 0.0 |
| Tangible Book Value | (9.6) | (13.5) | (0.2) | - | - | - |
| 1.6 |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.1 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.7 | 1.2 | 1.7 | 1.9 | 1.6 | 1.0 | 1.1 | 1.0 | 1.0 | 0.2 | 0.1 | 0.7 | 0.3 | 0.4 | 0.4 | 0.6 | 0.7 | 0.9 | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3.6 | 1.6 | 1.8 | 2.0 | 1.9 | 1.2 | 1.2 | 2.4 | 4.4 | 1.9 | 0.3 | 1.0 | 0.7 | 1.0 | 1.3 | 1.5 | 1.8 | 2.4 | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.6 | 0.5 | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.3 | 0.3 | 0.1 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 1.2 | 0.8 | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 12.2 | 13.1 | 14.1 | 14.4 | 15.3 | 16.1 | 17.0 | 17.9 | 17.8 | 17.9 | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | 0.3 | 0.4 | 0.4 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | 13.5 | 13.5 | 13.5 | 1.4 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 16.3 | 15.3 | 16.4 | 17.0 | 17.9 | 18.1 | 31.9 | 34.1 | 36.9 | 22.0 | 314.2 | 312.3 | 310.6 | 310.5 | 310.7 | 311.0 | 311.3 | 311.9 | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 0.3 | 1.3 | 3.0 | 2.4 | 1.3 | 1.7 | 0.9 | 0.9 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 3.9 | 3.7 | 3.6 | 2.7 | 4.2 | 4.6 | 4.2 | 5.8 | 7.8 | 1.6 | - | - | - | - | - | 0.3 | 0.1 | 0.1 | - |
| Other Current Liabilities | - | - | - | - | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.0 | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 8.3 | 10.8 | 12.3 | 10.4 | 14.1 | 14.3 | 13.0 | 12.9 | 13.1 | 3.1 | 5.4 | 5.4 | 2.4 | 2.5 | 1.0 | 0.5 | 0.2 | 0.1 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.3 | 0.3 | 0.4 | 0.4 | 0.2 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 9.0 | 11.8 | 12.9 | 11.3 | 14.6 | 15.5 | 14.2 | 13.4 | 16.2 | 4.3 | 16.4 | 17.9 | 14.4 | 17.1 | 20.2 | 22.8 | 27.9 | 27.8 | - |
| - |
| - |
| - |
| Additional Paid In Capital | 66.0 | 59.1 | 55.7 | 55.4 | 53.9 | 49.7 | 46.8 | 43.9 | 40.8 | 31.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.1 | 6.4 | - |
| Retained Earnings | (58.7) | (55.6) | (52.2) | (49.7) | (50.6) | (47.0) | (29.1) | (23.2) | (20.2) | (13.3) | (16.2) | (16.8) | (13.8) | (16.1) | (18.9) | (21.3) | (2.1) | (1.4) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7.3 | 3.5 | 3.5 | 5.7 | 3.3 | 2.6 | 17.8 | 20.6 | 20.6 | 17.7 | (0.0) | (16.8) | (13.8) | (16.1) | (18.9) | (21.3) | (26.0) | (25.4) | 0.0 |
| Total Equity | 7.3 | 3.5 | 3.5 | 5.7 | 3.3 | 2.6 | 17.8 | 20.6 | 20.6 | 17.7 | (0.0) | (16.8) | (13.8) | (16.1) | (18.9) | (21.3) | (26.0) | (25.4) | 0.0 |
| - |
| - |
| - |
| Net debt | (1.5) | 1.2 | 2.9 | 2.3 | 1.1 | 1.5 | 0.8 | (0.5) | (3.1) | (1.5) | - | - | - | - | - | - | - | - | - |
| Working Capital | (4.7) | (9.2) | (10.5) | (8.5) | (12.2) | (13.0) | (11.9) | (10.4) | (8.8) | (1.2) | (5.2) | (4.3) | (1.7) | (1.5) | 0.2 | 1.1 | 1.6 | 2.4 | - |
| Book Value | 7.3 | 3.5 | 3.5 | 5.7 | 3.3 | 2.6 | 17.8 | 20.6 | 20.6 | 17.7 | (0.0) | (16.8) | (13.8) | (16.1) | (18.9) | (21.3) | (26.0) | (25.4) | 0.0 |
| Tangible Book Value | (4.9) | (9.6) | (10.6) | (8.6) | (12.0) | (13.5) | 0.7 | 2.8 | 2.8 | (0.2) | - | - | - | - | - | - | - | - | - |