| (in millions of USD) | 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 11 | Q2 FY 11 | Q1 FY 11 | Q4 FY 10 | Q3 FY 10 | Q2 FY 10 | Q1 FY 10 | Q4 FY 09 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | |||||||||
| (in millions of USD) | FY2024 | FY2023 | FY2022 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | - | - | - |
| Restricted Cash | - | - | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | - | - | - |
| Receivables | |||
| Accounts Receivable | 0.0 | 0.1 | - |
| Current Assets | |||
| Inventory | - | - | - |
| Prepaid Expenses | - | - | - |
| Other Current Assets | - | - | - |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | - | - | - |
| Accumulated Depreciation | - | - | - |
| Property,Plant & Equipment Net | 4.8 | 4.9 | - |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | 1.0 | 0.8 | - |
| Short Term Debt | - | - | - |
| Deferred Revenue Current | - | - | - |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 1.8 | 1.8 | - |
| Operating Lease Liabilities Non-Current | 0.0 | - | - |
| Deferred Revenue Non-Current | - | - | - |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | 0.8 | 0.7 | - |
| Additional Paid In Capital | 32.4 | 28.2 | - |
| Retained Earnings | (48.8) | (34.8) | - |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 1.8 | 1.8 | - |
| Net debt | - | - | - |
| Working Capital | (15.0) | (10.4) | - |
| Book Value | (11.9) | ||
| - |
| 0.5 |
| 0.2 |
| 0.2 |
| 0.6 |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.5 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | 0.5 | 0.2 | 0.2 | 0.6 | 0.2 | 0.3 | 0.6 | 0.5 |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.6 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.1 | - | 0.1 | - | - | - | - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | - | - | - | - | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 6.3 | 7.7 | 7.8 | 3.4 | 0.5 | 0.6 | 1.0 | 0.9 | 3.3 | 2.1 | 1.6 | - | - | - | - | - | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Property,Plant & Equipment Net | 8.0 | 7.3 | 5.0 | 4.8 | 4.9 | 4.9 | 5.0 | 4.9 | 1.3 | 1.4 | 0.2 | - | - | - | - | - | 1.5 | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 4.9 | 5.9 | 5.9 | - | - | - | - | - | - | - | - | - | |||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Operating Lease Right Of Use Assets | 1.7 | 1.8 | 1.8 | 0.0 | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.5 | |||||||
| Total Assets | 20.8 | 21.7 | 17.7 | 13.1 | 10.3 | 10.4 | 10.9 | 10.6 | 10.5 | 9.4 | 1.8 | - | - | - | - | - | 3.6 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | 1.3 | 1.9 | 1.2 | 1.0 | 1.4 | 1.1 | 0.9 | 0.8 | 0.4 | 0.4 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Operating Lease Liabilities Current | 0.1 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Accrued Expenses | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.4 | 0.4 | 0.3 | 0.3 | 0.5 | 0.6 | - | - | - | - | - | - | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Current Liabilities | 21.2 | 21.0 | 21.1 | 18.4 | 14.2 | 13.7 | 12.6 | 11.3 | 9.6 | 11.4 | 3.6 | - | - | - | - | - | ||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | - | - | - | - | - | - | 0.9 | 0.3 | - | 0.4 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.6 | 1.5 | 1.7 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 36.3 | 36.0 | 32.6 | 25.0 | 15.9 | 15.4 | 14.4 | 13.0 | 11.4 | 11.4 | 3.6 | - | - | - | - | - | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | 1.1 | 1.0 | 1.0 | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | - | - | - | - | - | 0.0 | 0.0 | - | 0.0 | - | - | - | - |
| Additional Paid In Capital | 36.2 | 35.8 | 35.0 | 32.4 | 32.3 | 31.3 | 29.1 | 28.2 | 23.5 | 21.6 | 19.1 | - | - | - | - | - | 1.2 | |||||||
| Retained Earnings | (54.3) | (52.5) | (52.1) | (48.8) | (40.4) | (38.8) | (37.0) | (34.8) | (27.0) | (26.0) | (23.3) | - | - | - | - | - | - | |||||||
| Accumulated Other Comprehensive Income | (0.1) | (0.1) | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | (0.0) | (0.0) | 0.0 | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | 1.4 | 1.5 | 0.0 | (0.0) | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | (15.8) | (14.3) | (14.9) | (11.9) | (5.6) | (5.0) | (5.3) | (4.2) | (2.6) | (3.9) | (3.6) | - | (2.0) | (1.2) | (0.9) | (0.0) | 2.5 | |||||||
| Total Equity | (15.8) | (14.3) | (14.9) | (11.9) | (5.6) | (5.0) | (5.3) | (4.2) | (2.6) | (3.9) | 1.8 | - | (2.0) | (1.2) | (0.9) | (0.0) | 2.5 | 2.5 | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | 1.8 | - | - | - | - | - | - | - | 0.9 | 0.3 | - | 0.4 | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | 1.8 | - | - | - | - | - | - | - | 0.5 | 0.1 | - | |||||
| Working Capital | (14.9) | (13.3) | (13.3) | (15.0) | (13.7) | (13.1) | (11.6) | (10.4) | (6.3) | (9.3) | (2.0) | - | - | - | - | - | (0.0) | 0.5 | ||||||
| Book Value | (15.8) | (14.3) | (14.9) | (11.9) | (5.6) | (5.0) | (5.3) | (4.2) | (2.6) | (3.9) | (3.6) | - | (2.0) | (1.2) | (0.9) | (0.0) | 2.5 | 2.5 | ||||||
| Tangible Book Value | (20.6) | (19.2) | (19.7) | (16.8) | (10.5) | (9.9) | (10.1) | (9.1) | (8.5) | (9.8) | - | - | - | - | - | - | - | |||||||
| - |
| - |
| Total Current Assets | 3.4 | 0.9 | - |
| - |
| - |
| - |
| Equity Method Investments | - | - | - |
| Goodwill | 4.9 | 4.9 | - |
| Intangible Assets | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | - | 0.0 |
| Deferred Tax Assets | - | - | - |
| Other Non-Current Assets | - | - | - |
| Total Non-Current Assets | - | - | - |
| Total Assets | 13.1 | 10.6 | - |
| 0.0 |
| - |
| - |
| Accrued Expenses | 0.6 | 0.3 | - |
| Other Current Liabilities | - | - | - |
| Total Current Liabilities | 18.4 | 11.3 | - |
| - |
| - |
| - |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | - | - | - |
| Total Non-Current Liabilities | - | - | - |
| Total Liabilities | 25.0 | 13.0 | - |
| 0.0 |
| 0.0 |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | - | 1.5 | - |
| Total Stockholders Equity | (11.9) | (4.2) | - |
| Total Equity | (11.9) | (4.2) | - |
| (4.2) |
| - |
| Tangible Book Value | (16.8) | (9.1) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.6 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| - |
| 1.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| 3.5 |
| - |
| 3.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.1 |
| - |
| 2.3 |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 0.2 |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |