| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 60.1 | 49.2 | 42.2 | 6.8 |
| Restricted Cash | - | - | - | - | 7.9 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 90.7 | 78.1 | 65.1 | 19.8 | 15.5 | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 79.9 | 64.7 | 42.2 | 6.8 |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | 0.2 | 0.3 | 0.0 | - | - | - | - |
| Prepaid Expenses | 21.4 | 10.9 | 6.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 3.8 | 1.7 | 1.4 | 1.2 | 4.4 | - | - | - | - | - | - |
| Accumulated Depreciation | 1.8 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 10.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.4 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | - | - | - | 2.4 | 10.0 | - | - | - |
| Net debt | - | - | - | ||||||||
| (in millions of USD) | Q4 FY 25 | Q4 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 | Q4 FY 18 | Q4 FY 17 | Q4 FY 16 | Q4 FY 15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | - | - | - | - | - | - | - | 60.1 | 49.2 | 42.2 | 6.8 |
| Restricted Cash | - | - | - | - | 7.9 | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 90.7 | 78.1 | 65.1 | 19.8 | 15.5 | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | 79.9 | 64.7 | 42.2 | 6.8 |
| Receivables | |||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | 0.2 | 0.3 | 0.0 | - | - | - | - |
| Prepaid Expenses | 21.4 | 10.9 | 6.4 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 3.8 | 1.7 | 1.4 | 1.2 | 4.4 | - | - | - | - | - | - |
| Accumulated Depreciation | 1.8 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | 10.0 | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.4 | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | - | - | - | 2.4 | 10.0 | - | - | - |
| Net debt | - | - | - | ||||||||
| 3.5 |
| 2.5 |
| 46.3 |
| 35.9 |
| 35.3 |
| 13.1 |
| 9.5 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 60.4 | 40.1 | 29.8 | 26.6 | 151.2 | 247.9 | 171.0 | 138.8 | 108.9 | 102.7 | - |
| 1.3 |
| 1.3 |
| 1.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 2.0 | 0.4 | 0.1 | 0.0 | 0.1 | 3.2 | 2.9 | 5.1 | 7.5 | 6.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - |
| Intangible Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.1 | 1.4 | 1.7 | 1.5 | 0.7 | - |
| Operating Lease Right Of Use Assets | 3.2 | 2.9 | 0.7 | 0.8 | 1.6 | 15.0 | 8.1 | - | - | - | - |
| Deferred Tax Assets | 0.1 | 0.1 | 0.1 | - | 0.0 | 1.6 | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 3.7 | 1.0 | 0.6 | 0.8 | 0.8 | - |
| Total Non-Current Assets | 5.7 | 3.8 | 1.4 | 1.1 | 35.8 | 90.7 | 30.4 | 8.1 | 11.6 | 9.0 | - |
| Total Assets | 66.1 | 43.9 | 31.2 | 27.6 | 187.1 | 338.6 | 201.4 | 146.9 | 120.4 | 111.7 | - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 76.6 | 45.1 | 27.2 | 15.2 | 2.9 | 416.7 | 313.4 | 241.3 | 180.8 | 94.1 | - |
| Operating Lease Liabilities Current | 1.8 | 1.2 | 0.6 | 0.4 | 0.8 | 6.6 | 4.5 | - | - | - | - |
| Accrued Expenses | 12.5 | 6.6 | 6.2 | 4.3 | 3.2 | 36.3 | 24.0 | 30.5 | 34.2 | 24.0 | - |
| Other Current Liabilities | 3.3 | 2.9 | 4.1 | 0.4 | - | - | - | - | - | - | - |
| Total Current Liabilities | 95.4 | 56.9 | 39.1 | 20.5 | 297.0 | 462.5 | 347.4 | 274.3 | 218.9 | 120.8 | - |
| 0.0 |
| 0.3 |
| 0.8 |
| 8.2 |
| 3.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 0.2 | 0.3 | 0.7 | 2.5 | 3.9 | 4.9 | - |
| Deferred Tax Liabilities | 0.5 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 | - |
| Total Non-Current Liabilities | 2.0 | 1.8 | 0.2 | 0.5 | 3.5 | 8.9 | 4.3 | 12.7 | 4.2 | 5.2 | - |
| Total Liabilities | 97.3 | 58.7 | 39.3 | 21.1 | 300.5 | 471.5 | 351.7 | 286.9 | 223.2 | 126.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (370.4) | (353.6) | (346.4) | (331.2) | (288.6) | (314.5) | (315.9) | (304.6) | (269.6) | (168.9) | - |
| Accumulated Other Comprehensive Income | (1.9) | (0.7) | (0.3) | 0.3 | (6.1) | 1.4 | 4.3 | 3.6 | 1.2 | 4.7 | - |
| Treasury Stock | - | - | - | - | 6.6 | 3.5 | 0.9 | - | - | - | - |
| Minority Interest | 0.1 | 0.3 | 0.1 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (31.4) | (15.0) | (8.3) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| Total Equity | (31.3) | (14.7) | (8.2) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| - |
| - |
| - |
| - |
| (69.9) |
| - |
| - |
| - |
| Working Capital | (35.0) | (16.8) | (9.3) | 6.1 | (145.8) | (214.6) | (176.4) | (135.4) | (110.0) | (18.2) | - |
| Book Value | (31.4) | (15.0) | (8.3) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| Tangible Book Value | (31.4) | (15.1) | (8.4) | 6.5 | (113.5) | (136.6) | (152.1) | (142.3) | (104.9) | (15.6) | - |
| 3.5 |
| 2.5 |
| 46.3 |
| 35.9 |
| 35.3 |
| 13.1 |
| 9.5 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 60.4 | 40.1 | 29.8 | 26.6 | 151.2 | 247.9 | 171.0 | 138.8 | 108.9 | 102.7 | - |
| 1.3 |
| 1.3 |
| 1.2 |
| 4.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 2.0 | 0.4 | 0.1 | 0.0 | 0.1 | 3.2 | 2.9 | 5.1 | 7.5 | 6.0 | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - |
| Intangible Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 3.1 | 1.4 | 1.7 | 1.5 | 0.7 | - |
| Operating Lease Right Of Use Assets | 3.2 | 2.9 | 0.7 | 0.8 | 1.6 | 15.0 | 8.1 | - | - | - | - |
| Deferred Tax Assets | 0.1 | 0.1 | 0.1 | - | 0.0 | 1.6 | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.5 | 0.3 | 0.2 | 0.2 | 3.7 | 1.0 | 0.6 | 0.8 | 0.8 | - |
| Total Non-Current Assets | 5.7 | 3.8 | 1.4 | 1.1 | 35.8 | 90.7 | 30.4 | 8.1 | 11.6 | 9.0 | - |
| Total Assets | 66.1 | 43.9 | 31.2 | 27.6 | 187.1 | 338.6 | 201.4 | 146.9 | 120.4 | 111.7 | - |
| - |
| - |
| - |
| 2.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 76.6 | 45.1 | 27.2 | 15.2 | 2.9 | 416.7 | 313.4 | 241.3 | 180.8 | 94.1 | - |
| Operating Lease Liabilities Current | 1.8 | 1.2 | 0.6 | 0.4 | 0.8 | 6.6 | 4.5 | - | - | - | - |
| Accrued Expenses | 12.5 | 6.6 | 6.2 | 4.3 | 3.2 | 36.3 | 24.0 | 30.5 | 34.2 | 24.0 | - |
| Other Current Liabilities | 3.3 | 2.9 | 4.1 | 0.4 | - | - | - | - | - | - | - |
| Total Current Liabilities | 95.4 | 56.9 | 39.1 | 20.5 | 297.0 | 462.5 | 347.4 | 274.3 | 218.9 | 120.8 | - |
| 0.0 |
| 0.3 |
| 0.8 |
| 8.2 |
| 3.4 |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | 0.2 | 0.3 | 0.7 | 2.5 | 3.9 | 4.9 | - |
| Deferred Tax Liabilities | 0.5 | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.4 | 0.3 | 0.2 | 0.2 | 0.2 | 0.4 | 0.2 | 0.1 | 0.3 | 0.3 | - |
| Total Non-Current Liabilities | 2.0 | 1.8 | 0.2 | 0.5 | 3.5 | 8.9 | 4.3 | 12.7 | 4.2 | 5.2 | - |
| Total Liabilities | 97.3 | 58.7 | 39.3 | 21.1 | 300.5 | 471.5 | 351.7 | 286.9 | 223.2 | 126.0 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (370.4) | (353.6) | (346.4) | (331.2) | (288.6) | (314.5) | (315.9) | (304.6) | (269.6) | (168.9) | - |
| Accumulated Other Comprehensive Income | (1.9) | (0.7) | (0.3) | 0.3 | (6.1) | 1.4 | 4.3 | 3.6 | 1.2 | 4.7 | - |
| Treasury Stock | - | - | - | - | 6.6 | 3.5 | 0.9 | - | - | - | - |
| Minority Interest | 0.1 | 0.3 | 0.1 | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (31.4) | (15.0) | (8.3) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| Total Equity | (31.3) | (14.7) | (8.2) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| - |
| - |
| - |
| - |
| (69.9) |
| - |
| - |
| - |
| Working Capital | (35.0) | (16.8) | (9.3) | 6.1 | (145.8) | (214.6) | (176.4) | (135.4) | (110.0) | (18.2) | - |
| Book Value | (31.4) | (15.0) | (8.3) | 6.6 | (113.4) | (132.9) | (150.0) | (140.0) | (102.7) | (14.3) | - |
| Tangible Book Value | (31.4) | (15.1) | (8.4) | 6.5 | (113.5) | (136.6) | (152.1) | (142.3) | (104.9) | (15.6) | - |