| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 75.2 | 63.8 | 48.5 | - | 1.0 |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | 0.3 | - | - |
| Cash And Short Term Investments | 75.2 | 63.8 | 48.8 | - | 1.0 |
| Receivables | |||||
| Accounts Receivable | - | - | - | - | - |
| Current Assets | |||||
| Inventory | 0.0 | 0.1 | 0.1 | - | - |
| Prepaid Expenses | 23.5 | 20.9 | 34.2 | - | 0.6 |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 3.6 | 3.4 | 5.9 | - | - |
| Accumulated Depreciation | 2.6 | 2.4 | 4.9 | - | - |
| Property,Plant & Equipment Net | 1.0 | ||||
| Current Liabilities | |||||
| Accounts Payable | 0.0 | 0.0 | 0.0 | - | - |
| Short Term Debt | 1.2 | 3.7 | 9.0 | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 1.2 | 3.7 | 2.5 | - | - |
| Operating Lease Liabilities Non-Current | - | 0.2 | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | 0.0 |
| Additional Paid In Capital | 143.8 | 65.6 | 29.2 | - | - |
| Retained Earnings | (150.0) | ||||
| Supplementary Data | |||||
| Total Debt | 2.3 | 7.4 | 11.5 | - | - |
| Net debt | (72.9) | (56.5) | (37.3) | - | - |
| Working Capital | 10.8 | (57.9) | |||
| (in millions of USD) | Q4 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 75.2 | 62.3 | 63.8 | 49.1 | - | - | 48.5 | - | - | - | - | 0.6 | 0.8 | 0.9 | 1.0 | - | - | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 75.2 | 62.3 | 63.8 | 49.1 | - | - | 48.8 | - | - | - | - | 0.6 | 0.8 | 0.9 | 1.0 | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 1.2 | 3.7 | - | 20.1 | - | - | 2.5 | - | - | - | - | - | - | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 2.3 | 7.4 | 3.7 | 20.1 | - | - | 11.5 | - | - | - | - | - | - | - | - | - | ||
| - |
| 1.6 |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 101.0 | 87.5 | 103.4 | - | 1.6 |
| 1.1 |
| 1.0 |
| 0.2 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 9.7 | 12.1 | 27.0 | - | - |
| Intangible Assets | 1.8 | 3.4 | 4.9 | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.3 | 0.2 | 0.1 | - |
| Deferred Tax Assets | 0.2 | 0.3 | 0.7 | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | 13.0 | 17.2 | 38.1 | - | - |
| Total Assets | 114.1 | 104.7 | 141.5 | - | 204.6 |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | - | - |
| Accrued Expenses | - | - | - | - | 0.1 |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 90.3 | 145.4 | 173.9 | - | 0.1 |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 0.5 | 0.9 | 1.2 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 5.2 | 1.1 | 3.8 | - | - |
| Total Liabilities | 95.4 | 146.4 | 177.7 | - | 6.1 |
| (131.5) |
| (92.1) |
| - |
| (4.4) |
| Accumulated Other Comprehensive Income | 0.5 | (0.1) | 0.1 | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 24.3 | 24.2 | 23.6 | - | - |
| Total Stockholders Equity | (5.7) | (66.0) | (62.8) | - | (4.4) |
| Total Equity | 18.7 | (41.8) | (39.1) | - | (4.4) |
| (70.5) |
| - |
| 1.6 |
| Book Value | (5.7) | (66.0) | (62.8) | - | (4.4) |
| Tangible Book Value | (17.2) | (81.4) | (94.7) | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 23.5 | 25.9 | 20.9 | 27.0 | - | - | 34.2 | - | - | - | - | 0.1 | 0.3 | - | 0.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | 1.6 | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 101.0 | 93.9 | 87.5 | 82.5 | 0.0 | 0.0 | 103.4 | 0.1 | 0.0 | 0.1 | - | 0.7 | 1.1 | 1.4 | 1.6 | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 1.0 | 1.1 | 1.1 | 1.0 | - | - | 1.0 | - | - | - | 0.2 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.7 | 12.1 | 12.1 | 27.0 | - | - | 27.0 | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 1.8 | 3.0 | 3.4 | 3.8 | - | - | 9.2 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.2 | 0.3 | 0.3 | 0.0 | - | - | 0.2 | - | - | - | 0.1 | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.2 | 0.3 | 0.3 | 0.7 | - | - | 0.7 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 13.0 | 16.8 | 17.2 | 32.4 | - | - | 38.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 114.1 | 110.8 | 104.7 | 115.0 | 55.5 | 54.5 | 141.5 | 82.0 | 103.9 | 102.0 | - | 204.9 | 204.3 | 204.4 | 204.6 | - | - | - |
| - |
| - |
| Short Term Debt | 1.2 | 3.7 | 3.7 | - | - | - | 9.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.0 | - | - | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | 3.1 | - | 1.9 | 1.2 | 0.3 | 0.1 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 90.3 | 153.7 | 145.4 | 136.7 | 5.4 | 4.9 | 173.9 | 4.3 | 3.6 | 3.3 | - | 2.0 | 1.2 | 0.3 | 0.1 | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.5 | 0.8 | 0.9 | 1.0 | - | - | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 5.2 | 0.9 | 1.1 | 1.0 | - | - | 3.8 | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 95.4 | 154.7 | 146.4 | 137.7 | 11.4 | 10.9 | 177.7 | 10.3 | 9.6 | 9.3 | - | 8.0 | 7.2 | 6.3 | 6.1 | - | - | - |
| - |
| - |
| Additional Paid In Capital | 143.8 | 67.8 | 65.6 | 57.1 | - | - | 29.2 | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (150.0) | (136.2) | (131.5) | (103.9) | (11.4) | (10.9) | (92.1) | (10.2) | (9.6) | (9.1) | - | (7.3) | (6.2) | (4.9) | (4.4) | - | - | - |
| Accumulated Other Comprehensive Income | 0.5 | 0.0 | (0.1) | (0.2) | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 24.3 | 24.5 | 24.2 | 24.2 | - | - | 23.6 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (5.7) | (68.4) | (66.0) | (47.0) | (11.4) | (10.9) | (62.8) | (10.2) | (9.6) | (9.1) | - | (7.3) | (6.2) | (4.9) | (4.4) | (0.0) | (0.0) | (0.0) |
| Total Equity | 18.7 | (43.9) | (41.8) | (22.7) | (45.5) | (41.4) | (39.1) | (34.8) | (31.0) | (27.5) | - | (7.3) | (6.2) | (4.9) | (4.4) | (0.0) | (0.0) | (0.0) |
| - |
| - |
| Net debt | (72.9) | (54.9) | (60.1) | (28.9) | - | - | (37.3) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 10.8 | (59.8) | (57.9) | (54.1) | (5.4) | (4.9) | (70.5) | (4.2) | (3.6) | (3.1) | - | (1.3) | (0.2) | 1.1 | 1.6 | - | - | - |
| Book Value | (5.7) | (68.4) | (66.0) | (47.0) | (11.4) | (10.9) | (62.8) | (10.2) | (9.6) | (9.1) | - | (7.3) | (6.2) | (4.9) | (4.4) | (0.0) | (0.0) | (0.0) |
| Tangible Book Value | (17.2) | (83.4) | (81.4) | (77.7) | - | - | (98.9) | - | - | - | - | - | - | - | - | - | - | - |