| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 5.3 | 0.0 | 0.6 | 0.8 | 0.0 |
| Restricted Cash | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 5.3 | 0.0 | 0.6 | 0.8 | 0.0 |
| Receivables | |||||
| Accounts Receivable | 2.7 | 10.4 | 7.1 | - | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 0.1 | 0.1 | 0.1 | 0.3 | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 0.0 | 0.3 | 0.3 | - | - |
| Accumulated Depreciation | 0.0 | 0.2 | 0.2 | - | - |
| Property,Plant & Equipment Net | 0.0 | ||||
| Current Liabilities | |||||
| Accounts Payable | 1.3 | 1.7 | 2.1 | - | - |
| Short Term Debt | - | - | 0.2 | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 47.0 | 6.7 | 9.7 | 1.6 | 0.0 |
| Retained Earnings | (26.9) | ||||
| Supplementary Data | |||||
| Total Debt | - | - | 0.2 | - | - |
| Net debt | - | - | (0.4) | - | - |
| Working Capital | (8.9) | (7.8) | |||
| (in millions of USD) | Q1 FY 26 | Q4 FY 25 | Q3 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 | 2.0 | 5.3 | 3.7 | - | 0.0 | - | - | - | - | 0.3 | 0.3 | 0.4 | 0.8 | 0.5 | 0.6 | 0.8 | - | ||
| Restricted Cash | - | - | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.3 | 0.4 | 0.8 | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 2.0 | 5.3 | 3.7 | - | 0.0 | - | - | - | - | 0.3 | 0.3 | 0.4 | 0.8 | 0.5 | 0.6 | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 3.3 | 2.7 | 3.1 | 3.9 | 10.4 | - | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | 0.0 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | 1.4 | 1.3 | 2.5 | 5.7 | 3.6 | - | - | - | - | - | - | - | - | - | - | ||||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 0.6 | 0.3 | 0.2 | 0.2 | - | - | - | - | - | - | |||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 8.0 | 10.9 | 8.4 | 1.1 | 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 20.8 | 6.6 | 6.6 | - | - |
| Intangible Assets | 0.0 | 0.0 | 0.0 | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | 25.4 | 14.6 | 12.4 | - | - |
| Total Assets | 33.5 | 25.6 | 20.8 | 118.3 | 0.3 |
| 0.3 |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - |
| Accrued Expenses | 4.2 | 2.9 | 2.2 | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 16.9 | 18.7 | 14.1 | - | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 0.3 | 1.4 | 1.4 | - | - |
| Total Liabilities | 17.2 | 20.2 | 15.5 | 1.2 | 0.3 |
| (3.2) |
| (4.4) |
| (1.9) |
| (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | (3.9) | 0.0 | - | - | - |
| Total Stockholders Equity | 20.1 | 3.5 | 5.2 | 5.0 | 0.0 |
| Total Equity | 16.2 | 3.5 | 5.2 | 5.0 | 0.0 |
| (5.7) |
| - |
| - |
| Book Value | 20.1 | 3.5 | 5.2 | 5.0 | 0.0 |
| Tangible Book Value | (0.7) | (3.1) | (1.4) | - | - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.1 | 0.2 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5.5 | 8.0 | 7.0 | 6.7 | 10.9 | 0.3 | 0.1 | 0.1 | 0.1 | 0.4 | 0.4 | 0.7 | 1.1 | 0.8 | 0.9 | 1.1 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | 0.0 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 21.2 | 20.8 | 20.8 | 20.5 | 6.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 26.0 | 25.4 | 25.3 | 24.8 | 14.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 31.4 | 33.5 | 32.3 | 31.5 | 25.6 | 2.9 | 2.7 | 3.1 | 3.4 | 3.7 | 8.5 | 8.6 | 118.3 | 117.6 | 117.3 | 117.4 | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | 0.6 | 0.3 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 4.3 | 4.2 | 4.1 | 4.2 | 3.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 17.5 | 16.9 | 16.6 | 21.8 | 18.7 | - | - | - | - | - | - | - | - | 0.9 | 0.9 | 0.3 | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 17.8 | 17.2 | 16.9 | 22.1 | 20.2 | 4.0 | 3.4 | 2.9 | 3.3 | 3.3 | 3.0 | 2.7 | 1.2 | 0.9 | 0.9 | 0.3 | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 47.0 | 47.0 | 40.9 | 26.3 | 6.7 | 0.1 | 0.1 | - | - | - | - | - | 1.6 | 1.6 | 1.6 | 1.6 | - | - | - |
| Retained Earnings | (29.0) | (26.9) | (21.8) | (13.5) | (3.2) | (3.9) | (3.5) | (2.8) | (3.2) | (2.9) | (2.6) | (2.1) | (1.9) | (1.5) | (1.3) | (0.6) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (4.3) | (3.9) | (3.7) | (3.5) | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 18.0 | 20.1 | 19.1 | 12.9 | 3.5 | (3.7) | (3.4) | (2.8) | (3.2) | (2.9) | (2.6) | (2.1) | (0.3) | 0.1 | 0.3 | 1.0 | 0.0 | 0.0 | 0.0 |
| Total Equity | 13.7 | 16.2 | 15.4 | 9.4 | 3.5 | 3.4 | 3.2 | 2.9 | 3.2 | (2.9) | (2.6) | (2.1) | (0.3) | 0.1 | 0.3 | 1.0 | 0.0 | 0.0 | 0.0 |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | (0.1) | - | - | - | - | - | - | - | - | - |
| Working Capital | (12.0) | (8.9) | (9.6) | (15.1) | (7.8) | - | - | - | - | - | - | - | - | (0.2) | 0.0 | 0.9 | - | - | - |
| Book Value | 18.0 | 20.1 | 19.1 | 12.9 | 3.5 | (3.7) | (3.4) | (2.8) | (3.2) | (2.9) | (2.6) | (2.1) | (0.3) | 0.1 | 0.3 | 1.0 | 0.0 | 0.0 | 0.0 |
| Tangible Book Value | (3.3) | (0.7) | (1.7) | (7.7) | (3.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |