| (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 | 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 | 0.8 | 0.7 | 0.9 | 1.6 | 1.8 | 1.4 | 4.1 | 1.1 | 3.3 | 5.1 | 4.0 | 4.9 | 4.4 | 4.7 | - | - | - | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 0.8 | 0.7 | 0.9 | 1.6 | 1.8 | 1.4 | 4.1 | 1.1 | 3.3 | 5.1 | 4.0 | 4.9 | 4.4 | 4.7 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 2.8 | 3.1 | 3.6 | 3.9 | 4.4 | 5.0 | 6.3 | 19.5 | 21.4 | 37.2 | 26.4 | 14.8 | 7.8 | 7.9 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.7 | - | - | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 8.3 | 7.8 | 8.2 | 6.5 | 7.0 | 7.7 | 6.5 | 12.4 | 15.9 | 33.9 | 17.7 | 10.2 | 5.9 | 6.7 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 0.1 | 0.1 | 10.8 | 33.5 | 32.9 | 31.6 | 0.2 | 34.8 | 32.4 | 28.6 | - | 19.7 | 19.9 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 16.7 | 12.1 | 15.7 | 38.1 | 37.0 | 35.3 | 36.8 | 36.7 | 33.8 | 30.1 | 0.7 | 20.2 | 20.5 | 0.6 | - | - | ||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 0.7 | 1.4 | 5.1 | 4.0 | 4.7 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.7 | 1.4 | 5.1 | 4.0 | 4.7 | - |
| Receivables | ||||||
| Accounts Receivable | 3.1 | 5.0 | 37.2 | 26.4 | 7.9 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 0.9 | 2.1 | 0.8 | 0.9 | 1.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 1.0 | 0.9 | 0.9 | 0.7 | - | - |
| Accumulated Depreciation | 0.8 | 0.6 | 0.3 | 0.0 | 0.0 | - |
| Current Liabilities | ||||||
| Accounts Payable | 7.8 | 7.7 | 33.9 | 17.7 | 6.7 | - |
| Short Term Debt | 12.0 | 3.7 | 1.5 | 0.7 | 0.6 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 0.1 | 31.6 | 28.6 | 23.1 | - | - |
| Operating Lease Liabilities Non-Current | 0.6 | 0.8 | 0.8 | 0.7 | - | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | - |
| Additional Paid In Capital | 25.8 | 3.8 | 3.1 | 2.6 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 12.1 | 35.3 | 30.1 | 23.7 | 0.6 | - |
| Net debt | 11.4 | 33.9 | 24.9 | 19.7 | (4.1) | - |
| Working Capital | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.8 | 0.9 | 2.1 | 1.2 | 0.7 | 2.1 | 1.1 | 0.9 | 0.8 | 0.8 | 0.9 | 0.8 | 0.9 | 1.2 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 4.4 | 4.7 | 6.6 | 6.7 | 6.9 | 8.5 | 11.5 | 21.5 | 25.6 | 43.1 | 31.3 | 20.6 | 13.0 | 13.8 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.9 | 0.8 | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.4 | 0.4 | 0.3 | 0.0 | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.5 | 0.5 | 0.6 | 0.7 | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | - | - | - | 4.1 |
| Intangible Assets | 7.4 | 7.9 | 8.3 | 8.8 | 9.2 | 9.7 | 10.2 | 10.7 | 11.2 | 11.7 | 13.6 | 14.6 | 15.1 | 15.6 | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.0 | 6.6 | 6.3 | 6.1 | 5.2 | 3.2 | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.2 | 0.2 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 19.3 | 20.2 | 22.5 | 23.3 | 23.8 | 26.0 | 31.3 | 48.5 | 52.8 | 70.7 | 58.1 | 45.9 | 35.7 | 36.0 | - | - | 36.0 | - |
| - |
| - |
| - |
| Short Term Debt | 16.5 | 12.0 | 4.9 | 4.5 | 4.1 | 3.7 | 36.7 | 1.8 | 1.5 | 1.5 | 0.7 | 0.6 | 0.7 | 0.6 | - | - | - | - |
| Deferred Revenue Current | 0.8 | 0.5 | 0.5 | 0.6 | 0.6 | 0.5 | 1.0 | 0.7 | 0.6 | 0.4 | 0.5 | 0.4 | 0.4 | 1.3 | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | - | - | - | - | - |
| Accrued Expenses | - | - | 0.3 | 1.8 | 1.5 | 1.3 | 0.9 | 1.1 | 2.2 | 3.8 | 4.8 | 6.6 | 6.1 | 1.0 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 28.3 | 26.4 | 17.7 | 13.7 | 13.5 | 13.4 | 45.3 | 16.3 | 20.3 | 39.8 | 25.6 | 18.1 | 13.3 | 9.7 | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.7 | 0.8 | 0.7 | 0.8 | 0.7 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 29.0 | 27.2 | 29.2 | 47.9 | 47.1 | 45.7 | 46.3 | 57.2 | 58.6 | 74.4 | 53.5 | 41.1 | 33.9 | 36.4 | - | - | 34.4 | - |
| - |
| - |
| Additional Paid In Capital | 28.4 | 25.8 | 14.9 | 2.8 | 3.8 | 3.8 | 3.5 | 3.4 | 3.4 | 3.1 | 8.2 | 7.7 | 7.3 | - | - | - | - | - |
| Retained Earnings | (33.0) | (27.7) | (16.1) | (13.4) | (11.1) | (8.8) | (6.6) | (3.9) | (3.3) | (2.5) | (3.6) | (3.0) | (5.5) | (4.7) | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (5.2) | (5.1) | (5.5) | (14.0) | (16.0) | (14.7) | (11.9) | (8.3) | (5.9) | (4.2) | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (9.7) | (7.0) | (6.7) | (24.6) | (23.3) | (19.7) | (16.7) | (10.5) | (7.5) | (5.4) | 4.6 | 4.7 | 1.8 | (0.4) | 2.1 | 2.6 | 1.6 | - |
| Total Equity | (9.7) | (7.0) | (6.7) | (24.6) | (23.3) | (19.7) | (16.7) | (10.5) | (7.5) | (5.4) | 5.6 | 4.7 | 1.8 | (0.4) | 2.1 | 2.6 | 1.6 | - |
| - |
| - |
| Net debt | 15.9 | 11.4 | 14.9 | 36.5 | 35.2 | 33.9 | 32.7 | 35.6 | 30.5 | 24.9 | (3.4) | 15.3 | 16.1 | (4.1) | - | - | - | - |
| Working Capital | (23.9) | (21.7) | (11.1) | (6.9) | (6.6) | (4.8) | (33.8) | 5.1 | 5.3 | 3.3 | 5.7 | 2.5 | (0.3) | 4.1 | - | - | - | - |
| Book Value | (9.7) | (7.0) | (6.7) | (24.6) | (23.3) | (19.7) | (16.7) | (10.5) | (7.5) | (5.4) | 4.6 | 4.7 | 1.8 | (0.4) | 2.1 | 2.6 | 1.6 | - |
| Tangible Book Value | (23.7) | (21.4) | (21.5) | (39.9) | (39.1) | (36.0) | (33.5) | (27.7) | (25.2) | (23.6) | (15.6) | (16.4) | (19.8) | (22.5) | - | - | - | - |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 4.7 | 8.5 | 43.1 | 31.3 | 13.8 | - |
| Property,Plant & Equipment Net |
| 0.2 |
| 0.3 |
| 0.6 |
| 0.7 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 6.5 | 6.5 | 6.5 | 6.5 | 6.5 | 4.1 |
| Intangible Assets | 7.9 | 9.7 | 11.7 | 13.6 | 15.6 | - |
| Operating Lease Right Of Use Assets | 0.7 | 0.8 | 0.8 | 0.8 | - | - |
| Deferred Tax Assets | - | 0.0 | 6.1 | 5.2 | - | - |
| Other Non-Current Assets | 0.2 | 0.0 | 0.1 | 0.0 | 0.0 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 20.2 | 26.0 | 68.9 | 58.1 | 36.0 | - |
| 0.5 |
| 0.5 |
| 0.4 |
| 0.5 |
| 1.3 |
| - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.1 | 0.1 | - | - |
| Accrued Expenses | - | 1.3 | 3.8 | 3.8 | 1.0 | - |
| Other Current Liabilities | - | - | - | 1.4 | - | - |
| Total Current Liabilities | 26.4 | 13.4 | 39.8 | 24.6 | 9.7 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 27.2 | 45.7 | 74.4 | 52.5 | 36.4 | - |
| (27.7) |
| (8.8) |
| (2.5) |
| (0.3) |
| (4.7) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | (5.1) | (14.7) | (6.0) | 3.3 | - | - |
| Total Stockholders Equity | (7.0) | (19.7) | (5.4) | 2.3 | (0.4) | - |
| Total Equity | (7.0) | (19.7) | (5.4) | 5.6 | (0.4) | - |
| (21.7) |
| (4.8) |
| 3.3 |
| 6.7 |
| 4.1 |
| - |
| Book Value | (7.0) | (19.7) | (5.4) | 2.3 | (0.4) | - |
| Tangible Book Value | (21.4) | (36.0) | (23.6) | (17.9) | (22.5) | - |