| (in millions of USD) | FY2024 | FY2023 | FY2022 |
|---|---|---|---|
| Cash And Short Term Investments | |||
| Cash And Equivalents | 5.6 | 4.6 | - |
| Restricted Cash | 0.1 | 0.1 | - |
| Short Term Investments | - | - | - |
| Cash And Short Term Investments | 5.6 | 4.6 | - |
| Receivables | |||
| Accounts Receivable | 24.4 | 19.7 | - |
| Current Assets | |||
| Inventory | 15.9 | 13.2 | - |
| Prepaid Expenses | 2.4 | 1.5 | - |
| Other Current Assets | 4.4 | 2.0 | - |
| Assets Held For Sale | - | ||
| Non-Current Assets | |||
| Property, Plant & Equipment Gross | 34.3 | 24.6 | - |
| Accumulated Depreciation | 6.9 | 4.0 | - |
| Property,Plant & Equipment Net | 27.5 | 20.5 | - |
| Long Term Investments | |||
| Current Liabilities | |||
| Accounts Payable | - | - | - |
| Short Term Debt | - | 14.3 | - |
| Deferred Revenue Current | 0.9 | 0.7 | - |
| Operating Lease Liabilities Current | |||
| Non-Current Liabilities | |||
| Long Term Debt | 34.7 | - | - |
| Operating Lease Liabilities Non-Current | 7.5 | 9.1 | - |
| Deferred Revenue Non-Current | - | - | - |
| Deferred Tax Liabilities | |||
| Common Equity | |||
| Common Stock | 0.9 | 0.3 | - |
| Additional Paid In Capital | 275.4 | 35.1 | - |
| Retained Earnings | (225.0) | (171.8) | - |
| Accumulated Other Comprehensive Income | |||
| Supplementary Data | |||
| Total Debt | 34.7 | 14.3 | - |
| Net debt | 29.1 | 9.7 | - |
| Working Capital | (2.1) | (18.4) | - |
| Book Value | 48.3 | ||
| (in millions of USD) | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 1.2 | - | 5.6 | 63.7 | - | 4.6 | 2.0 | - | - |
| Restricted Cash | 0.1 | - | 0.1 | 0.1 | - | 0.1 | 0.1 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.2 | - | 5.6 | 63.7 | - | 4.6 | 2.0 | - | - |
| Receivables | |||||||||
| Accounts Receivable | 17.0 | - | 24.4 | 20.7 | - | 19.7 | - | - | - |
| Current Assets | |||||||||
| Inventory | 17.4 | - | 15.9 | 14.9 | - | 13.2 | - | - | - |
| Prepaid Expenses | - | - | - | - | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | 38.7 | - | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | 44.0 | - | - | 16.8 | - | 30.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 7.6 | - | 7.5 | 8.2 | |||||
| Common Equity | |||||||||
| Common Stock | 0.9 | - | 0.9 | 0.9 | - | 0.3 | - | - | - |
| Additional Paid In Capital | - | - | - | 273.0 | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 44.0 | - | - | 55.4 | - | 45.1 | - | - | - |
| Net debt | 42.7 | - | - | (8.3) | - | ||||
| - |
| - |
| Total Current Assets | 54.6 | 46.5 | - |
| - |
| - |
| - |
| Equity Method Investments | - | - | - |
| Goodwill | 20.3 | 21.6 | 20.8 |
| Intangible Assets | 19.3 | 23.9 | - |
| Operating Lease Right Of Use Assets | 10.5 | 12.4 | - |
| Deferred Tax Assets | - | - | - |
| Other Non-Current Assets | 2.7 | 1.0 | - |
| Total Non-Current Assets | 83.6 | 81.4 | - |
| Total Assets | 138.2 | 127.9 | - |
| 2.3 |
| 2.5 |
| - |
| Accrued Expenses | 5.8 | 6.8 | - |
| Other Current Liabilities | 3.9 | 0.4 | - |
| Total Current Liabilities | 56.7 | 64.9 | - |
| - |
| - |
| - |
| Pension Obligations | - | - | - |
| Other Non-Current Liabilities | 0.9 | 0.9 | - |
| Total Non-Current Liabilities | 33.2 | 129.4 | - |
| Total Liabilities | 89.9 | 194.3 | - |
| (2.9) |
| (0.5) |
| - |
| Treasury Stock | - | - | - |
| Minority Interest | - | - | - |
| Total Stockholders Equity | 48.3 | (136.9) | (87.2) |
| Total Equity | 48.3 | (136.9) | (87.2) |
| (136.9) |
| (87.2) |
| Tangible Book Value | 8.7 | (182.3) | (108.0) |
| - |
| - |
| - |
| - |
| Other Current Assets | 6.1 | - | 4.4 | 4.6 | - | 2.0 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 46.5 | - | 54.6 | 112.3 | - | 46.5 | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 31.1 | - | 27.5 | 22.8 | - | 20.5 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 22.9 | - | 20.3 | 20.8 | - | 21.6 | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 10.7 | - | 10.5 | 11.1 | - | 12.4 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 3.0 | - | 2.7 | 1.0 | - | 1.0 | - | - | - |
| Total Non-Current Assets | 90.4 | - | 83.6 | 80.8 | - | 81.4 | - | - | - |
| Total Assets | 136.8 | - | 138.2 | 193.1 | - | 127.9 | - | - | - |
| 14.3 |
| - |
| - |
| - |
| Deferred Revenue Current | 1.2 | - | 0.9 | 0.6 | - | 0.7 | - | - | - |
| Operating Lease Liabilities Current | 2.6 | - | 2.3 | 2.2 | - | 2.5 | - | - | - |
| Accrued Expenses | 8.7 | - | 5.8 | 6.9 | - | 6.8 | - | - | - |
| Other Current Liabilities | 3.6 | - | 3.9 | 2.6 | - | 0.4 | - | - | - |
| Total Current Liabilities | 70.9 | - | 56.7 | 94.1 | - | 64.9 | - | - | - |
| - |
| 9.1 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 3.7 | - | 0.9 | 0.7 | - | 0.9 | - | - | - |
| Total Non-Current Liabilities | 48.1 | - | 33.2 | 35.6 | - | 129.4 | - | - | - |
| Total Liabilities | 118.9 | - | 89.9 | 129.7 | - | 194.3 | - | - | - |
| 35.1 |
| - |
| - |
| - |
| Retained Earnings | (246.5) | - | (225.0) | (208.2) | - | (171.8) | - | - | - |
| Accumulated Other Comprehensive Income | (13.4) | - | (2.9) | (2.4) | - | (0.5) | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 17.9 | 38.9 | 48.3 | 63.4 | (154.0) | (136.9) | (96.8) | (104.7) | (87.2) |
| Total Equity | 17.9 | 38.9 | 48.3 | 63.4 | (154.0) | (136.9) | (96.8) | (104.7) | (87.2) |
| 40.6 |
| - |
| - |
| - |
| Working Capital | (24.4) | - | (2.1) | 18.2 | - | (18.4) | - | - | - |
| Book Value | 17.9 | 38.9 | 48.3 | 63.4 | (154.0) | (136.9) | (96.8) | (104.7) | (87.2) |
| Tangible Book Value | (5.0) | - | 28.0 | 42.5 | - | (158.4) | - | - | - |