| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 0.5 | 0.8 | 0.9 | 0.8 | 0.6 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | 1.0 | 1.0 | 0.1 | 0.2 | 0.3 | - |
| Cash And Short Term Investments | 1.6 | 1.8 | 1.1 | 0.9 | 0.9 | - |
| Receivables | ||||||
| Accounts Receivable | 8.3 | 3.8 | 4.0 | 3.3 | 0.8 | - |
| Current Assets | ||||||
| Inventory | 0.8 | 0.8 | 0.9 | 1.1 | 1.3 | - |
| Prepaid Expenses | 1.0 | 0.1 | 0.0 | 0.0 | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 16.1 | 16.9 | 17.8 | 23.7 | 32.1 | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | 8.9 | 8.3 | 1.5 | 1.5 | 4.1 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.0 | 0.6 | 0.7 | 1.0 | 2.0 | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 11.6 | 0.0 | - | 37.5 | 37.5 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 8.9 | 8.3 | 1.5 | 1.5 | 4.1 | - |
| Net debt | 7.3 | 6.5 | 0.4 | 0.6 | 3.2 | - |
| Working Capital | ||||||
| (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 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 0.6 | 0.5 | 1.1 | 0.7 | 0.3 | 0.8 | 0.8 | 0.4 | 0.5 | 0.9 | 0.8 | 0.8 | 0.5 | 0.8 | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | - | - | - | ||
| Cash And Short Term Investments | 1.6 | 1.6 | 2.0 | 1.7 | 1.2 | 1.8 | 1.8 | 1.4 | 1.4 | 1.1 | 0.9 | 0.9 | 0.7 | 0.9 | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 8.0 | 8.3 | 4.1 | 4.1 | 4.0 | 3.8 | 3.9 | 4.0 | 3.7 | 4.0 | 3.9 | 4.6 | 5.7 | 3.3 | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 4.5 | 5.2 | 0.8 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.8 | 1.1 | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 15.8 | 16.1 | 15.8 | 15.9 | 16.5 | 16.9 | 17.2 | 17.5 | 17.8 | 17.8 | 17.7 | 17.9 | 18.4 | 23.7 | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 9.9 | 10.5 | - | 11.6 | - | ||||
| 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 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 9.2 | 8.9 | 8.4 | 7.9 | 7.7 | 7.4 | 1.1 | 1.1 | 1.1 | 1.5 | 1.1 | 1.2 | 1.2 | 1.5 | - | - | |||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 25.5 | 17.7 | 14.7 | 12.5 | 12.8 | - |
| Property,Plant & Equipment Net |
| 16.1 |
| 16.9 |
| 17.9 |
| 23.7 |
| 32.2 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 4.8 | 0.0 | - | 23.6 | 23.6 | - |
| Intangible Assets | 46.3 | 10.3 | 11.6 | 15.5 | 23.6 | - |
| Operating Lease Right Of Use Assets | 1.2 | 0.5 | 0.5 | 0.7 | 1.3 | - |
| Deferred Tax Assets | 2.6 | 8.5 | 8.4 | 11.1 | 15.9 | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 103.1 | 57.0 | 57.3 | 67.1 | 91.6 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | 2.0 | 4.7 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 55.3 | 41.4 | 37.7 | 38.5 | 49.2 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 1.2 | 1.9 | - | - |
| Total Non-Current Liabilities | 8.0 | 4.8 | 7.3 | - | - | - |
| Total Liabilities | 63.3 | 46.1 | 45.1 | 48.8 | 65.9 | - |
| (39.8) |
| (38.1) |
| (36.5) |
| (35.1) |
| (28.2) |
| - |
| Accumulated Other Comprehensive Income | (0.3) | (0.9) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 60.1 | 49.8 | 50.5 | 50.1 | - | - |
| Total Stockholders Equity | (20.3) | (39.0) | 12.2 | 18.3 | 25.7 | 46.5 |
| Total Equity | 39.8 | 10.8 | 12.2 | 18.3 | 25.7 | 46.5 |
| (29.8) |
| (23.6) |
| (23.1) |
| (26.0) |
| (36.4) |
| - |
| Book Value | (20.3) | (39.0) | 12.2 | 18.3 | 25.7 | 46.5 |
| Tangible Book Value | (71.4) | (49.3) | 0.7 | (20.8) | (21.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 1.0 | 1.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | 0.0 | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 23.9 | 25.5 | 16.2 | 15.1 | 17.7 | 15.3 | 17.0 | 16.0 | 15.6 | 14.7 | 13.1 | 13.4 | 16.4 | 12.5 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 15.9 | 16.1 | 15.9 | 16.0 | 16.5 | 16.9 | 17.3 | 17.6 | 17.9 | 17.9 | 17.8 | 17.9 | 18.5 | 23.7 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | 0.2 | 0.2 | - | 0.2 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 4.8 | 4.8 | - | - | - | - | - | - | - | - | - | - | 23.6 | 23.6 | - | - | - | - | - |
| Intangible Assets | 45.3 | 46.3 | 9.6 | 9.7 | 10.0 | 10.3 | 10.5 | 10.9 | 11.3 | 11.6 | 11.9 | 12.2 | 13.4 | 15.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.2 | 0.4 | 0.4 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.5 | 0.5 | 0.7 | - | - | - | - | - |
| Deferred Tax Assets | 2.6 | 2.6 | 8.4 | 8.3 | 8.4 | 8.5 | 8.5 | 8.5 | 8.5 | 8.4 | 8.2 | 8.3 | 8.3 | 11.1 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 100.8 | 103.1 | 64.5 | 65.1 | 56.3 | 57.0 | 55.7 | 54.9 | 55.9 | 57.3 | 55.9 | 57.5 | 57.3 | 67.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| Short Term Debt | 9.2 | 8.9 | 8.4 | 7.9 | 7.7 | 7.4 | 1.1 | 1.1 | 1.1 | 1.5 | 1.1 | 1.2 | 1.2 | 1.5 | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | 0.4 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 2.0 | 1.8 | 2.0 | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 56.4 | 55.3 | 41.8 | 40.9 | 41.0 | 40.5 | 39.6 | 38.7 | 38.1 | 37.7 | 33.8 | 33.7 | 32.3 | 38.5 | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 1.0 | 1.0 | 0.5 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 1.0 | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 0.3 | 0.5 | 0.5 | 0.7 | - | - | - | - | 1.3 | - | - | 1.9 | - | - | - | - | - |
| Total Non-Current Liabilities | 8.3 | 8.0 | 5.9 | 4.9 | 5.1 | 5.7 | 6.7 | 6.6 | 7.0 | 7.3 | 7.3 | 6.8 | - | 10.2 | - | - | - | - | - |
| Total Liabilities | 64.7 | 63.3 | 47.8 | 45.8 | 46.0 | 46.1 | 46.4 | 45.3 | 45.1 | 45.1 | 41.1 | 40.5 | 40.5 | 48.8 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | 12.3 | 11.6 | 10.0 | 10.0 | - | 0.0 | - | - | - | - | - | - | 37.5 | 37.5 | - | - | - | - | - |
| Retained Earnings | (41.9) | (39.8) | (39.7) | (39.4) | (38.7) | (38.1) | (38.2) | (37.9) | (37.3) | (36.5) | (35.4) | (34.3) | (37.7) | (35.1) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (0.5) | (0.3) | (1.5) | (0.6) | (0.6) | (0.9) | - | - | - | - | (1.7) | - | - | (0.8) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 58.0 | 60.1 | 48.0 | 49.1 | 49.6 | 49.8 | 49.2 | 49.3 | 49.8 | 50.5 | 51.9 | 53.0 | - | 50.1 | - | - | - | - | - |
| Total Stockholders Equity | (21.9) | (20.3) | 16.8 | 19.2 | 10.3 | 10.8 | (39.9) | (39.7) | (39.0) | (38.2) | (37.1) | (35.9) | 16.8 | (31.8) | 39.6 | 34.4 | 25.6 | 25.7 | 46.5 |
| Total Equity | 36.1 | 39.8 | 16.8 | 19.2 | 10.3 | 10.8 | 9.3 | 9.6 | 10.8 | 12.2 | 14.8 | 17.0 | 16.8 | 18.3 | 39.6 | 34.4 | 25.6 | 25.7 | 46.5 |
| - |
| - |
| - |
| Net debt | 7.6 | 7.3 | 6.3 | 6.2 | 6.5 | 5.6 | (0.7) | (0.3) | (0.3) | 0.4 | 0.2 | 0.3 | 0.6 | 0.6 | - | - | - | - | - |
| Working Capital | (32.5) | (29.8) | (25.7) | (25.9) | (23.3) | (25.1) | (22.6) | (22.7) | (22.5) | (23.1) | (20.8) | (20.3) | (15.8) | (26.0) | - | - | - | - | - |
| Book Value | (21.9) | (20.3) | 16.8 | 19.2 | 10.3 | 10.8 | (39.9) | (39.7) | (39.0) | (38.2) | (37.1) | (35.9) | 16.8 | (31.8) | 39.6 | 34.4 | 25.6 | 25.7 | 46.5 |
| Tangible Book Value | (72.0) | (71.4) | 7.2 | 9.5 | 0.2 | 0.6 | (50.4) | (50.6) | (50.3) | (49.8) | (49.0) | (48.2) | (20.3) | (70.9) | - | - | - | - | - |