| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 3.0 | 2.1 | 1.4 | - |
| Restricted Cash | - | - | - | - |
| Short Term Investments | - | - | - | - |
| Cash And Short Term Investments | 3.0 | 2.1 | 1.4 | - |
| Receivables | ||||
| Accounts Receivable | 0.4 | 0.5 | 0.1 | - |
| Current Assets | ||||
| Inventory | 6.0 | 6.4 | 4.2 | - |
| Prepaid Expenses | - | - | - | - |
| Other Current Assets | 0.1 | 0.0 | 0.1 | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 4.3 | 3.9 | 4.1 | - |
| Accumulated Depreciation | 2.5 | 2.0 | 1.5 | - |
| Property,Plant & Equipment Net | 1.8 | 2.0 | 2.7 | |
| Current Liabilities | ||||
| Accounts Payable | - | - | - | - |
| Short Term Debt | - | 2.2 | 0.7 | - |
| Deferred Revenue Current | 0.0 | 0.1 | 0.2 | - |
| Non-Current Liabilities | ||||
| Long Term Debt | 6.2 | 9.2 | 2.4 | - |
| Operating Lease Liabilities Non-Current | 7.1 | 10.6 | 8.5 | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 12.0 | 3.1 | - | - |
| Retained Earnings | (4.7) | (0.7) | - | - |
| Supplementary Data | ||||
| Total Debt | 6.2 | 11.4 | 3.1 | - |
| Net debt | 3.2 | 9.4 | 1.7 | - |
| Working Capital | (2.7) | (2.2) | (2.6) | - |
| (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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||
| Cash And Equivalents | 2.3 | 3.0 | 3.0 | 4.7 | 1.8 | 2.1 | 1.8 | - | - | 1.4 | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.3 | 3.0 | 3.0 | 4.7 | 1.8 | 2.1 | 1.8 | - | - | 1.4 | - | - | - |
| Receivables | |||||||||||||
| Accounts Receivable | 0.3 | 0.4 | 0.5 | 0.5 | 0.5 | 0.5 | 0.3 | - | - | 0.1 | - | - | - |
| Current Assets | |||||||||||||
| Inventory | 5.2 | 6.0 | 6.0 | 6.8 | 7.0 | 6.4 | 6.4 | - | - | 4.2 | - | - | - |
| Prepaid Expenses | - | ||||||||||||
| Non-Current Assets | |||||||||||||
| Property, Plant & Equipment Gross | 4.3 | 4.3 | 4.2 | 4.1 | 4.1 | 3.9 | 3.8 | - | - | 4.1 | - | - | - |
| Accumulated Depreciation | |||||||||||||
| Current Liabilities | |||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | ||||||||||||
| Non-Current Liabilities | |||||||||||||
| Long Term Debt | 5.2 | 6.2 | 6.5 | 8.7 | 8.9 | 9.2 | 9.7 | - | - | 2.4 | - | - | - |
| Operating Lease Liabilities Non-Current | 6.7 | ||||||||||||
| Common Equity | |||||||||||||
| Common Stock | 0.0 | 0.0 | - | - | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Additional Paid In Capital | 13.1 | ||||||||||||
| Supplementary Data | |||||||||||||
| Total Debt | 5.2 | 6.2 | 8.5 | 9.8 | 10.7 | 11.4 | 11.6 | - | - | 3.1 | - | - | - |
| Net debt | 2.8 | ||||||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 10.0 | 9.7 | 5.9 | - |
| - |
| Long Term Investments | - | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 2.2 | 2.2 | - | 5.7 |
| Intangible Assets | 4.3 | 5.4 | 4.2 | - |
| Operating Lease Right Of Use Assets | 10.5 | 14.2 | 11.4 | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.5 | 0.5 | - |
| Total Non-Current Assets | - | - | - | - |
| Total Assets | 33.5 | 34.1 | 28.4 | - |
| Operating Lease Liabilities Current | 3.5 | 3.6 | 2.7 | - |
| Accrued Expenses | - | - | - | - |
| Other Current Liabilities | 0.0 | - | - | - |
| Total Current Liabilities | 12.7 | 11.9 | 8.6 | - |
| - |
| Deferred Tax Liabilities | - | - | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - |
| Total Liabilities | 26.2 | 31.7 | 19.4 | - |
| Accumulated Other Comprehensive Income | - | - | - | - |
| Treasury Stock | - | - | - | - |
| Minority Interest | - | - | - | - |
| Total Stockholders Equity | 7.3 | 2.4 | 9.0 | 15.5 |
| Total Equity | 7.3 | 2.4 | 9.0 | 15.5 |
| Book Value | 7.3 | 2.4 | 9.0 | 15.5 |
| Tangible Book Value | 0.8 | (5.3) | 4.8 | 9.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | 0.1 | 0.1 | 0.2 | 0.1 | 0.2 | 0.0 | 0.1 | - | - | 0.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 8.8 | 10.0 | 13.2 | 14.5 | 10.9 | 9.7 | 9.0 | - | - | 5.9 | - | - | - |
| 2.6 |
| 2.5 |
| 2.4 |
| 2.2 |
| 2.1 |
| 2.0 |
| 1.8 |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 1.7 | 1.8 | 1.8 | 1.9 | 2.0 | 2.0 | 2.0 | - | - | 2.7 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | 2.2 | - | - | - | - | - | 5.7 |
| Intangible Assets | 4.0 | 4.3 | 4.6 | 4.8 | 5.1 | 5.4 | 5.7 | - | - | 4.2 | - | - | - |
| Operating Lease Right Of Use Assets | 9.9 | 10.5 | 11.4 | 12.4 | 13.3 | 14.2 | 13.7 | - | - | 11.4 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | - | - | 0.5 | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 29.7 | 33.5 | 33.7 | 36.4 | 34.1 | 34.1 | 33.2 | - | - | 28.4 | - | - | - |
| - |
| 2.0 |
| 1.1 |
| 1.8 |
| 2.2 |
| 1.9 |
| - |
| - |
| 0.7 |
| - |
| - |
| - |
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | 0.2 | - | - | - |
| Operating Lease Liabilities Current | 3.3 | 3.5 | 3.7 | 3.7 | 3.6 | 3.6 | 3.4 | - | - | 2.7 | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 12.9 | 12.7 | 13.5 | 13.2 | 13.4 | 11.9 | 10.3 | - | - | 8.6 | - | - | - |
| 7.1 |
| 7.8 |
| 8.7 |
| 9.7 |
| 10.6 |
| 10.2 |
| - |
| - |
| 8.5 |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 25.0 | 26.2 | 27.8 | 30.6 | 32.0 | 31.7 | 30.3 | - | - | 19.4 | - | - | - |
| 12.0 |
| 8.9 |
| 7.5 |
| 3.6 |
| 3.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (8.3) | (4.7) | (3.0) | (1.8) | (1.4) | (0.7) | (0.2) | - | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4.7 | 7.3 | 5.9 | 5.8 | 2.1 | 2.4 | 2.9 | 9.0 | 9.0 | 9.0 | 15.1 | 15.5 | 15.5 |
| Total Equity | 4.7 | 7.3 | 5.9 | 5.8 | 2.1 | 2.4 | 2.9 | 9.0 | 9.0 | 9.0 | 15.1 | 15.5 | 15.5 |
| 3.2 |
| 5.5 |
| 5.1 |
| 8.9 |
| 9.4 |
| 9.8 |
| - |
| - |
| 1.7 |
| - |
| - |
| - |
| Working Capital | (4.1) | (2.7) | (0.3) | 1.3 | (2.4) | (2.2) | (1.3) | - | - | (2.6) | - | - | - |
| Book Value | 4.7 | 7.3 | 5.9 | 5.8 | 2.1 | 2.4 | 2.9 | 9.0 | 9.0 | 9.0 | 15.1 | 15.5 | 15.5 |
| Tangible Book Value | (1.5) | 0.8 | (0.9) | (1.3) | (5.2) | (5.3) | (5.0) | - | - | 4.8 | - | - | 9.8 |