| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 | FY2008 | FY2007 | FY2006 | FY2005 | FY2004 | FY2003 | FY2002 | FY2001 | FY2000 | FY1999 | FY1998 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||
| Cash And Equivalents | 72.9 | 47.2 | 74.1 | 96.3 | 42.2 | 4.1 | 4.7 | - | 4.0 | 8.9 | 2.7 | 8.2 | 15.6 | 10.0 | 0.1 | |||||||||||||
| 0.3 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | 8.7 | 5.6 | 8.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 72.9 | 47.2 | 82.8 | 101.9 | 50.7 | 4.1 | 4.7 | - | 4.0 | 8.9 | 2.7 | 8.2 | 15.6 | 10.0 | 0.1 | 0.3 | 1.6 | - | - | - | - | - | - | - | - | - | - | - |
| Receivables | ||||||||||||||||||||||||||||
| Accounts Receivable | 110.9 | 116.4 | 36.3 | 6.2 | 4.5 | 2.7 | 2.0 | 1.9 | 1.5 | 2.9 | 0.8 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||
| Inventory | 13.5 | 10.7 | 10.9 | 6.5 | 4.2 | 4.0 | 3.3 | 1.8 | 2.2 | 1.8 | 1.4 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 14.4 | 15.3 | 9.6 | 3.6 | 1.3 | 1.6 | 0.6 | 0.8 | 0.7 | 0.9 | 0.8 | 0.2 | 0.1 | 0.1 | 0.0 | 0.1 | - | - | ||||||||||
| Other Current Assets | 2.1 | 3.4 | 1.8 | 0.1 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | |||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Current Assets | 211.8 | 189.7 | 139.5 | 118.3 | 60.7 | 41.0 | 36.0 | 32.8 | 8.8 | 14.8 | 5.9 | 9.1 | 15.7 | 10.7 | 0.2 | 0.4 | ||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 15.5 | 14.7 | 13.6 | 12.5 | 11.0 | 10.3 | 10.8 | 10.7 | 9.0 | 8.7 | 3.0 | 0.3 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 12.2 | 11.0 | 10.1 | 9.1 | 7.8 | 6.4 | 5.4 | 4.4 | 2.8 | 1.4 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | |||||||||||
| Property,Plant & Equipment Net | 3.3 | 3.7 | 3.5 | 3.5 | 3.1 | 3.9 | 5.4 | 6.4 | 6.2 | 7.3 | 2.7 | 0.2 | 0.0 | 0.0 | 0.0 | 0.0 | - | |||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Equity Method Investments | - | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Goodwill | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 2.2 | 2.2 | 2.2 | 2.5 | 0.3 | - | - | - | - | - | - | - | |||||||||
| Intangible Assets | 175.2 | 184.9 | 159.9 | 23.7 | 15.8 | 1.9 | 2.3 | 3.1 | 2.9 | 3.0 | 3.1 | 0.6 | - | - | - | - | - | - | ||||||||||
| Operating Lease Right Of Use Assets | 7.8 | 8.6 | 6.8 | 7.5 | 5.9 | 6.8 | 6.6 | 2.1 | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Assets | 399.5 | 389.0 | 312.2 | 157.4 | 98.3 | 57.5 | 59.1 | 49.5 | 23.9 | 27.2 | 14.1 | 10.2 | 15.8 | 10.7 | 0.2 | 0.4 | - | |||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||
| Accounts Payable | 35.4 | 38.8 | - | - | - | - | - | - | - | - | - | - | - | 0.3 | 0.2 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Deferred Revenue Current | 0.8 | 0.0 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | |||||||||||
| Operating Lease Liabilities Current | 0.9 | 0.5 | 0.8 | 0.7 | 0.3 | 0.6 | 0.6 | 2.6 | - | - | - | - | - | - | - | - | ||||||||||||
| Accrued Expenses | 10.4 | 9.5 | 5.5 | 4.0 | 3.1 | 2.3 | 2.1 | 2.3 | 1.2 | 1.6 | 1.2 | 0.7 | 0.3 | 0.0 | 0.0 | 0.1 | - | - | ||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | - | - | |||||||||||
| Total Current Liabilities | 96.3 | 91.3 | 49.3 | 18.6 | 9.7 | 10.8 | 12.3 | 11.9 | 5.8 | 9.9 | 5.4 | 1.6 | 0.7 | 0.7 | 1.9 | 0.3 | ||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||
| Long Term Debt | 250.0 | 262.7 | 246.7 | 151.8 | 103.0 | 20.0 | - | 23.5 | 23.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.9 | 8.8 | 6.5 | 7.3 | 6.0 | 6.7 | 6.3 | - | - | - | - | - | - | - | - | - | ||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | 0.9 | 1.0 | - | - | - | - | - | - | |||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Total Liabilities | 347.4 | 319.7 | 241.8 | 130.1 | 87.4 | 30.6 | 31.7 | 24.7 | 21.3 | 20.8 | 15.5 | 2.1 | 0.7 | 0.7 | 1.9 | 1.4 | ||||||||||||
| 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 | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 208.9 | 221.0 | 204.6 | 137.1 | 106.7 | 104.6 | 101.7 | 98.9 | 91.4 | 83.3 | - | - | 46.8 | 34.1 | 16.8 | 16.4 | - | |||||||||||
| Retained Earnings | (156.5) | (151.4) | (133.9) | (109.5) | (95.4) | (77.4) | (74.0) | (74.2) | (88.8) | (76.9) | (57.8) | (41.9) | (31.7) | - | - | - | - | |||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Minority Interest | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.4) | (0.3) | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Stockholders Equity | 52.4 | 69.7 | 70.8 | 27.6 | 11.3 | 27.2 | 27.7 | 24.8 | 2.6 | 6.4 | (1.4) | 8.2 | 15.1 | 10.0 | (1.7) | (1.0) | 0.6 | |||||||||||
| Total Equity | 52.1 | 69.3 | 70.4 | 27.2 | 10.9 | 26.8 | 27.4 | 24.8 | 2.6 | 6.4 | (1.4) | 8.2 | 15.1 | 10.0 | (1.7) | (1.0) | 0.6 | 4.6 | ||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||
| Total Debt | 250.0 | 262.7 | 246.7 | 151.8 | 103.0 | 20.0 | - | 23.5 | 23.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 177.1 | 215.5 | 164.0 | 49.9 | 52.4 | 15.9 | - | - | 19.4 | - | - | - | - | - | - | - | - | - | - | |||||||||
| Working Capital | 115.4 | 98.3 | 90.1 | 99.6 | 50.9 | 30.2 | 23.8 | 20.9 | 3.0 | 4.8 | 0.5 | 7.5 | 15.1 | 10.0 | (1.7) | 0.0 | - | - | ||||||||||
| Book Value | 52.4 | 69.7 | 70.8 | 27.6 | 11.3 | 27.2 | 27.7 | 24.8 | 2.6 | 6.4 | (1.4) | 8.2 | 15.1 | 10.0 | (1.7) | (1.0) | 0.6 | 4.6 | ||||||||||
| Tangible Book Value | (123.1) | (115.6) | (89.5) | 3.5 | (4.9) | 24.9 | 25.0 | 19.5 | (2.5) | 1.2 | (7.0) | 7.2 | - | - | - | - | - | |||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.6 |
| - |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (0.4) |
| (0.3) |
| (0.2) |
| (0.1) |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |