| (in millions of USD) | 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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 30.7 | 28.1 | 37.1 | 60.0 | 80.2 | 100.7 | 118.0 | 143.2 | 165.5 | 110.1 | 128.5 | - | 151.2 | 170.1 | 187.9 | |||||||
| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 60.0 | 143.2 | 142.6 | 211.5 | 3.4 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 60.0 | 143.2 | 142.6 | 211.5 | 3.4 | - |
| Receivables | ||||||
| Accounts Receivable | - | - | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 4.9 | 4.1 | 5.6 | 10.2 | 2.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 0.6 | 0.3 | 0.1 | 0.0 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 4.7 | 3.9 | 4.0 | 3.9 | 0.5 | - |
| Short Term Debt | 0.0 | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 0.0 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.2 | 1.8 | 2.3 | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.1 | 0.1 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 413.1 | 406.6 | 326.7 | 319.7 | 1.1 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 0.0 | - | - | - | - | - |
| Net debt | (60.0) | - | - | - | - | - |
| Working Capital | ||||||
| 211.5 |
| 45.5 |
| 54.8 |
| 63.2 |
| 3.4 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 30.7 | 28.1 | 37.1 | 60.0 | 80.2 | 100.7 | 118.0 | 143.2 | 165.5 | 110.1 | 128.5 | - | 151.2 | 170.1 | 187.9 | 211.5 | 45.5 | 54.8 | 63.2 | 3.4 | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 6.2 | 10.8 | 5.3 | 4.9 | 6.1 | 6.9 | 6.1 | 4.1 | 2.8 | 2.9 | 3.7 | - | 6.6 | 8.8 | 11.3 | 10.2 | 6.5 | - | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 36.8 | 39.0 | 42.3 | 65.0 | 86.2 | 107.7 | 124.1 | 147.3 | 168.3 | 113.0 | 132.3 | - | 157.8 | 179.0 | 199.2 | 221.7 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.8 | 0.7 | 0.6 | 0.6 | 0.5 | 0.5 | 0.4 | 0.3 | 0.3 | 0.2 | 0.2 | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | 0.5 | 0.6 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.6 | 0.4 | 0.3 | 0.2 | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 1.3 | 1.5 | 1.6 | 1.7 | 1.8 | 1.9 | 2.1 | 2.3 | 2.4 | 2.5 | 2.6 | 2.3 | 2.6 | 2.1 | 2.2 | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | 1.0 | 1.0 | 0.9 | 0.1 | 0.9 | 0.9 | 0.9 | 0.1 | 0.9 | 0.9 | 0.9 | - | 0.9 | 0.9 | 0.1 | 0.1 | - | |||||
| Total Non-Current Assets | 3.1 | 3.3 | 3.4 | 2.7 | 3.7 | 3.8 | 4.0 | 3.5 | 4.3 | 4.5 | 4.6 | - | - | - | - | - | 0.0 | |||||
| Total Assets | 40.0 | 42.3 | 45.7 | 67.7 | 89.9 | 111.5 | 128.2 | 150.7 | 172.6 | 117.6 | 136.8 | - | 162.2 | 182.6 | 202.2 | 222.3 | 52.0 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 5.6 | 5.5 | 5.2 | 4.7 | 5.3 | 5.0 | 3.8 | 3.9 | 6.6 | 4.5 | 4.3 | - | 2.3 | 4.5 | 2.1 | 3.9 | 2.2 | - | - | 0.5 | - | - |
| Short Term Debt | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Liabilities Current | 0.8 | 0.8 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | - | 0.5 | 0.4 | 0.3 | - | ||||||
| Accrued Expenses | 3.0 | 3.4 | 1.8 | 4.3 | 3.6 | 2.5 | 1.5 | 4.2 | 2.7 | 1.9 | 1.3 | - | 1.6 | 1.2 | 0.6 | 1.0 | 0.5 | - | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 18.3 | 19.9 | 18.3 | 19.5 | 16.1 | 13.7 | 11.0 | 15.7 | 13.0 | 10.9 | 10.4 | - | 6.3 | 8.5 | 6.4 | 10.3 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | 16.7 | 6.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.7 | 0.9 | 1.0 | 1.2 | 1.3 | 1.5 | 1.7 | 1.8 | 2.0 | 2.2 | 2.3 | - | 2.3 | 1.9 | 2.0 | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.1 | - | |||||
| Total Non-Current Liabilities | 20.7 | 20.8 | 1.0 | 1.2 | 1.3 | 1.5 | 1.7 | 1.8 | 2.0 | 2.2 | 2.3 | - | - | - | - | - | ||||||
| Total Liabilities | 39.0 | 40.7 | 19.3 | 20.7 | 17.4 | 15.2 | 12.7 | 17.6 | 15.0 | 13.0 | 12.6 | - | 8.7 | 10.5 | 8.5 | 10.4 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - |
| Additional Paid In Capital | 424.3 | 416.3 | 414.7 | 413.1 | 411.5 | 409.8 | 408.2 | 406.6 | 405.0 | 330.2 | 328.6 | - | 325.0 | 322.6 | 321.3 | 319.7 | 1.6 | |||||
| Retained Earnings | (416.3) | (408.0) | (381.7) | (359.3) | (328.0) | (304.0) | (283.3) | (263.8) | (237.6) | (216.0) | (194.8) | - | (157.7) | (142.0) | (123.5) | (106.3) | (85.0) | |||||
| Accumulated Other Comprehensive Income | (7.2) | (6.8) | (6.6) | (6.9) | (11.0) | (9.6) | (9.5) | (9.7) | (9.9) | (9.8) | (9.6) | - | (13.9) | (8.5) | (4.1) | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 0.9 | 1.6 | 26.4 | 47.0 | 72.6 | 96.3 | 115.5 | 133.2 | 157.6 | 104.5 | 124.2 | - | 153.5 | 172.2 | 193.7 | 211.9 | (82.6) | |||||
| Total Equity | 0.9 | 1.6 | 26.4 | 47.0 | 72.6 | 96.3 | 115.5 | 133.2 | 157.6 | 104.5 | 124.2 | - | 153.5 | 172.2 | 193.7 | 211.9 | (82.6) | (78.0) | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | 16.7 | 6.7 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | (14.0) | (21.4) | (37.1) | (60.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | 18.5 | 19.1 | 24.1 | 45.5 | 70.2 | 93.9 | 113.1 | 131.5 | 155.3 | 102.2 | 121.9 | - | 151.4 | 170.4 | 192.8 | 211.4 | 18.2 | - | ||||
| Book Value | 0.9 | 1.6 | 26.4 | 47.0 | 72.6 | 96.3 | 115.5 | 133.2 | 157.6 | 104.5 | 124.2 | - | 153.5 | 172.2 | 193.7 | 211.9 | (82.6) | (78.0) | ||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 65.0 | 147.3 | 148.2 | 221.7 | 5.6 | - |
| Property,Plant & Equipment Net |
| 0.6 |
| 0.8 |
| 0.7 |
| 0.2 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.7 | 2.3 | 2.5 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Total Non-Current Assets | 2.7 | 3.5 | 3.6 | 0.6 | - | - |
| Total Assets | 67.7 | 150.7 | 151.8 | 222.3 | 5.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.7 | 0.7 | 0.5 | - | - | - |
| Accrued Expenses | 4.3 | 4.2 | 1.9 | 1.0 | 0.8 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 19.5 | 15.7 | 10.7 | 10.3 | 3.1 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | 0.1 | - | - |
| Total Non-Current Liabilities | 1.2 | 1.8 | 2.3 | 0.1 | - | - |
| Total Liabilities | 20.7 | 17.6 | 13.0 | 10.4 | 3.1 | - |
| (359.3) |
| (263.8) |
| (177.7) |
| (106.3) |
| (38.4) |
| - |
| Accumulated Other Comprehensive Income | (6.9) | (9.7) | (10.1) | (1.5) | 2.0 | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 47.0 | 133.2 | 138.9 | 211.9 | (35.3) | (23.5) |
| Total Equity | 47.0 | 133.2 | 138.9 | 211.9 | (35.3) | (23.5) |
| 45.5 |
| 131.5 |
| 137.5 |
| 211.4 |
| 2.6 |
| - |
| Book Value | 47.0 | 133.2 | 138.9 | 211.9 | (35.3) | (23.5) |
| Tangible Book Value | - | - | - | - | - | - |
| - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 52.0 |
| - |
| - |
| 5.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 5.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.8 |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| - |
| (38.4) |
| - |
| - |
| (1.5) |
| 0.7 |
| - |
| - |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (78.0) |
| (40.8) |
| (35.3) |
| (33.0) |
| (23.5) |
| (40.8) |
| (35.3) |
| (33.0) |
| (23.5) |
| - |
| - |
| - |
| - |
| 2.6 |
| - |
| - |
| (40.8) |
| (35.3) |
| (33.0) |
| (23.5) |
| - |
| - |
| - |
| - |