| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 16.7 | 12.3 | 11.6 | 1.9 | 5.2 | - |
| Restricted Cash | 3.8 | 1.7 | 6.1 | 3.6 | 2.8 | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 16.7 | 12.3 | 11.6 | 1.9 | 5.2 | - |
| Receivables | ||||||
| Accounts Receivable | 6.8 | 6.7 | 10.2 | 2.7 | 0.7 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 3.5 | 2.1 | 2.6 | 2.2 | 0.9 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 4.9 | 1.8 | 0.6 | 0.2 | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 13.9 | 12.6 | 7.5 | 5.0 | 2.1 | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | 6.9 | - | - |
| Operating Lease Liabilities Non-Current | 59.4 | 75.1 | 65.2 | 23.2 | 20.0 | - |
| Common Equity | ||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Additional Paid In Capital | 44.0 | 40.9 | 38.9 | 30.8 | 26.5 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | - | 6.9 | - | - |
| Net debt | - | - | - | 5.0 | - | - |
| 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 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 16.9 | 16.7 | 7.1 | 13.4 | 7.3 | 12.3 | 7.1 | 8.0 | 8.3 | 11.6 | 13.0 | 4.2 | 2.2 | 1.9 | 2.9 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | 0.4 | 0.5 | 0.2 | 1.4 | - | - |
| Total Current Assets | 31.2 | 23.4 | 30.6 | 11.7 | 9.7 | - |
| Property,Plant & Equipment Net |
| 33.6 |
| 10.3 |
| 5.5 |
| 2.4 |
| 0.6 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | 0.0 | 0.0 | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 72.8 | 89.8 | 76.9 | 28.0 | 22.7 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 4.7 | 4.2 | 1.7 | 0.6 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 203.1 | 166.7 | 131.3 | 51.2 | 39.1 | - |
| 16.8 |
| 8.9 |
| 9.9 |
| 3.2 |
| 2.0 |
| - |
| Operating Lease Liabilities Current | 14.3 | 16.5 | 13.7 | 6.4 | 3.4 | - |
| Accrued Expenses | 28.9 | 20.4 | 17.5 | 9.5 | 4.2 | - |
| Other Current Liabilities | - | - | - | - | 0.2 | - |
| Total Current Liabilities | 91.7 | 65.9 | 53.0 | 27.9 | 14.7 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.5 | 2.3 | - | - |
| Total Non-Current Liabilities | 140.8 | 130.3 | 98.2 | 30.6 | 20.1 | - |
| Total Liabilities | 232.5 | 196.2 | 151.2 | 58.4 | 34.8 | - |
| (73.6) |
| (70.6) |
| (59.1) |
| (38.1) |
| (22.3) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 0.1 | 0.1 | 0.2 | - | - | - |
| Total Stockholders Equity | (29.5) | (29.6) | (20.1) | (7.3) | 4.2 | 0.3 |
| Total Equity | (29.5) | (29.5) | (19.9) | (7.3) | 4.2 | 0.3 |
| (60.5) |
| (42.5) |
| (22.4) |
| (16.1) |
| (5.0) |
| - |
| Book Value | (29.5) | (29.6) | (20.1) | (7.3) | 4.2 | 0.3 |
| Tangible Book Value | - | - | - | - | - | - |
| 1.5 |
| 8.5 |
| 5.2 |
| - |
| - |
| - |
| - |
| Restricted Cash | 3.1 | 3.8 | 0.2 | 0.6 | 2.9 | 1.7 | 0.8 | 2.4 | 3.8 | 6.1 | 4.3 | 4.3 | 5.0 | 3.6 | 4.9 | 3.9 | 3.4 | 2.8 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 16.9 | 16.7 | 7.1 | 13.4 | 7.3 | 12.3 | 7.1 | 8.0 | 8.3 | 11.6 | 13.0 | 4.2 | 2.2 | 1.9 | 2.9 | 1.5 | 8.5 | 5.2 | - | - | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 4.8 | 6.8 | 4.9 | 6.6 | 8.9 | 6.7 | 6.4 | 6.5 | 5.6 | 10.2 | 7.4 | 5.5 | 4.0 | 2.7 | 1.5 | 1.2 | 0.5 | 0.7 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.3 | 3.5 | 4.0 | 3.5 | 2.3 | 2.1 | 2.4 | 2.0 | 3.2 | 2.6 | 3.4 | 2.9 | 2.3 | 2.2 | 2.2 | 1.4 | 1.7 | 0.8 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | 0.1 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.4 | 0.4 | 0.2 | 0.2 | 0.5 | 0.7 | 1.1 | 1.4 | - | - | - | |||||
| Total Current Assets | 29.2 | 31.2 | 16.5 | 24.6 | 21.8 | 23.4 | 17.0 | 19.4 | 21.0 | 30.6 | 28.6 | 17.5 | 14.7 | 11.7 | 11.4 | 8.0 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5.7 | 4.9 | 4.0 | - | - | 1.8 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | 36.2 | 33.6 | 32.7 | 14.4 | 12.4 | 10.3 | 9.2 | 8.3 | 6.8 | 5.5 | 4.0 | 3.1 | 2.6 | 2.4 | 1.7 | 1.4 | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 69.5 | 72.8 | 75.2 | 82.2 | 86.0 | 89.8 | 93.6 | 90.7 | 86.4 | 76.9 | 59.6 | 61.6 | 42.3 | 28.0 | 24.7 | 26.1 | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | 5.3 | 4.7 | 3.9 | 3.9 | 3.8 | 4.2 | 3.1 | 3.1 | 2.4 | 1.7 | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 205.3 | 203.1 | 170.7 | 165.5 | 165.3 | 166.7 | 162.6 | 153.4 | 150.5 | 131.3 | 107.7 | 95.1 | 70.4 | 51.2 | 49.9 | 43.6 | 43.5 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 15.0 | 13.9 | 14.1 | 13.2 | 12.8 | 12.6 | 12.8 | 10.0 | 12.0 | 7.5 | 8.7 | 9.9 | 5.4 | 5.0 | 6.7 | 4.9 | 6.7 | 3.6 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | 6.4 | 16.8 | 4.9 | 4.1 | 4.3 | 8.9 | 5.4 | 3.9 | 3.8 | 9.9 | 4.4 | - | - | 3.2 | - | - | - | |||||
| Operating Lease Liabilities Current | 14.4 | 14.3 | 14.3 | 16.1 | 16.2 | 16.5 | 16.5 | 13.3 | 12.3 | 13.7 | 10.1 | 9.1 | 7.3 | 6.4 | 6.2 | 5.9 | ||||||
| Accrued Expenses | 37.0 | 28.9 | 23.1 | 27.3 | 24.0 | 20.4 | 15.5 | 17.2 | 17.6 | 17.5 | 13.6 | 13.1 | 11.5 | 9.5 | 5.2 | 3.6 | 6.7 | 2.7 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 92.7 | 91.7 | 70.6 | 70.6 | 66.8 | 65.9 | 57.0 | 51.1 | 52.2 | 53.0 | 42.6 | 54.8 | 34.1 | 27.9 | 27.0 | |||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 55.7 | 59.4 | 62.0 | 67.4 | 71.3 | 75.1 | 79.1 | 79.5 | 75.7 | 65.2 | 51.4 | 54.5 | 36.8 | 23.2 | 20.1 | 21.5 | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.5 | 0.5 | 0.6 | 0.5 | 3.5 | 3.3 | 3.3 | 2.3 | 0.1 | 0.1 | ||||||
| Total Non-Current Liabilities | 138.7 | 140.8 | 128.4 | 121.8 | 127.0 | 130.3 | 135.1 | 127.4 | 124.2 | 98.2 | 83.7 | 58.4 | 47.9 | 30.6 | 26.5 | 25.4 | ||||||
| Total Liabilities | 231.4 | 232.5 | 199.0 | 192.4 | 193.7 | 196.2 | 192.1 | 178.4 | 176.4 | 151.2 | 126.3 | 113.2 | 82.0 | 58.4 | 53.5 | 47.4 | ||||||
| Common Equity | ||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - |
| Additional Paid In Capital | 44.5 | 44.0 | 43.3 | 42.5 | 41.5 | 40.9 | 40.4 | 40.0 | 39.3 | 38.9 | 37.9 | 33.5 | 32.5 | 30.8 | 30.0 | 30.0 | 29.0 | |||||
| Retained Earnings | (70.9) | (73.6) | (71.8) | (69.8) | (70.4) | (70.6) | (70.1) | (65.2) | (65.5) | (59.1) | (56.5) | (51.6) | (44.2) | (38.1) | (33.6) | (33.8) | (27.0) | |||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | 0.2 | 0.1 | 0.1 | 0.3 | 0.5 | 0.1 | 0.1 | 0.1 | 0.2 | 0.2 | (0.0) | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | (26.3) | (29.5) | (28.4) | (27.2) | (28.9) | (29.6) | (29.6) | (25.1) | (26.1) | (20.1) | (18.6) | (18.1) | (11.6) | (7.3) | (3.6) | (3.8) | ||||||
| Total Equity | (26.2) | (29.5) | (28.2) | (26.9) | (28.4) | (29.5) | (29.5) | (25.0) | (25.9) | (19.9) | (18.6) | (18.1) | (11.6) | (7.3) | (3.6) | (3.8) | 2.0 | 4.2 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | (63.6) | (60.5) | (54.0) | (46.0) | (44.9) | (42.5) | (40.0) | (31.7) | (31.2) | (22.4) | (14.0) | (37.3) | (19.5) | (16.1) | (15.5) | (14.0) | (4.7) | |||||
| Book Value | (26.3) | (29.5) | (28.4) | (27.2) | (28.9) | (29.6) | (29.6) | (25.1) | (26.1) | (20.1) | (18.6) | (18.1) | (11.6) | (7.3) | (3.6) | (3.8) | 2.0 | 4.2 | ||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 14.1 |
| 9.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.7 |
| 22.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 39.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.9 |
| 3.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 22.0 |
| 18.8 |
| 14.7 |
| - |
| - |
| - |
| - |
| 18.8 |
| 20.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| 22.7 |
| 20.1 |
| - |
| - |
| - |
| - |
| 41.5 |
| 34.8 |
| - |
| - |
| - |
| - |
| 26.5 |
| - |
| - |
| - |
| - |
| (22.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.0 |
| 4.2 |
| 7.6 |
| 12.7 |
| (0.6) |
| 0.3 |
| 7.6 |
| 12.7 |
| (0.6) |
| 0.3 |
| - |
| - |
| - |
| (5.1) |
| - |
| - |
| - |
| - |
| 7.6 |
| 12.7 |
| (0.6) |
| 0.3 |
| - |
| - |
| - |
| - |