| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 4.1 | 5.8 | 2.6 | - | - | 10.2 | - | - | - | - | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | 3.0 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 4.1 | 5.8 | 2.6 | - | - | 10.2 | - | - | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 4.1 | 5.3 | 5.4 | 8.1 | 5.6 | 4.8 | 11.6 | 11.5 | 14.2 | 9.6 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 23.9 | 26.0 | 25.1 | 23.4 | 24.4 | 27.3 | 30.9 | 30.8 | 27.2 | 25.8 | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 1.4 | 1.2 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 0.9 | 1.0 | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 2.3 | 7.7 | 4.7 | 6.2 | 5.7 | 9.6 | 9.8 | 8.2 | 14.8 | 12.7 | - | - | - | - | - |
| 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 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | 2.7 | - | 0.3 | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 5.8 | 10.2 | - | - | - |
| Restricted Cash | - | - | |||
| 0.5 |
| 2.5 |
| 1.2 |
| 1.0 |
| 1.1 |
| 1.2 |
| - |
| - |
| 0.6 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | 0.6 | 0.8 | 0.7 | 0.6 | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 32.9 | 39.8 | 34.6 | 35.3 | 35.1 | 43.6 | 45.1 | 45.2 | 43.7 | 38.4 | - | - | - | - | - |
| - |
| Accumulated Depreciation | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.6 | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.6 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.5 | 0.4 | 0.4 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.0 | 7.4 | 7.9 | 8.4 | 9.0 | 9.5 | 10.1 | 3.5 | 1.2 | 1.5 | - | - | - | - | - |
| Deferred Tax Assets | 3.3 | 3.1 | 1.2 | 1.6 | 1.7 | 1.1 | 1.1 | 0.4 | 0.3 | 0.1 | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Total Non-Current Assets | 11.4 | 11.6 | 9.7 | 10.7 | 11.3 | 11.3 | 12.0 | 4.6 | 3.6 | 3.6 | - | - | - | - | - |
| Total Assets | 44.3 | 51.4 | 44.4 | 45.9 | 46.4 | 54.9 | 57.1 | 49.9 | 47.3 | 41.9 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | 2.7 | - | 0.3 | - | - | - | - | - |
| Deferred Revenue Current | 0.5 | 0.6 | 0.4 | 0.9 | 0.6 | 0.4 | 1.2 | 1.2 | 1.1 | 1.8 | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.9 | 2.0 | 2.0 | 2.1 | 2.2 | 2.1 | 2.1 | 0.9 | 0.7 | 0.8 | - | - | - | - | - |
| Accrued Expenses | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.3 | 0.2 | 0.2 | 0.1 | 0.3 | - | - | - | 0.6 | 1.5 |
| Other Current Liabilities | 2.0 | 2.0 | 2.1 | 2.5 | - | 5.5 | 6.4 | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 16.6 | 22.3 | 16.7 | 19.4 | 19.6 | 25.7 | 26.3 | 18.1 | 20.6 | 18.8 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| 5.0 |
| 5.5 |
| 5.9 |
| 6.4 |
| 6.9 |
| 7.4 |
| 8.2 |
| 2.6 |
| 0.5 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | 4.3 | 7.9 | 7.9 | - | - | - | - | - |
| Total Non-Current Liabilities | 5.0 | 5.5 | 5.9 | 6.4 | 6.9 | 7.4 | 8.2 | 7.0 | 8.5 | 8.6 | - | - | - | - | - |
| Total Liabilities | 21.6 | 27.7 | 22.7 | 25.8 | 26.4 | 33.2 | 34.5 | 25.1 | 29.1 | 27.5 | - | - | - | - | - |
| Additional Paid In Capital |
| 7.1 |
| 7.1 |
| 7.1 |
| 7.1 |
| 6.9 |
| 6.6 |
| 5.7 |
| 5.4 |
| 2.0 |
| 2.0 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | 15.5 | 16.6 | 14.6 | 13.0 | 13.0 | 15.0 | 16.8 | 19.3 | 16.5 | 13.3 | - | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 22.7 | 23.7 | 21.7 | 20.2 | 19.9 | 21.7 | 22.5 | 24.7 | 18.1 | 14.5 | 10.4 | 6.1 | 6.2 | 5.1 | 12.9 |
| Total Equity | 22.7 | 23.7 | 21.7 | 20.2 | 19.9 | 21.7 | 22.5 | 24.7 | 18.1 | 14.5 | 10.4 | 6.1 | 6.2 | 5.1 | 12.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 16.3 | 17.6 | 17.9 | 15.9 | 15.5 | 17.9 | 18.8 | 27.1 | 23.0 | 19.5 | - | - | - | - | - |
| Book Value | 22.7 | 23.7 | 21.7 | 20.2 | 19.9 | 21.7 | 22.5 | 24.7 | 18.1 | 14.5 | 10.4 | 6.1 | 6.2 | 5.1 | 12.9 |
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 5.8 | 10.2 | - | - | - |
| Receivables | |||||
| Accounts Receivable | 5.3 | 4.8 | 9.6 | 6.8 | - |
| Current Assets | |||||
| Inventory | 26.0 | 27.3 | 25.8 | 23.8 | - |
| Prepaid Expenses | 2.5 | 1.2 | 0.6 | - | - |
| Other Current Assets | - | - | 0.6 | 0.1 | - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 39.8 | 43.6 | 38.4 | 34.6 | - |
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 1.2 | 1.1 | 1.0 | 0.9 | - |
| Accumulated Depreciation | 0.7 | 0.6 | 0.6 | 0.5 | - |
| Property,Plant & Equipment Net | 0.5 | 0.5 | 0.4 | 0.4 | - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.4 | 9.5 | 1.5 | 1.3 | - |
| Deferred Tax Assets | 3.1 | 1.1 | 0.1 | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | - | - | - |
| Total Non-Current Assets | 11.6 | 11.3 | 3.6 | 2.3 | - |
| Total Assets | 51.4 | 54.9 | 41.9 | 36.9 | - |
| Current Liabilities | |||||
| Accounts Payable | 7.7 | 9.6 | 10.3 | 11.1 | - |
| Short Term Debt | - | - | 0.3 | 5.6 | - |
| Deferred Revenue Current | 0.6 | 0.4 | 1.8 | 0.7 | - |
| Operating Lease Liabilities Current | 2.0 | 2.1 | 0.8 | 0.8 | - |
| Accrued Expenses | 0.0 | 0.3 | 0.3 | 0.6 | 1.5 |
| Other Current Liabilities | 2.0 | 5.5 | - | - | - |
| Total Current Liabilities | 22.3 | 25.7 | 18.8 | 31.1 | - |
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 5.5 | 7.4 | 0.6 | 0.6 | - |
| Deferred Revenue Non-Current | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | 7.9 | - | - |
| Total Non-Current Liabilities | 5.5 | 7.4 | 8.6 | 0.7 | - |
| Total Liabilities | 27.7 | 33.2 | 27.5 | 31.8 | - |
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 7.1 | 6.6 | 2.0 | 2.0 | - |
| Retained Earnings | 16.6 | 15.0 | 13.3 | 5.1 | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 23.7 | 21.7 | 14.5 | 5.1 | 12.9 |
| Total Equity | 23.7 | 21.7 | 14.5 | 5.1 | 12.9 |
| Supplementary Data | |||||
| Total Debt | - | - | 0.3 | 5.6 | - |
| Net debt | - | - | - | - | - |
| Working Capital | 17.6 | 17.9 | 19.5 | 3.5 | - |
| Book Value | 23.7 | 21.7 | 14.5 | 5.1 | 12.9 |
| Tangible Book Value | - | - | - | - | - |