| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 25.5 | 27.6 | 16.4 | 98.1 | 0.0 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 25.5 | 27.6 | 16.4 | 98.1 | 0.0 | - |
| Receivables | ||||||
| Accounts Receivable | 7.4 | 5.3 | 3.8 | 0.0 | 21.1 | - |
| Current Assets | ||||||
| Inventory | 0.8 | 0.0 | - | - | - | - |
| Prepaid Expenses | 3.9 | 3.4 | 4.1 | 2.2 | 1.4 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 28.8 | 28.4 | 27.1 | - | 10.1 | - |
| Accumulated Depreciation | 19.3 | 12.9 | 8.9 | - | 3.3 | - |
| Current Liabilities | ||||||
| Accounts Payable | 1.9 | 2.3 | 4.4 | 0.5 | 2.9 | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 16.5 | 19.4 | 22.1 | 24.8 | 13.3 | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 433.2 | 389.0 | 353.9 | 326.0 | 0.0 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - |
| 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 | 29.0 | 25.5 | 28.5 | 18.3 | 10.9 | 27.6 | 27.2 | 20.8 | 19.1 | 16.4 | 21.2 | 21.0 | 22.9 | 98.1 | 0.0 | |||||||
| 1.1 |
| 1.1 |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 65.3 | 68.1 | 94.9 | 100.3 | 22.5 | - |
| Property,Plant & Equipment Net |
| 9.4 |
| 15.5 |
| 18.2 |
| 19.9 |
| 6.8 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | - |
| Intangible Assets | 125.1 | 138.1 | 155.5 | 166.2 | 176.3 | - |
| Operating Lease Right Of Use Assets | 15.5 | 17.8 | 19.9 | 21.3 | 13.3 | - |
| Deferred Tax Assets | - | - | - | 0.0 | - | - |
| Other Non-Current Assets | 0.9 | 1.5 | 2.2 | 1.4 | 1.5 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 300.9 | 325.6 | 375.2 | 393.1 | 304.5 | - |
| 3.2 |
| 2.3 |
| 6.8 |
| 8.6 |
| 10.8 |
| - |
| Operating Lease Liabilities Current | 3.9 | 3.8 | 3.5 | 1.6 | 0.6 | - |
| Accrued Expenses | 6.3 | 6.1 | 7.1 | 0.0 | 3.7 | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 16.3 | 15.1 | 23.1 | 12.3 | 20.6 | - |
| Deferred Revenue Non-Current |
| 0.0 |
| 0.1 |
| 0.9 |
| 5.0 |
| 9.2 |
| - |
| Deferred Tax Liabilities | 0.8 | 2.3 | 11.4 | 20.9 | 22.0 | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.1 | 0.0 | 0.0 | 0.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 33.9 | 37.9 | 60.6 | 67.1 | 70.2 | - |
| (166.2) |
| (101.4) |
| (39.4) |
| - |
| 0.0 |
| - |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | 0.1 | - | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 267.0 | 287.6 | 314.6 | - | 234.3 | 235.5 |
| Total Equity | 267.0 | 287.6 | 314.6 | - | 234.3 | 235.5 |
| 49.1 |
| 53.1 |
| 71.8 |
| 88.0 |
| 2.0 |
| - |
| Book Value | 267.0 | 287.6 | 314.6 | - | 234.3 | 235.5 |
| Tangible Book Value | 57.9 | 65.6 | 75.1 | - | (26.0) | - |
| 0.2 |
| - |
| 0.2 |
| 0.4 |
| 0.0 |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 29.0 | 25.5 | 28.5 | 18.3 | 10.9 | 27.6 | 27.2 | 20.8 | 19.1 | 16.4 | 21.2 | 21.0 | 22.9 | 98.1 | 0.0 | 0.2 | - | 0.2 | 0.4 | 0.0 | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 12.6 | 7.4 | 3.1 | 2.7 | 6.5 | 5.3 | 3.5 | 6.9 | 4.0 | 3.8 | 6.1 | 8.6 | 1.8 | 0.0 | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 0.9 | 0.8 | 0.4 | 0.3 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 3.4 | 3.9 | 3.8 | 3.3 | 3.5 | 3.4 | 3.7 | 3.2 | 3.7 | 4.1 | 4.1 | 4.2 | 5.7 | 2.2 | 0.4 | 0.5 | - | 0.7 | ||||
| Other Current Assets | 0.5 | 1.1 | 1.1 | 0.9 | - | 1.1 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 65.1 | 65.3 | 66.3 | 47.6 | 53.6 | 68.1 | 66.6 | 67.3 | 76.7 | 94.9 | 106.8 | 115.9 | 121.1 | 100.3 | 0.4 | 0.7 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | 29.0 | 28.8 | 28.9 | 28.8 | 28.6 | 28.4 | 28.3 | 28.3 | 27.8 | 27.1 | 26.4 | 26.3 | 25.5 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 19.9 | 19.3 | 15.6 | 14.7 | 13.9 | 12.9 | 12.0 | 11.0 | 9.9 | 8.9 | 7.9 | 7.1 | 6.2 | - | - | - | - | |||||
| Property,Plant & Equipment Net | 9.0 | 9.4 | 13.3 | 14.1 | 14.7 | 15.5 | 16.3 | 17.3 | 18.0 | 18.2 | 18.5 | 19.2 | 19.3 | 19.9 | - | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | 84.0 | - | - | - | - | ||||
| Intangible Assets | 119.1 | 125.1 | 128.4 | 131.6 | 134.8 | 138.1 | 144.1 | 147.5 | 152.1 | 155.5 | 158.8 | 161.9 | 164.4 | 166.2 | - | - | - | |||||
| Operating Lease Right Of Use Assets | 15.0 | 15.5 | 16.1 | 16.7 | 17.2 | 17.8 | 18.3 | 18.9 | 19.4 | 19.9 | 20.4 | 20.8 | 21.0 | 21.3 | - | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | - | - | ||||
| Other Non-Current Assets | 0.8 | 0.9 | 1.0 | 1.2 | 1.3 | 1.5 | 1.6 | 1.7 | 1.9 | 2.2 | 3.2 | 3.3 | 3.3 | 1.4 | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 293.7 | 300.9 | 309.7 | 295.7 | 306.2 | 325.6 | 331.6 | 337.3 | 352.6 | 375.2 | 391.7 | 405.2 | 413.0 | 393.1 | 237.6 | 236.8 | - | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 1.7 | 1.9 | 1.9 | 2.0 | 1.9 | 2.3 | 2.2 | 2.8 | 3.6 | 4.4 | 2.5 | 2.4 | 2.5 | 0.5 | 6.3 | 4.5 | - | 0.0 | 0.0 | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | 2.9 | 3.2 | 1.6 | 1.0 | 1.7 | 2.3 | 2.5 | 2.9 | 5.5 | 6.8 | 7.4 | 7.3 | 6.9 | 8.6 | - | - | - | |||||
| Operating Lease Liabilities Current | 3.9 | 3.9 | 3.9 | 3.8 | 3.8 | 3.8 | 3.8 | 3.6 | 3.5 | 3.5 | 3.5 | 3.4 | 2.4 | 1.6 | - | - | ||||||
| Accrued Expenses | 4.0 | 6.3 | 5.2 | 4.7 | 3.6 | 6.1 | 5.4 | 4.5 | 4.0 | 7.1 | 6.5 | 4.9 | 3.9 | 0.0 | - | - | - | - | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 13.6 | 16.3 | 13.3 | 12.6 | 11.4 | 15.1 | 14.4 | 14.2 | 17.5 | 23.1 | 25.1 | 24.2 | 21.7 | 12.3 | 10.3 | |||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 15.7 | 16.5 | 17.2 | 17.9 | 18.7 | 19.4 | 20.1 | 20.8 | 21.4 | 22.1 | 22.7 | 23.1 | 23.4 | 24.8 | - | - | ||||||
| Deferred Revenue Non-Current | 0.4 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.1 | 0.3 | 0.9 | 1.9 | 3.5 | 3.0 | 5.0 | - | - | - | |||||
| Deferred Tax Liabilities | 1.2 | 0.8 | 1.2 | 2.3 | 2.2 | 2.3 | 4.1 | 6.8 | 8.7 | 11.4 | 13.9 | 17.2 | 20.4 | 20.9 | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | 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 | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 31.0 | 33.9 | 32.2 | 33.6 | 32.7 | 37.9 | 39.8 | 43.1 | 51.2 | 60.6 | 67.2 | 71.4 | 72.2 | 67.1 | 14.3 | 15.0 | ||||||
| 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 | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 436.5 | 433.2 | 429.4 | 397.5 | 393.1 | 389.0 | 380.0 | 366.2 | 359.7 | 353.9 | 349.9 | 343.4 | 335.6 | 326.0 | - | - | - | |||||
| Retained Earnings | (173.9) | (166.2) | (152.0) | (135.5) | (119.6) | (101.4) | (88.3) | (72.0) | (58.3) | (39.4) | (25.3) | (9.6) | 5.2 | - | (13.9) | (14.3) | - | |||||
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | (0.0) | (0.0) | 0.1 | (0.0) | (0.0) | 0.0 | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 262.6 | 267.0 | 277.4 | 262.1 | 273.5 | 287.6 | 291.7 | 294.2 | 301.4 | 314.6 | 324.5 | 333.8 | 340.8 | - | 232.7 | 226.9 | (7.6) | |||||
| Total Equity | 262.6 | 267.0 | 277.4 | 262.1 | 273.5 | 287.6 | 291.7 | 294.2 | 301.4 | 314.6 | 324.5 | 333.8 | 340.8 | - | 232.7 | 226.9 | (7.6) | 234.3 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | 51.6 | 49.1 | 53.1 | 35.0 | 42.2 | 53.1 | 52.2 | 53.1 | 59.2 | 71.8 | 81.8 | 91.7 | 99.4 | 88.0 | (9.8) | (6.3) | - | 0.5 | ||||
| Book Value | 262.6 | 267.0 | 277.4 | 262.1 | 273.5 | 287.6 | 291.7 | 294.2 | 301.4 | 314.6 | 324.5 | 333.8 | 340.8 | - | 232.7 | 226.9 | (7.6) | 234.3 | ||||
| Tangible Book Value | 59.5 | 57.9 | 65.1 | 46.5 | 54.7 | 65.6 | 63.6 | 62.7 | 65.4 | 75.1 | 81.8 | 87.9 | 92.5 | - | - | - | - | |||||
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 236.7 |
| 237.0 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| - |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.1 |
| 0.6 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| (7.6) |
| (6.9) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 234.3 |
| (6.9) |
| 0.0 |
| 0.0 |
| 235.5 |
| (6.9) |
| 0.0 |
| 0.0 |
| 235.5 |
| - |
| - |
| - |
| 1.1 |
| - |
| - |
| - |
| (6.9) |
| 0.0 |
| 0.0 |
| 235.5 |
| - |
| - |
| - |
| - |
| - |