| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||
| Cash And Equivalents | - | 0.4 | 0.0 | 0.6 | 13.0 | 13.0 | 1.6 | 1.4 | 4.9 | 0.5 | 1.0 | 0.9 | 0.6 | 0.9 | 0.6 | 1.0 | 0.2 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | 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 | - |
| Cash And Short Term Investments | - | 0.4 | 0.0 | 0.6 | 13.0 | 13.0 | 1.6 | 1.4 | 4.9 | 0.6 | 1.0 | 0.9 | 0.6 | 0.9 | 0.6 | ||
| Receivables | |||||||||||||||||
| Accounts Receivable | 0.3 | 0.1 | 0.2 | 1.3 | 2.9 | 2.6 | 1.1 | 1.7 | 3.0 | 0.2 | 0.1 | 0.2 | 0.2 | 0.3 | 0.1 | ||
| Current Assets | |||||||||||||||||
| Inventory | 0.3 | 0.5 | 0.2 | 0.5 | 1.3 | 0.8 | 0.0 | 0.0 | 0.0 | 0.0 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.4 | |
| Non-Current Assets | |||||||||||||||||
| Property, Plant & Equipment Gross | 5.4 | 4.4 | 4.9 | 6.3 | 7.2 | 2.7 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||
| Current Liabilities | |||||||||||||||||
| Accounts Payable | - | - | - | 3.1 | 3.8 | 3.0 | - | - | - | - | - | - | - | - | - | - | |
| Non-Current Liabilities | |||||||||||||||||
| Long Term Debt | 9.7 | 4.7 | 10.9 | 3.4 | - | - | - | - | - | 2.4 | 5.0 | 2.4 | 1.8 | - | - | - | |
| Common Equity | |||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | |
| Supplementary Data | |||||||||||||||||
| Total Debt | 9.7 | 6.8 | 19.4 | 6.0 | 0.0 | - | - | - | - | 2.4 | 5.0 | 3.2 | 3.6 | - | - | - | |
| 1.0 |
| 0.2 |
| 0.2 |
| - |
| - |
| Prepaid Expenses | 0.4 | 0.2 | 0.3 | 0.7 | 0.7 | 0.6 | 0.1 | 1.0 | 0.2 | 0.1 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Other Current Assets | - | 1.2 | 1.9 | 6.8 | 3.2 | - | 17.6 | 97.7 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | 4.4 | 4.4 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 1.5 | 1.2 | 5.3 | 7.5 | 17.9 | 18.3 | 2.9 | 4.4 | 8.2 | 1.0 | 0.7 | 1.3 | 0.9 | 1.3 | 0.8 | 1.6 | - |
| 0.0 |
| - |
| - |
| Accumulated Depreciation | 0.7 | 0.4 | 0.5 | 0.7 | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Property,Plant & Equipment Net | 4.7 | 4.0 | 4.4 | 5.6 | 6.8 | 2.7 | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Long Term Investments | - | - | - | 0.7 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 17.4 | - | - | 1.3 | 1.3 | 1.3 | 1.2 | 4.2 | 4.2 | 4.2 | - | - | - | - | - | - | - |
| Intangible Assets | 5.7 | 0.0 | 0.0 | 2.0 | 2.1 | 2.2 | 2.3 | 2.4 | 3.0 | 3.6 | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.3 | - | 2.0 | 4.4 | 1.2 | 1.5 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 34.6 | 4.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 36.0 | 6.1 | 17.2 | 26.6 | 34.9 | 26.9 | 6.6 | 11.0 | 15.3 | 8.7 | 0.8 | 1.3 | 1.0 | 1.4 | 0.8 | 1.6 | - |
| - |
| Short Term Debt | - | 2.1 | 8.5 | 2.6 | 0.0 | - | - | - | - | - | - | 0.8 | 1.8 | - | - | - | - |
| Deferred Revenue Current | 0.9 | 0.6 | 1.4 | 0.4 | 1.4 | 1.8 | 0.2 | 1.3 | 1.7 | 0.1 | 0.2 | 0.3 | 0.4 | 0.2 | 0.0 | 0.2 | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 0.9 | 1.2 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.2 | 0.1 | 0.1 | 0.2 | - |
| Other Current Liabilities | 1.5 | 1.7 | - | - | - | 0.0 | - | - | - | - | - | 0.5 | 0.2 | 0.3 | 0.2 | 0.1 | - |
| Total Current Liabilities | 25.8 | 13.8 | 20.5 | 8.3 | 11.6 | 7.2 | 2.3 | 4.0 | 3.8 | 0.9 | 6.0 | 2.3 | 3.1 | 1.2 | 1.0 | 1.2 | - |
| - |
| Operating Lease Liabilities Non-Current | 0.2 | - | 0.5 | 3.0 | 0.9 | 1.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 28.4 | 18.5 | 23.5 | 12.1 | 13.2 | 8.4 | 2.3 | 4.0 | 3.8 | 3.3 | 6.6 | 4.7 | 3.1 | 1.9 | 1.0 | 1.2 | - |
| - |
| Additional Paid In Capital | 121.2 | 86.2 | 69.0 | 56.3 | 53.3 | 40.4 | 21.9 | 17.7 | 17.3 | 4.9 | 7.2 | 7.0 | 6.7 | 6.1 | 4.7 | 3.5 | - |
| Retained Earnings | (117.4) | (98.5) | (75.9) | (41.4) | (33.1) | (22.3) | (17.6) | (10.7) | (5.8) | (1.3) | (13.5) | (10.7) | (9.2) | (7.0) | (5.3) | (3.4) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.0) | - | - | - |
| Treasury Stock | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | 0.7 | (0.4) | 1.4 | 0.2 | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 7.6 | (12.5) | (7.5) | 14.8 | 20.4 | 18.3 | 4.4 | 7.1 | 11.5 | 5.4 | (5.9) | (3.3) | (2.1) | (0.5) | (0.2) | 0.4 | (1.2) |
| Total Equity | 7.6 | (12.5) | (6.3) | 14.4 | 21.7 | 18.4 | 4.4 | 7.1 | 11.5 | 5.4 | (5.9) | (3.3) | (2.1) | (0.5) | (0.2) | 0.4 | (1.2) |
| - |
| Net debt | - | 6.4 | 19.4 | 5.5 | (13.0) | - | - | - | - | 1.9 | 4.0 | 2.3 | 3.0 | - | - | - | - |
| Working Capital | (24.3) | (12.7) | (15.2) | (0.8) | 6.3 | 11.1 | 0.6 | 0.4 | 4.3 | 0.1 | (5.3) | (1.0) | (2.2) | 0.1 | (0.2) | 0.4 | - |
| Book Value | 7.6 | (12.5) | (7.5) | 14.8 | 20.4 | 18.3 | 4.4 | 7.1 | 11.5 | 5.4 | (5.9) | (3.3) | (2.1) | (0.5) | (0.2) | 0.4 | (1.2) |
| Tangible Book Value | (15.6) | (12.5) | (7.5) | 11.5 | 16.9 | 14.7 | 0.8 | 0.5 | 4.3 | (2.3) | - | - | - | - | - | - | - |