| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | - | - | - | 25.8 | 1.9 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | 25.8 | 1.9 | - |
| Receivables | ||||||
| Accounts Receivable | 0.3 | 0.0 | 0.1 | - | - | - |
| Current Assets | ||||||
| Inventory | 0.1 | 0.1 | 0.4 | - | - | - |
| Prepaid Expenses | 0.3 | 0.2 | 0.8 | 0.5 | 0.2 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 1.8 | 3.8 | 5.3 | 1.5 | 0.6 | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | - | 0.1 | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 147.8 | 127.8 | 49.4 | 42.3 | 7.4 | - |
| 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.1 | |||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 6.1 | 1.0 | 5.8 | 26.3 | 3.1 | - |
| Property,Plant & Equipment Net |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 18.5 | 27.0 | 55.7 | - | - | - |
| Intangible Assets | - | - | 25.4 | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.1 | 0.1 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 24.9 | 28.2 | 87.5 | 26.3 | 3.1 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.0 | 0.1 | 0.1 | - | - | - |
| Accrued Expenses | 0.3 | 0.9 | 2.2 | 2.4 | 1.1 | - |
| Other Current Liabilities | - | - | 0.9 | - | - | - |
| Total Current Liabilities | 9.1 | 18.3 | 17.2 | 3.9 | 1.6 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | 3.1 | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 9.2 | 18.6 | 21.9 | 3.9 | 1.6 | - |
| (131.2) |
| (115.7) |
| (56.8) |
| (19.4) |
| (6.0) |
| - |
| Accumulated Other Comprehensive Income | (0.2) | (2.7) | 2.4 | - | - | - |
| Treasury Stock | - | 0.6 | 0.6 | 0.6 | - | - |
| Minority Interest | - | - | 7.0 | - | - | - |
| Total Stockholders Equity | 15.8 | 8.5 | (5.6) | 22.4 | 1.4 | 4.7 |
| Total Equity | 15.8 | 8.5 | 1.4 | 22.4 | 1.4 | 4.7 |
| (3.1) |
| (17.3) |
| (11.4) |
| 22.3 |
| 1.4 |
| - |
| Book Value | 15.8 | 8.5 | (5.6) | 22.4 | 1.4 | 4.7 |
| Tangible Book Value | (2.8) | (18.5) | (86.7) | - | - | - |
| 22.2 |
| 18.6 |
| 1.9 |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | 21.3 | 25.8 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.1 | 22.2 | 18.6 | 1.9 | - | - | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 0.0 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.2 | 0.4 | 0.4 | 1.4 | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.4 | 0.3 | 0.3 | 0.5 | 0.7 | 0.2 | 0.5 | 0.8 | 1.2 | 0.8 | 0.5 | 0.7 | 0.8 | 0.5 | 0.7 | 1.0 | 0.1 | 0.2 | ||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 4.3 | 6.1 | 1.3 | 0.9 | 2.4 | 1.0 | 1.0 | 2.0 | 6.3 | 5.8 | 9.5 | 11.4 | 22.5 | 26.3 | 30.1 | 23.5 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 10.2 | 18.5 | 18.2 | 18.1 | 16.2 | 27.0 | 38.9 | 36.5 | 46.7 | 55.7 | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | - | - | - | - | - | - | 21.4 | 20.3 | 21.5 | 25.4 | 17.9 | 17.9 | - | - | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.1 | 0.1 | - | - | - | - | - | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 14.8 | 24.9 | 19.7 | 19.1 | 18.8 | 28.2 | 61.9 | 59.5 | 75.0 | 87.5 | 27.9 | 29.7 | 22.5 | 26.3 | 30.2 | 23.6 | 19.3 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 1.5 | 1.8 | 1.8 | 2.6 | 2.6 | 3.8 | 4.1 | 3.2 | 4.3 | 5.3 | 3.2 | 2.1 | 1.5 | 1.5 | 0.8 | 1.0 | 0.9 | 0.6 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | ||||||
| Accrued Expenses | 0.3 | 0.3 | 0.5 | 0.9 | 1.2 | 0.9 | 1.3 | 1.4 | 1.9 | 2.2 | 1.5 | 1.4 | 1.3 | 2.4 | 3.6 | 2.1 | 1.9 | 1.1 | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | 0.9 | 0.6 | 0.9 | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 3.1 | 9.1 | 16.3 | 12.7 | 14.0 | 18.3 | 17.4 | 20.6 | 21.4 | 17.2 | 17.6 | 12.1 | 2.8 | 3.9 | 4.4 | 3.1 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | - | - | - | - | 0.0 | 0.1 | 0.0 | 0.1 | - | - | - | - | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | 2.9 | 2.8 | 2.7 | 3.1 | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 3.1 | 9.2 | 16.3 | 12.8 | 14.3 | 18.6 | 20.9 | 24.0 | 25.3 | 21.9 | 17.6 | 16.7 | 2.8 | 3.9 | 4.4 | 3.1 | ||||||
| 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 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Additional Paid In Capital | 148.2 | 147.8 | 141.4 | 135.0 | 132.6 | 127.8 | 119.6 | 49.4 | 49.5 | 49.4 | 45.3 | 42.8 | 42.5 | 42.3 | 41.9 | 32.9 | 24.6 | |||||
| Retained Earnings | (135.4) | (131.2) | (136.9) | (128.1) | (125.4) | (115.7) | (86.0) | (82.2) | (67.9) | (56.8) | (34.4) | (29.1) | (22.2) | (19.4) | (16.2) | (12.3) | (8.0) | |||||
| Accumulated Other Comprehensive Income | (0.4) | (0.2) | (0.5) | (0.4) | (2.6) | (2.7) | 1.0 | (2.4) | (2.5) | 2.4 | - | - | - | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | 0.6 | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | 7.1 | 7.1 | 7.0 | 7.0 | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 11.7 | 15.8 | 3.4 | 5.9 | 4.0 | 8.5 | 33.9 | (35.8) | (21.5) | (5.6) | 10.2 | 13.1 | 19.7 | 22.4 | 25.7 | 20.6 | 16.5 | |||||
| Total Equity | 11.7 | 15.8 | 3.4 | 5.9 | 4.0 | 8.5 | 41.0 | (28.7) | (14.5) | 1.4 | 10.2 | 13.1 | 19.7 | 22.4 | 25.7 | 20.6 | 16.5 | 1.4 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Working Capital | 1.3 | (3.1) | (15.0) | (11.8) | (11.6) | (17.3) | (16.3) | (18.6) | (15.1) | (11.4) | (8.1) | (0.7) | 19.7 | 22.3 | 25.6 | 20.5 | 16.3 | 1.4 | ||||
| Book Value | 11.7 | 15.8 | 3.4 | 5.9 | 4.0 | 8.5 | 33.9 | (35.8) | (21.5) | (5.6) | 10.2 | 13.1 | 19.7 | 22.4 | 25.7 | 20.6 | 16.5 | 1.4 | ||||
| Tangible Book Value | 1.5 | (2.8) | (14.8) | (12.2) | (12.2) | (18.5) | (26.4) | (92.6) | (89.7) | (86.7) | (7.7) | (4.8) | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 19.1 |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 1.6 |
| - |
| - |
| - |
| - |
| 7.4 |
| - |
| - |
| - |
| - |
| (6.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.4 |
| 2.6 |
| 3.7 |
| 4.4 |
| 4.7 |
| 2.6 |
| 3.7 |
| 4.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.6 |
| 3.7 |
| 4.4 |
| 4.7 |
| - |
| - |
| - |
| - |
| - |