| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 0.6 | 0.2 | 0.0 | 0.3 | 0.5 |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 0.6 | 0.2 | 0.0 | 0.3 | 0.5 |
| Receivables | |||||
| Accounts Receivable | 0.5 | 0.2 | 0.2 | 0.0 | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 0.5 | 0.4 | 0.2 | 0.1 | 0.0 |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Accumulated Depreciation | 0.3 | 0.2 | 0.2 | 0.2 | - |
| Property,Plant & Equipment Net | 0.1 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | 1.0 | 2.3 | 0.5 | - | - |
| Deferred Revenue Current | 0.4 | 0.6 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 0.2 | 2.3 | 0.5 | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 101.9 | 86.1 | 78.0 | 13.7 | - |
| Retained Earnings | (104.4) | ||||
| Supplementary Data | |||||
| Total Debt | 1.2 | 4.6 | 0.9 | - | - |
| Net debt | 0.6 | 4.5 | 0.9 | - | - |
| Working Capital | (2.7) | (15.6) | |||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 0.2 | 0.6 | 0.1 | 0.1 | 0.1 | 0.2 | 1.9 | 0.4 | 0.2 | 0.0 | 0.6 | 0.0 | 0.0 | 0.3 | 0.2 | ||||||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 2.1 | 3.6 | 0.4 | 0.4 | 0.5 |
| 0.1 |
| 0.1 |
| 0.1 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 2.2 | 3.7 | 0.5 | 1.3 | 117.9 |
| 0.3 |
| 0.2 |
| - |
| Operating Lease Liabilities Current | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | - | 0.3 | 0.3 | - | - |
| Total Current Liabilities | 4.8 | 19.2 | 13.8 | 26.1 | 0.3 |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | 0.4 | 0.1 | 0.0 | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 5.1 | 19.7 | 13.9 | 27.6 | 9.2 |
| (101.6) |
| (91.4) |
| (57.7) |
| (8.6) |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | (3.0) | (16.0) | (13.4) | (26.4) | (7.1) |
| Total Equity | (3.0) | (16.0) | (13.4) | (26.4) | (7.1) |
| (13.5) |
| (25.7) |
| 0.2 |
| Book Value | (3.0) | (16.0) | (13.4) | (26.4) | (7.1) |
| Tangible Book Value | - | - | - | - | - |
| 0.0 |
| 0.2 |
| - |
| 0.5 |
| - |
| 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 0.2 | 0.6 | 0.1 | 0.1 | 0.1 | 0.2 | 1.9 | 0.4 | 0.2 | 0.0 | 0.6 | 0.0 | 0.0 | 0.3 | 0.2 | 0.0 | 0.2 | - | 0.5 | - | 0.0 |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 0.7 | 0.5 | 0.6 | 0.3 | 0.2 | 0.2 | 0.1 | 0.1 | 0.3 | 0.2 | 0.1 | - | - | 0.0 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.5 | 0.5 | 0.1 | 0.3 | 0.4 | 0.4 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | - | - | 0.1 | 0.0 | 0.0 | 0.0 | - | |||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 1.5 | 2.1 | 1.4 | 2.3 | 1.6 | 3.6 | 4.3 | 1.0 | 0.7 | 0.4 | 0.8 | 0.0 | 0.0 | 0.4 | 0.2 | 0.0 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | 0.3 | - | - | 0.3 | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | 0.2 | - | - | - | ||||
| Property,Plant & Equipment Net | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.1 | - | - | - | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Lease Right Of Use Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 1.5 | 2.2 | 1.5 | 2.3 | 1.7 | 3.7 | 4.4 | 1.0 | 0.8 | 0.5 | 2.9 | 30.0 | 29.7 | 1.3 | 120.4 | 118.7 | 117.6 | ||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | 0.8 | 1.0 | - | - | 2.3 | 2.3 | 2.3 | - | - | 0.5 | - | - | - | - | - | - | - | - | |||
| Deferred Revenue Current | 0.7 | 0.4 | 0.8 | 0.5 | 0.5 | 0.6 | 0.4 | 0.5 | 0.5 | 0.3 | 0.4 | - | - | 0.2 | - | - | - | ||||
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | 2.8 | - | - | 1.7 | - | - | - | - | |||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | 0.0 | - | - | - | ||||
| Total Current Liabilities | 5.4 | 4.8 | 5.0 | 6.2 | 18.2 | 19.2 | 18.6 | 20.0 | 14.7 | 13.8 | 49.9 | 2.1 | 2.3 | 26.1 | 1.5 | 1.2 | |||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | 0.2 | 0.2 | - | - | 2.3 | 2.3 | 2.3 | 2.4 | - | 0.5 | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | - | - | 0.4 | 0.0 | 0.1 | 0.4 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 3.3 | - | 0.0 | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 5.6 | 5.1 | 5.4 | 6.2 | 18.3 | 19.7 | 18.7 | 20.2 | 16.5 | 13.9 | 50.6 | 10.1 | 9.9 | 27.6 | 8.7 | 6.8 | |||||
| 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 | - | - | - | - | - | - | - |
| Additional Paid In Capital | 103.3 | 101.9 | 97.8 | 97.2 | 87.4 | 86.1 | 85.5 | 78.5 | 78.4 | 78.0 | 23.5 | 1.6 | 2.2 | 13.7 | 0.0 | 0.0 | - | ||||
| Retained Earnings | (106.8) | (104.4) | (101.2) | (100.5) | (103.5) | (101.6) | (99.2) | (97.1) | (93.5) | (91.4) | (88.9) | (11.7) | (11.7) | (57.7) | (8.5) | (6.6) | (6.4) | ||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Stockholders Equity | (4.1) | (3.0) | (3.9) | (3.8) | (16.6) | (16.0) | (14.3) | (19.2) | (15.7) | (13.4) | (47.8) | (39.1) | (31.9) | (26.4) | (21.1) | (15.2) | (6.4) | ||||
| Total Equity | (4.1) | (3.0) | (3.9) | (3.8) | (16.6) | (16.0) | (14.3) | (19.2) | (15.7) | (13.4) | (47.8) | (39.1) | (31.9) | (26.4) | (21.1) | (15.2) | (6.4) | 0.0 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | 1.0 | 1.2 | - | - | 4.7 | 4.6 | 4.6 | 2.4 | - | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | 0.8 | 0.6 | - | - | 4.5 | 4.5 | 2.7 | 2.0 | - | 0.9 | - | - | - | - | - | - | - | - | - | ||
| Working Capital | (3.9) | (2.7) | (3.6) | (3.9) | (16.5) | (15.6) | (14.3) | (19.1) | (14.0) | (13.5) | (49.1) | (2.1) | (2.3) | (25.7) | (1.2) | (1.2) | (0.4) | ||||
| Book Value | (4.1) | (3.0) | (3.9) | (3.8) | (16.6) | (16.0) | (14.3) | (19.2) | (15.7) | (13.4) | (47.8) | (39.1) | (31.9) | (26.4) | (21.1) | (15.2) | (6.4) | 0.0 | |||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| - |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 118.0 |
| 118.9 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.6 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.7 |
| - |
| 8.8 |
| 132.6 |
| 0.0 |
| - |
| - |
| - |
| 0.0 |
| - |
| (8.1) |
| (13.8) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| (8.1) |
| (13.8) |
| 0.0 |
| (8.1) |
| (13.8) |
| 0.0 |
| - |
| - |
| - |
| 0.7 |
| - |
| - |
| (8.1) |
| (13.8) |
| 0.0 |
| - |
| - |
| - |