| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 1.7 | 0.3 | 0.0 | 0.1 | 0.0 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.7 | 0.3 | 0.0 | 0.1 | 0.0 | - |
| Receivables | ||||||
| Accounts Receivable | 0.3 | 0.9 | - | - | - | - |
| Current Assets | ||||||
| Inventory | 0.2 | 0.9 | - | - | - | - |
| Prepaid Expenses | 0.2 | 0.0 | 0.0 | - | - | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 0.5 | 0.3 | - | - | - | - |
| Accumulated Depreciation | 0.3 | 0.3 | - | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | 2.3 | 1.8 | 2.0 | 1.1 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | 0.5 | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | - | - | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | 0.0 | 0.0 | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 2.3 | 2.3 | 2.0 | 1.1 | - | - |
| Net debt | 0.6 | 2.0 | 2.0 | 1.0 | - | - |
| 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 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||
| Cash And Equivalents | 1.6 | 1.7 | 2.2 | 1.6 | 1.6 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 0.1 | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | 1.6 | 1.7 | 2.2 | 1.6 | 1.6 | 0.3 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | 0.3 | 0.1 | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 0.3 | 0.3 | 0.5 | 0.7 | 0.8 | 0.9 | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 0.5 | 0.2 | 0.2 | 0.2 | 0.7 | 0.9 | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 0.4 | 0.5 | 0.4 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 0.3 | - | 0.0 | - | 0.3 | 0.5 | - | - | - | - | - | - | - | - | - | - | |||
| 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 | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 0.5 | 2.3 | 1.9 | 0.6 | 0.5 | 2.3 | 3.9 | 3.3 | 2.7 | - | 1.0 | 0.5 | 0.0 | - | - | - | |||
| 0.3 |
| 0.1 |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 2.8 | 2.3 | 0.0 | 0.1 | 0.0 | - |
| Property,Plant & Equipment Net |
| 0.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 24.9 | 24.4 | 27.8 | - | - | - |
| Intangible Assets | 142.5 | 148.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | - | - | - | - |
| Deferred Tax Assets | 0.2 | 0.1 | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 171.2 | 175.2 | 36.6 | 1.2 | 0.7 | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.0 | 0.0 | - | - | - | - |
| Accrued Expenses | 1.0 | 0.5 | - | - | - | - |
| Other Current Liabilities | 1.0 | 0.1 | 0.1 | 0.0 | - | - |
| Total Current Liabilities | 17.2 | 3.5 | 2.0 | 1.3 | 0.7 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | 27.0 | 28.0 | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.0 | 0.0 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 44.2 | 32.0 | 4.1 | 1.3 | 0.7 | - |
| (37.2) |
| (19.2) |
| (3.9) |
| (0.1) |
| (0.0) |
| - |
| Accumulated Other Comprehensive Income | 3.8 | (0.2) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 49.4 | - | - | - | - | - |
| Total Stockholders Equity | 127.0 | (8.3) | (3.9) | (0.0) | (0.0) | 0.0 |
| Total Equity | 127.0 | 143.2 | 153.5 | (0.0) | (0.0) | 0.0 |
| (14.3) |
| (1.1) |
| (2.0) |
| (1.1) |
| (0.7) |
| - |
| Book Value | 127.0 | (8.3) | (3.9) | (0.0) | (0.0) | 0.0 |
| Tangible Book Value | (40.4) | (180.7) | (31.7) | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - |
| Other Current Assets | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 2.9 | 2.8 | 3.2 | 2.9 | 3.5 | 2.3 | 0.0 | 0.2 | 0.1 | 0.0 | 0.1 | 0.1 | 0.4 | 0.1 | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.2 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 29.7 | 24.9 | 25.5 | 26.4 | 24.4 | 24.4 | 26.6 | 26.6 | 26.6 | 27.8 | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 139.0 | 142.5 | 148.2 | 155.6 | 146.2 | 148.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 172.2 | 171.2 | 177.3 | 185.4 | 174.6 | 175.2 | 20.9 | 20.6 | 37.3 | 36.6 | 72.1 | 71.5 | 71.1 | 1.2 | - | - | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 0.2 | 2.3 | 1.9 | 0.6 | 0.2 | 1.8 | 3.9 | 3.3 | 2.7 | - | 1.0 | 0.5 | 0.0 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 1.1 | 1.0 | 1.0 | 0.9 | 0.7 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 1.0 | 1.0 | 1.0 | 2.1 | 1.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Total Current Liabilities | 17.9 | 17.2 | 15.0 | 15.9 | 13.9 | 3.5 | 3.9 | 3.4 | 2.7 | 2.0 | 1.1 | 0.5 | 0.4 | 1.3 | - | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 26.6 | 27.0 | 28.1 | 30.4 | 28.1 | 28.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 44.8 | 44.2 | 43.1 | 46.3 | 42.3 | 32.0 | 6.0 | 5.5 | 4.8 | 4.1 | 3.2 | 2.6 | 2.5 | 1.3 | - | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | 0.0 | - | - | - | - | - |
| Retained Earnings | (40.1) | (37.2) | (32.3) | (30.2) | (30.6) | (19.2) | (5.8) | (4.9) | (4.3) | (3.9) | (2.5) | (2.1) | (1.8) | (0.1) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.7) | 3.8 | 4.7 | 7.0 | 0.2 | (0.2) | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 23.5 | 49.4 | 52.2 | 55.5 | 56.5 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 127.4 | 127.0 | 134.2 | 139.2 | 132.3 | 143.2 | (5.8) | (4.9) | (4.3) | (3.9) | (2.5) | (2.1) | (1.8) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 |
| Total Equity | 127.4 | 127.0 | 134.2 | 139.2 | 132.3 | 143.2 | 87.6 | 90.9 | 92.4 | 96.5 | (2.5) | (2.1) | (1.8) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 |
| - |
| - |
| - |
| Net debt | (1.1) | 0.6 | (0.3) | (1.0) | (1.1) | 2.0 | 3.9 | 3.1 | 2.7 | - | 1.0 | 0.5 | (0.3) | - | - | - | - | - | - |
| Working Capital | (15.0) | (14.3) | (11.8) | (13.0) | (10.4) | (1.1) | (3.9) | (3.3) | (2.7) | (2.0) | (1.0) | (0.5) | 0.0 | (1.1) | - | - | - | - | - |
| Book Value | 127.4 | 127.0 | 134.2 | 139.2 | 132.3 | 143.2 | (5.8) | (4.9) | (4.3) | (3.9) | (2.5) | (2.1) | (1.8) | (0.0) | (0.0) | (0.0) | (0.0) | (0.0) | 0.0 |
| Tangible Book Value | (41.3) | (40.4) | (39.5) | (42.8) | (38.3) | (29.2) | (32.3) | (31.5) | (30.9) | (31.7) | - | - | - | - | - | - | - | - | - |