| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 35.5 | 20.2 | 16.6 | 11.2 | 95.1 | 17.0 | - |
| Restricted Cash | 5.6 | 0.4 | 0.0 | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 35.5 | 20.2 | 16.6 | 11.2 | 95.1 | 17.0 | - |
| Receivables | |||||||
| Accounts Receivable | 22.9 | 12.1 | 14.0 | 16.0 | 10.5 | 10.5 | - |
| Current Assets | |||||||
| Inventory | 15.3 | 10.5 | 6.5 | 18.5 | 18.0 | 7.9 | - |
| Prepaid Expenses | 2.7 | 2.8 | 2.9 | 5.6 | 12.3 | 2.2 | - |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | 2.9 | 3.4 | 3.8 | 4.2 | 3.8 | 2.7 | - |
| Accumulated Depreciation | 2.7 | 3.3 | 3.4 | 3.1 | 1.9 | 1.0 | |
| Current Liabilities | |||||||
| Accounts Payable | 12.0 | 11.3 | 13.7 | 30.4 | 27.8 | 16.4 | - |
| Short Term Debt | 10.6 | 7.4 | 15.2 | 10.4 | 8.5 | 2.0 | - |
| Non-Current Liabilities | |||||||
| Long Term Debt | 2.5 | 4.3 | 0.0 | 0.0 | 8.0 | 10.2 | - |
| Operating Lease Liabilities Non-Current | 0.0 | 0.1 | 0.0 | 1.2 | 0.0 | - | |
| Common Equity | |||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 326.9 | 238.4 | 218.1 | 212.1 | 198.6 | 3.7 | |
| Supplementary Data | |||||||
| Total Debt | 13.0 | 11.7 | 15.2 | 10.4 | 16.5 | 12.2 | - |
| Net debt | (22.4) | (8.5) | (1.4) | (0.9) | (78.5) | (4.8) | - |
| (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 |
|---|
| Other Current Assets | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 81.9 | 46.1 | 39.9 | 51.3 | 135.8 | 37.6 | - |
| - |
| Property,Plant & Equipment Net | 0.3 | 0.1 | 0.4 | 1.1 | 1.9 | 1.7 | - |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - |
| Intangible Assets | 1.4 | 1.0 | 2.2 | 2.3 | 1.7 | 0.6 | - |
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | 0.9 | 2.3 | 0.0 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - |
| Total Assets | 85.6 | 49.5 | 44.1 | 58.1 | 140.0 | 40.1 | - |
| Deferred Revenue Current | 2.3 | 1.4 | 1.2 | 1.1 | 1.1 | 1.6 | - |
| Operating Lease Liabilities Current | 0.1 | 0.1 | 1.2 | 2.1 | - | - | - |
| Accrued Expenses | 19.4 | 16.4 | 15.1 | 20.0 | 31.7 | 10.6 | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 44.2 | 36.4 | 45.1 | 66.6 | 69.1 | 47.3 | - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.9 | 0.3 | 0.7 | 0.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Liabilities | 50.2 | 66.3 | 73.8 | 68.7 | 84.9 | 60.9 | - |
| - |
| Retained Earnings | (307.9) | (268.2) | (255.7) | (222.8) | (143.4) | (71.7) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - |
| Total Stockholders Equity | 19.0 | (29.8) | (37.5) | (10.6) | 55.2 | (68.0) | (58.9) |
| Total Equity | 19.0 | (29.8) | (37.5) | (10.6) | 55.2 | (68.0) | (58.9) |
| Working Capital | 37.7 | 9.7 | (5.1) | (15.3) | 66.7 | (9.7) | - |
| Book Value | 19.0 | (29.8) | (37.5) | (10.6) | 55.2 | (68.0) | (58.9) |
| Tangible Book Value | 17.7 | (30.7) | (39.7) | (12.9) | 53.5 | (68.6) | - |
| Q4 FY 20 |
|---|
| Q2 FY 20 |
|---|
| Q1 FY 20 |
|---|
| Q4 FY 19 |
|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||
| Cash And Equivalents | 35.5 | 35.5 | 23.8 | 21.8 | 16.3 | 20.3 | 21.6 | 15.4 | 18.4 | 16.6 | 15.2 | 24.7 | 24.8 | 11.2 | 23.2 | 37.3 | 68.7 | 95.1 | 114.9 | - | - | 17.0 | - | - | - |
| Restricted Cash | 5.6 | 5.6 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | |||||||
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Cash And Short Term Investments | 35.5 | 35.5 | 23.8 | 21.8 | 16.3 | 20.3 | 21.6 | 15.4 | 18.4 | 16.6 | 15.2 | 24.7 | 24.8 | 11.2 | 23.2 | ||||||||||
| Receivables | |||||||||||||||||||||||||
| Accounts Receivable | 19.9 | 22.9 | 28.6 | 24.4 | 16.5 | 12.1 | 17.2 | 16.9 | 11.6 | 14.0 | 9.4 | 13.0 | 15.4 | 16.0 | 20.5 | ||||||||||
| Current Assets | |||||||||||||||||||||||||
| Inventory | 18.2 | 15.3 | 14.5 | 11.4 | 11.8 | 10.5 | 10.6 | 8.1 | 7.7 | 6.5 | 11.0 | 12.4 | 14.7 | 18.5 | 23.8 | 29.4 | |||||||||
| Non-Current Assets | |||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 3.4 | 2.9 | 2.9 | 2.9 | 3.4 | 3.4 | 3.4 | 3.7 | 3.7 | 3.8 | 3.8 | 4.1 | 4.2 | 4.2 | |||||||||||
| Current Liabilities | |||||||||||||||||||||||||
| Accounts Payable | 11.8 | 12.0 | 17.7 | 12.9 | 12.7 | 11.3 | 11.5 | 17.5 | 16.1 | 13.7 | 18.4 | 22.8 | 30.8 | 30.4 | 28.5 | ||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||
| Long Term Debt | 2.0 | 2.5 | 2.9 | 3.4 | 3.8 | 4.3 | 4.6 | 0.0 | 0.0 | 0.0 | 0.5 | 2.0 | 3.5 | 0.0 | 0.0 | 0.0 | |||||||||
| 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 | 0.0 | 0.0 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||
| Total Debt | 18.8 | 13.0 | 24.9 | 20.5 | 13.9 | 11.7 | 14.9 | 2.1 | 4.0 | 15.2 | 7.3 | 7.2 | 8.3 | 10.4 | 12.0 | 11.1 | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.3 |
| 68.7 |
| 95.1 |
| 114.9 |
| - |
| - |
| 17.0 |
| - |
| - |
| - |
| 24.0 |
| 16.6 |
| 10.5 |
| 24.6 |
| - |
| - |
| 10.5 |
| - |
| - |
| - |
| 24.7 |
| 18.0 |
| 10.2 |
| - |
| - |
| 7.9 |
| - |
| - |
| - |
| Prepaid Expenses | 3.4 | 2.7 | 4.5 | 2.9 | 3.5 | 2.8 | 2.7 | 2.2 | 2.3 | 2.9 | 1.9 | 1.6 | 5.0 | 5.6 | 6.1 | 3.3 | 6.7 | 12.3 | 7.1 | - | - | 1.6 | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.0 | - | - | 0.1 | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 82.5 | 81.9 | 71.6 | 60.7 | 48.4 | 46.1 | 52.3 | 42.5 | 40.0 | 39.9 | 37.5 | 51.7 | 59.9 | 51.3 | 73.6 | 93.9 | 116.7 | 135.8 | 156.8 | 0.7 | 1.1 | 37.6 | - | - | - |
| 4.2 |
| 4.2 |
| 4.0 |
| 3.8 |
| 3.5 |
| - |
| - |
| 2.7 |
| - |
| - |
| - |
| Accumulated Depreciation | 2.7 | 2.7 | 2.6 | 2.7 | 3.3 | 3.3 | 3.2 | 3.5 | 3.5 | 3.4 | 3.3 | 3.5 | 3.3 | 3.1 | 2.9 | 2.5 | 2.2 | 1.9 | 1.6 | - | - | 1.0 | - | - | - |
| Property,Plant & Equipment Net | 0.7 | 0.3 | 0.3 | 0.2 | 0.1 | 0.1 | 0.2 | 0.2 | 0.3 | 0.4 | 0.5 | 0.6 | 0.8 | 1.1 | 1.4 | 1.7 | 1.7 | 1.9 | 1.9 | - | - | 1.7 | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 1.7 | 1.4 | 1.2 | 1.0 | 1.0 | 1.0 | 0.9 | 2.2 | 2.2 | 2.2 | 2.2 | 2.3 | 2.3 | 2.3 | 2.3 | 2.4 | 2.1 | 1.7 | 0.6 | - | - | 0.6 | - | - | - |
| Operating Lease Right Of Use Assets | - | - | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.2 | 0.6 | 0.9 | 1.3 | 1.6 | 1.9 | 2.3 | 2.6 | 2.9 | 2.7 | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 86.8 | 85.6 | 74.9 | 63.5 | 51.4 | 49.5 | 56.1 | 45.9 | 43.8 | 44.1 | 42.3 | 57.3 | 65.9 | 58.1 | 80.7 | 101.9 | 124.1 | 140.0 | 160.3 | 230.8 | 231.2 | 40.1 | - | - | - |
| 27.6 |
| 23.5 |
| 27.8 |
| 16.5 |
| - |
| - |
| 16.4 |
| - |
| - |
| - |
| Short Term Debt | 16.8 | 10.6 | 22.0 | 17.2 | 10.1 | 7.4 | 10.3 | 2.1 | 4.0 | 15.2 | 6.8 | 5.2 | 4.8 | 10.4 | 12.0 | 11.1 | 7.1 | 8.5 | 9.4 | - | - | 2.0 | - | - | - |
| Deferred Revenue Current | 2.4 | 2.3 | 2.1 | 1.8 | 1.5 | 1.4 | 1.4 | 1.2 | 1.1 | 1.2 | 0.9 | 1.0 | 1.0 | 1.1 | 1.3 | 1.1 | 1.1 | 1.1 | 1.9 | - | - | 1.6 | - | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.6 | 1.5 | 1.3 | - | - | - | - | - | - | - | - |
| Accrued Expenses | 17.1 | 19.4 | 21.1 | 21.0 | 16.5 | 16.4 | 12.4 | 11.6 | 11.0 | 15.1 | 10.1 | 11.2 | 14.0 | 20.0 | 25.4 | 28.7 | 35.2 | 31.7 | 17.4 | 4.8 | 3.5 | 10.6 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 48.1 | 44.2 | 62.9 | 52.8 | 40.7 | 36.4 | 35.7 | 42.2 | 39.5 | 45.1 | 41.1 | 48.4 | 50.7 | 66.6 | 72.1 | 72.9 | 71.6 | 69.1 | 56.3 | 4.8 | 3.5 | 47.3 | - | - | - |
| 6.5 |
| 8.0 |
| 9.5 |
| - |
| - |
| 10.2 |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | - | - | - | - | - | - | - | - | - | - | 0.1 | 0.3 | 0.7 | 1.2 | 1.6 | 2.1 | 2.1 | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.2 | - | - | 0.2 | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.2 | 0.7 | 0.9 | 1.5 | 1.8 | 2.0 | 0.3 | 0.3 | 0.2 | 0.2 | 0.7 | 0.0 | - | - | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 50.9 | 50.2 | 113.5 | 108.0 | 63.4 | 66.3 | 65.5 | 66.7 | 65.6 | 73.8 | 67.3 | 79.0 | 81.9 | 68.7 | 76.3 | 80.3 | 94.3 | 84.9 | 83.3 | 38.2 | 30.0 | 60.9 | - | - | - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| Additional Paid In Capital | 332.2 | 326.9 | 244.5 | 243.7 | 239.4 | 238.4 | 237.7 | 220.1 | 219.5 | 218.1 | 216.8 | 215.8 | 214.1 | 212.1 | 207.7 | 205.4 | 202.0 | 198.6 | 196.3 | 20.3 | 11.7 | 3.7 | - | - | - |
| Retained Earnings | (311.2) | (307.9) | (298.7) | (302.8) | (265.2) | (268.2) | (259.1) | (253.5) | (252.4) | (255.7) | (248.7) | (243.1) | (234.6) | (222.8) | (203.3) | (183.9) | (172.2) | (143.4) | (119.4) | (15.3) | (6.7) | (71.7) | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 21.0 | 19.0 | (54.1) | (59.2) | (25.8) | (29.8) | (21.5) | (33.4) | (32.9) | (37.5) | (32.0) | (27.3) | (20.2) | (10.6) | 4.4 | 21.5 | 29.8 | 55.2 | 77.0 | (79.3) | (74.8) | (68.0) | (61.4) | (60.8) | (58.9) |
| Total Equity | 21.0 | 19.0 | (54.1) | (59.2) | (25.8) | (29.8) | (21.5) | (33.4) | (32.9) | (37.5) | (32.0) | (27.3) | (20.2) | (10.6) | 4.4 | 21.5 | 29.8 | 55.2 | 77.0 | (79.3) | (74.8) | (68.0) | (61.4) | (60.8) | (58.9) |
| 13.6 |
| 16.5 |
| 18.9 |
| - |
| - |
| 12.2 |
| - |
| - |
| - |
| Net debt | (16.7) | (22.4) | 1.2 | (1.3) | (2.4) | (8.6) | (6.7) | (13.3) | (14.4) | (1.4) | (7.9) | (17.5) | (16.5) | (0.9) | (11.2) | (26.2) | (55.1) | (78.5) | (96.0) | - | - | (4.8) | - | - | - |
| Working Capital | 34.3 | 37.7 | 8.7 | 7.9 | 7.7 | 9.7 | 16.6 | 0.4 | 0.6 | (5.1) | (3.6) | 3.4 | 9.1 | (15.3) | 1.4 | 21.1 | 45.2 | 66.7 | 100.5 | (4.1) | (2.3) | (9.7) | - | - | - |
| Book Value | 21.0 | 19.0 | (54.1) | (59.2) | (25.8) | (29.8) | (21.5) | (33.4) | (32.9) | (37.5) | (32.0) | (27.3) | (20.2) | (10.6) | 4.4 | 21.5 | 29.8 | 55.2 | 77.0 | (79.3) | (74.8) | (68.0) | (61.4) | (60.8) | (58.9) |
| Tangible Book Value | 19.3 | 17.7 | (55.4) | (60.1) | (26.9) | (30.7) | (22.3) | (35.7) | (35.1) | (39.7) | (34.2) | (29.6) | (22.4) | (12.9) | 2.1 | 19.1 | 27.7 | 53.5 | 76.4 | - | - | (68.6) | - | - | - |