| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 32.0 | 18.0 | 14.2 | 0.1 | 0.1 | - | - | - | 3.8 | 0.1 | - | - | - | - | - |
| Restricted Cash | 0.3 | 0.1 | 0.1 | - | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 32.0 | 18.0 | 14.2 | 0.1 | 0.1 | - | - | - | 3.8 | 0.1 | - | - | - | - | - |
| Receivables | |||||||||||||||
| Accounts Receivable | 11.7 | 8.9 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 23.4 | 23.6 | 24.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 10.7 | 10.5 | 10.6 | - | - | - | - | - | - | - | - | - | - | 44.8 | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 6.1 | 3.0 | 5.7 | - | - | 1.9 | - | - | - | - | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 18.0 | 0.5 | 0.1 | - | - |
| Restricted Cash | 0.1 | 0.0 | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 18.0 | 0.5 | 0.1 | - | - |
| Receivables | |||||
| Accounts Receivable | 8.9 | 0.0 | - | - | - |
| Current Assets | |||||
| Inventory | 23.6 | 0.0 | - | - | - |
| Prepaid Expenses | 3.0 | 0.9 | - | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 10.5 | 0.0 | - | 44.8 | - |
| Accumulated Depreciation | 0.9 | 0.0 | - | - | - |
| Property,Plant & Equipment Net | 9.6 | ||||
| Current Liabilities | |||||
| Accounts Payable | 3.0 | 1.9 | - | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | 1.0 | 0.0 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 2.8 | 0.0 | - | - | - |
| Deferred Revenue Non-Current | 1.3 | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 103.7 | 18.8 | 7.1 | - | - |
| Retained Earnings | (64.8) | (21.5) | |||
| Supplementary Data | |||||
| Total Debt | - | - | - | - | - |
| Net debt | - | - | - | - | - |
| Working Capital | 27.4 | (2.7) | |||
| 2.5 |
| 3.0 |
| 3.4 |
| 0.0 |
| 0.0 |
| 0.9 |
| 0.1 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | 0.6 | - | - | 0.1 | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 69.8 | 53.4 | 49.8 | 0.8 | 0.9 | 1.4 | 2.1 | 2.6 | 4.0 | 0.1 | - | - | - | - | - |
| - |
| Accumulated Depreciation | 1.4 | 0.9 | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Property,Plant & Equipment Net | 9.3 | 9.6 | 10.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 24.7 | 24.7 | 30.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 38.4 | 39.5 | 32.5 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.1 | 3.3 | 3.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 145.4 | 130.4 | 126.4 | 0.8 | 0.9 | 1.4 | 2.1 | 2.6 | 4.0 | 0.1 | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | 1.0 | 1.0 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.6 | 0.6 | 0.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 12.8 | 15.4 | 11.9 | 0.0 | - | - | 0.0 | 0.4 | 0.5 | 0.6 | - | - | - | - | - |
| Other Current Liabilities | 3.4 | 3.8 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 25.0 | 26.0 | 24.8 | 7.3 | 5.1 | 4.1 | 3.6 | 2.8 | 2.9 | 6.5 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| 2.7 |
| 2.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | 1.0 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 12.9 | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 32.0 | 30.1 | 26.2 | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 110.3 | 91.5 | 68.2 | 7.3 | 5.1 | 4.1 | 3.6 | 2.8 | 2.9 | 6.5 | - | - | - | - | - |
| Additional Paid In Capital |
| 106.9 |
| 103.7 |
| 101.4 |
| 20.4 |
| 19.2 |
| 18.8 |
| 18.1 |
| 17.7 |
| 17.2 |
| 7.1 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (75.0) | (64.8) | (43.1) | (26.9) | (23.4) | (21.5) | (19.5) | (17.9) | (16.1) | (13.5) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | 3.2 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 35.1 | 38.9 | 58.3 | (6.5) | (4.2) | (2.7) | (1.4) | (0.2) | 1.1 | (6.4) | (5.9) | (4.9) | (4.4) | - | (3.7) |
| Total Equity | 35.1 | 38.9 | 58.3 | (6.5) | (4.2) | (2.7) | (1.4) | (0.2) | 1.1 | (6.4) | (5.9) | (4.9) | (4.4) | - | (3.7) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 44.8 | 27.4 | 25.0 | (6.5) | (4.2) | (2.7) | (1.4) | (0.2) | 1.1 | (6.4) | - | - | - | - | - |
| Book Value | 35.1 | 38.9 | 58.3 | (6.5) | (4.2) | (2.7) | (1.4) | (0.2) | 1.1 | (6.4) | (5.9) | (4.9) | (4.4) | - | (3.7) |
| Tangible Book Value | (28.0) | (25.3) | (4.9) | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 53.4 | 1.4 | 0.1 | - | - |
| 0.0 |
| - |
| - |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 24.7 | 0.0 | - | - | - |
| Intangible Assets | 39.5 | 0.0 | - | - | - |
| Operating Lease Right Of Use Assets | 3.3 | 0.0 | - | - | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 130.4 | 1.4 | 0.1 | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.6 | 0.0 | - | - | - |
| Accrued Expenses | 15.4 | 0.0 | 0.6 | - | - |
| Other Current Liabilities | 3.8 | 0.0 | - | - | - |
| Total Current Liabilities | 26.0 | 4.1 | 6.5 | - | - |
| 0.0 |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 30.1 | 0.0 | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 91.5 | 4.1 | 6.5 | - | - |
| (13.5) |
| - |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 38.9 | (2.7) | (6.4) | - | (3.7) |
| Total Equity | 38.9 | (2.7) | (6.4) | - | (3.7) |
| (6.4) |
| - |
| - |
| Book Value | 38.9 | (2.7) | (6.4) | - | (3.7) |
| Tangible Book Value | (25.3) | (2.7) | - | - | - |