| (in millions of USD) | Q4 FY 25 | Q2 FY 25 | Q4 FY 24 | Q2 FY 24 | Q4 FY 23 | Q2 FY 23 | Q4 FY 22 | Q4 FY 21 | Q3 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||
| Cash And Equivalents | 5.5 | 4.3 | 8.7 | 5.5 | 6.4 | 15.9 | 13.8 | 4.5 | - | 15.0 |
| Restricted Cash | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.0 | 0.8 | 0.4 | 0.4 | 0.9 |
| Short Term Investments | - | - | - | 8.8 | 9.6 | 8.7 | 9.3 | 28.1 | 30.7 | 30.9 |
| Cash And Short Term Investments | 5.5 | 4.3 | 8.7 | 14.3 | 16.0 | 24.6 | 23.2 | 32.5 | - | 45.9 |
| Receivables | ||||||||||
| Accounts Receivable | 38.1 | 48.2 | 40.5 | 61.0 | 67.0 | 68.3 | 71.8 | 80.1 | 72.7 | 58.4 |
| Current Assets | ||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 14.1 | 15.5 | 15.3 | 15.9 | ||||||
| Non-Current Assets | ||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.8 | - | 1.2 | |||||||
| Current Liabilities | ||||||||||
| Accounts Payable | 23.1 | 26.3 | 20.0 | 34.3 | 35.8 | 43.4 | 42.5 | 52.4 | 47.2 | 41.2 |
| Short Term Debt | 16.2 | 0.4 | 0.4 | 0.4 | ||||||
| Non-Current Liabilities | ||||||||||
| Long Term Debt | 0.0 | 0.5 | 0.6 | 0.8 | 1.1 | 0.2 | 0.2 | 0.0 | 0.1 | 0.8 |
| Operating Lease Liabilities Non-Current | 0.0 | 0.1 | 0.2 | |||||||
| Common Equity | ||||||||||
| Common Stock | 0.4 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | 256.8 | 252.0 | 261.4 | ||||||
| Supplementary Data | ||||||||||
| Total Debt | 16.3 | 0.9 | 1.0 | 1.2 | 1.4 | 0.3 | 0.3 | 0.7 | 0.9 | 2.0 |
| Net debt | 10.8 | (3.5) | (7.6) | (13.1) | ||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 5.5 | 8.7 | 6.4 | 13.8 | 4.5 | 15.0 |
| Restricted Cash | 0.2 | 0.3 | 0.2 | 0.8 | 0.4 | 0.9 |
| Short Term Investments | - | - | 9.6 | 9.3 | 28.1 | 30.9 |
| Cash And Short Term Investments | 5.5 | 8.7 | 16.0 | 23.2 | 32.5 | 45.9 |
| Receivables | ||||||
| Accounts Receivable | 38.1 | 40.5 | 67.0 | 71.8 | 80.1 | 58.4 |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 14.1 | 15.3 | 15.3 | 8.0 | 6.6 | 7.0 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - |
| Accumulated Depreciation | 0.8 | 1.2 | 3.1 | 3.4 | 2.5 | 1.6 |
| Current Liabilities | ||||||
| Accounts Payable | 23.1 | 20.0 | 35.8 | 42.5 | 52.4 | 41.2 |
| Short Term Debt | 16.2 | 0.4 | 0.4 | 0.1 | 0.7 | 1.2 |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 0.0 | 0.6 | 1.1 | 0.2 | 0.0 | 0.8 |
| Operating Lease Liabilities Non-Current | 0.0 | 0.2 | 0.2 | 0.2 | 0.2 | 2.2 |
| Common Equity | ||||||
| Common Stock | 0.4 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | - | 252.0 | 265.5 | 273.4 | 291.2 | 272.8 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 16.3 | 1.0 | 1.4 | 0.3 | 0.7 | 2.0 |
| Net debt | 10.8 | (7.6) | (14.5) | (22.9) | (31.9) | (43.9) |
| Working Capital | ||||||
| 15.3 |
| 8.4 |
| 8.0 |
| 6.6 |
| 10.9 |
| 7.0 |
| Other Current Assets | - | 1.7 | 1.5 | - | 2.4 | - | 2.3 | 1.5 | - | 2.8 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 57.9 | 68.3 | 64.8 | 91.3 | 98.5 | 101.4 | 104.3 | 120.4 | 123.5 | 112.6 |
| - |
| 3.1 |
| - |
| 3.4 |
| 2.5 |
| - |
| 1.6 |
| Property,Plant & Equipment Net | 0.3 | 1.3 | 1.2 | 1.6 | 2.1 | 1.2 | 1.7 | 2.3 | 2.5 | 3.6 |
| Long Term Investments | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.8 | 0.9 | 1.0 | 0.9 | 0.2 |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.4 | 9.1 | 9.0 | 9.0 | 9.2 | 9.0 | 9.5 | 10.5 | 18.4 | 18.2 |
| Intangible Assets | 6.4 | 6.8 | 7.9 | 9.5 | 11.7 | 14.0 | 14.7 | 19.5 | 20.1 | 17.2 |
| Operating Lease Right Of Use Assets | 0.2 | 0.3 | 0.6 | 1.1 | 0.9 | 1.1 | 0.8 | 1.3 | 1.3 | 5.0 |
| Deferred Tax Assets | 7.8 | 5.6 | 4.3 | 3.4 | 3.1 | 2.8 | 1.7 | 1.1 | 2.3 | 0.4 |
| Other Non-Current Assets | 32.1 | 27.0 | 30.9 | 19.0 | 19.9 | 20.2 | 20.3 | 24.7 | 22.1 | 16.2 |
| Total Non-Current Assets | 56.3 | 50.1 | 54.0 | 43.7 | 46.8 | 48.3 | 48.8 | 59.3 | 67.6 | 60.6 |
| Total Assets | 114.2 | 118.4 | 118.8 | 135.0 | 145.3 | 149.7 | 153.1 | 179.7 | 191.1 | 173.3 |
| 0.4 |
| 0.1 |
| 0.1 |
| 0.7 |
| 0.9 |
| 1.2 |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.4 | 0.5 | 0.6 | 0.6 | 0.5 | 0.8 | 0.8 | 2.7 |
| Accrued Expenses | 16.1 | 10.5 | 10.2 | 8.5 | 15.2 | 13.9 | 18.3 | 19.0 | 23.2 | 16.2 |
| Other Current Liabilities | - | 0.0 | 0.2 | 0.3 | - | - | - | - | - | - |
| Total Current Liabilities | 56.4 | 53.7 | 46.2 | 58.0 | 64.6 | 71.1 | 70.7 | 95.6 | 95.9 | 71.5 |
| 0.5 |
| 0.2 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.3 |
| 2.2 |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | 0.1 | 0.3 | 0.7 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.7 | 7.3 | 8.6 | 10.0 | 7.6 | 9.2 | 9.7 | 8.0 | 7.6 | 6.3 |
| Total Non-Current Liabilities | 7.7 | 7.9 | 9.5 | 11.6 | 9.6 | 9.8 | 10.2 | 8.3 | 7.9 | 9.4 |
| Total Liabilities | 64.2 | 61.5 | 55.7 | 69.7 | 74.2 | 80.9 | 80.9 | 103.9 | 103.8 | 80.9 |
| 265.5 |
| 260.6 |
| 273.4 |
| 291.2 |
| 286.0 |
| 272.8 |
| Retained Earnings | (217.8) | (199.2) | (188.2) | (198.7) | (193.9) | (191.6) | (200.1) | (214.5) | (201.0) | (185.3) |
| Accumulated Other Comprehensive Income | (0.3) | (0.2) | (0.2) | (0.1) | (0.3) | (0.2) | (0.7) | (2.9) | (2.6) | (2.3) |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | (0.7) | (0.6) | (0.6) | 0.7 | (0.1) | 0.1 | (0.5) | 2.0 | 4.9 | 7.1 |
| Total Stockholders Equity | 50.7 | 57.4 | 63.7 | 64.6 | 71.3 | 68.8 | 72.7 | 73.9 | 82.3 | 85.3 |
| Total Equity | 50.0 | 56.9 | 63.1 | 65.3 | 71.2 | 68.9 | 72.1 | 75.9 | 87.2 | 92.4 |
| (14.5) |
| (24.2) |
| (22.9) |
| (31.9) |
| - |
| (43.9) |
| Working Capital | 1.4 | 14.7 | 18.6 | 33.3 | 33.9 | 30.4 | 33.5 | 24.9 | 27.6 | 41.2 |
| Book Value | 50.7 | 57.4 | 63.7 | 64.6 | 71.3 | 68.8 | 72.7 | 73.9 | 82.3 | 85.3 |
| Tangible Book Value | 35.0 | 41.5 | 46.8 | 46.1 | 50.4 | 45.8 | 48.4 | 43.9 | 43.8 | 49.9 |
| - |
| 1.5 |
| 2.4 |
| 2.3 |
| 1.5 |
| 2.8 |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 57.9 | 64.8 | 98.5 | 104.3 | 120.4 | 112.6 |
| Property,Plant & Equipment Net |
| 0.3 |
| 1.2 |
| 2.1 |
| 1.7 |
| 2.3 |
| 3.6 |
| Long Term Investments | 0.2 | 0.2 | 0.2 | 0.9 | 1.0 | 0.2 |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 9.4 | 9.0 | 9.2 | 9.5 | 10.5 | 18.2 |
| Intangible Assets | 6.4 | 7.9 | 11.7 | 14.7 | 19.5 | 17.2 |
| Operating Lease Right Of Use Assets | 0.2 | 0.6 | 0.9 | 0.8 | 1.3 | 5.0 |
| Deferred Tax Assets | 7.8 | 4.3 | 3.1 | 1.7 | 1.1 | 0.4 |
| Other Non-Current Assets | 32.1 | 30.9 | 19.9 | 20.3 | 24.7 | 16.2 |
| Total Non-Current Assets | 56.3 | 54.0 | 46.8 | 48.8 | 59.3 | 60.6 |
| Total Assets | 114.2 | 118.8 | 145.3 | 153.1 | 179.7 | 173.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 0.2 | 0.4 | 0.6 | 0.5 | 0.8 | 2.7 |
| Accrued Expenses | 16.1 | 10.2 | 15.2 | 18.3 | 19.0 | 16.2 |
| Other Current Liabilities | - | 0.2 | - | - | - | - |
| Total Current Liabilities | 56.4 | 46.2 | 64.6 | 70.7 | 95.6 | 71.5 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | 0.1 | 0.7 | 0.1 | 0.1 | 0.1 |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 7.7 | 8.6 | 7.6 | 9.7 | 8.0 | 6.3 |
| Total Non-Current Liabilities | 7.7 | 9.5 | 9.6 | 10.2 | 8.3 | 9.4 |
| Total Liabilities | 64.2 | 55.7 | 74.2 | 80.9 | 103.9 | 80.9 |
| (217.8) |
| (188.2) |
| (193.9) |
| (200.1) |
| (214.5) |
| (185.3) |
| Accumulated Other Comprehensive Income | (0.3) | (0.2) | (0.3) | (0.7) | (2.9) | (2.3) |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | (0.7) | (0.6) | (0.1) | (0.5) | 2.0 | 7.1 |
| Total Stockholders Equity | 50.7 | 63.7 | 71.3 | 72.7 | 73.9 | 85.3 |
| Total Equity | 50.0 | 63.1 | 71.2 | 72.1 | 75.9 | 92.4 |
| 1.4 |
| 18.6 |
| 33.9 |
| 33.5 |
| 24.9 |
| 41.2 |
| Book Value | 50.7 | 63.7 | 71.3 | 72.7 | 73.9 | 85.3 |
| Tangible Book Value | 35.0 | 46.8 | 50.4 | 48.4 | 43.9 | 49.9 |