| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 18.6 | 3.8 | 5.9 | 27.0 | 117.5 | 73.1 |
| Restricted Cash | 18.8 | 4.3 | 6.4 | 27.5 | 117.5 | - |
| Short Term Investments | - | - | - | 98.5 | - | - |
| Cash And Short Term Investments | 18.6 | 3.8 | 5.9 | 125.5 | 117.5 | 73.1 |
| Receivables | ||||||
| Accounts Receivable | 2.0 | 0.0 | - | - | - | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 1.6 | 1.7 | 2.3 | 2.4 | 2.1 | 0.2 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | - | 5.9 | 4.5 | 3.1 | 2.8 |
| Accumulated Depreciation | 5.5 | 4.6 | 3.7 | 2.8 | 2.3 | 1.8 |
| Current Liabilities | ||||||
| Accounts Payable | 0.3 | 1.4 | 0.6 | 1.5 | 1.1 | 0.5 |
| Short Term Debt | 0.0 | 15.0 | 4.9 | 0.0 | - | 1.4 |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 0.0 | 9.6 | 24.5 | 29.1 | 0.0 | 2.4 |
| Operating Lease Liabilities Non-Current | 2.7 | 3.6 | 0.0 | 0.1 | 0.0 | - |
| Common Equity | ||||||
| Common Stock | - | - | - | - | - | 0.0 |
| Additional Paid In Capital | 165.6 | 104.9 | 85.8 | 75.8 | 55.7 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 0.0 | 24.6 | 29.4 | 29.1 | 0.0 | 3.8 |
| Net debt | (18.6) | 20.9 | 23.5 | (96.4) | (117.5) | (69.3) |
| 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 | Q3 FY 21 | Q2 FY 21 | Q4 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||
| Cash And Equivalents | 9.6 | 18.6 | 4.1 | 10.2 | 10.1 | - | 4.3 | 4.5 | 6.9 | 5.9 | 5.0 | 7.6 | 19.0 | 27.0 | 27.2 | ||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 53.3 | 29.7 | 50.8 | 100.9 | 119.6 | 74.9 |
| Property,Plant & Equipment Net |
| 0.7 |
| 1.5 |
| 6.1 |
| 6.0 |
| 4.6 |
| 4.5 |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.3 | 5.1 | 0.7 | 1.1 | 0.0 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.0 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 58.6 | 36.6 | 57.9 | 108.0 | 124.2 | 79.4 |
| 6.8 |
| 0.0 |
| - |
| - |
| - |
| 2.7 |
| Operating Lease Liabilities Current | 1.6 | 1.5 | 0.7 | 1.0 | 0.0 | - |
| Accrued Expenses | - | - | - | 2.3 | 1.4 | 0.6 |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 12.7 | 19.9 | 8.0 | 4.8 | 2.6 | 5.3 |
| Deferred Revenue Non-Current |
| 1.7 |
| 0.0 |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 17.1 | 33.1 | 32.5 | 34.0 | 2.6 | 8.0 |
| (132.6) |
| (102.9) |
| (72.9) |
| (38.9) |
| (8.3) |
| (114.0) |
| Accumulated Other Comprehensive Income | 0.0 | 0.0 | (0.0) | (0.1) | 0.0 | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | 8.5 | 1.5 | 12.6 | 37.1 | 74.2 | 0.0 |
| Total Stockholders Equity | 33.0 | 2.0 | 12.9 | 36.9 | 47.4 | (113.3) |
| Total Equity | 41.5 | 3.5 | 25.4 | 74.0 | 121.6 | (113.3) |
| 40.7 |
| 9.9 |
| 42.9 |
| 96.1 |
| 117.0 |
| 69.6 |
| Book Value | 33.0 | 2.0 | 12.9 | 36.9 | 47.4 | (113.3) |
| Tangible Book Value | - | - | - | - | - | - |
| 97.2 |
| 107.8 |
| 117.5 |
| 129.7 |
| 69.3 |
| 73.1 |
| Restricted Cash | 9.8 | - | 4.6 | 10.7 | 10.6 | - | 4.8 | 5.0 | 7.4 | - | 5.5 | 8.1 | 19.5 | - | 27.7 | 97.2 | 107.8 | - | 129.7 | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.6 | 18.6 | 4.1 | 10.2 | 10.1 | - | 4.3 | 4.5 | 6.9 | 5.9 | 5.0 | 7.6 | 19.0 | 27.0 | 27.2 | 97.2 | 107.8 | 117.5 | 129.7 | 69.3 | 73.1 |
| Receivables | |||||||||||||||||||||
| Accounts Receivable | 2.0 | 2.0 | - | - | 0.6 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 1.6 | 1.6 | 0.8 | 0.9 | 1.3 | - | 2.0 | 1.1 | 1.8 | 2.3 | 2.7 | 1.8 | 1.8 | 2.4 | 2.5 | 0.8 | 1.4 | 2.1 | |||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Total Current Assets | 47.1 | 53.3 | 5.0 | 11.1 | 17.8 | - | 32.4 | 32.0 | 41.4 | 50.8 | 63.2 | 76.4 | 89.0 | 100.9 | 100.7 | 98.0 | |||||
| Non-Current Assets | |||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 5.7 | 5.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Property,Plant & Equipment Net | 0.6 | 0.7 | 0.9 | 1.1 | 1.3 | - | 5.5 | 5.7 | 5.9 | 6.1 | 6.3 | 5.9 | 6.0 | 6.0 | 5.7 | 5.4 | 4.9 | ||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Lease Right Of Use Assets | 3.9 | 4.3 | 4.0 | 4.4 | 4.7 | - | 5.4 | 5.8 | 6.0 | 0.7 | 1.0 | 1.2 | 1.4 | 1.1 | 1.3 | 1.0 | |||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Other Non-Current Assets | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | - | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | - | - | - | - | ||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Assets | 51.9 | 58.6 | 10.1 | 16.9 | 24.1 | - | 43.5 | 43.7 | 53.5 | 57.9 | 70.4 | 83.5 | 96.4 | 108.0 | 108.2 | 104.3 | 115.3 | ||||
| Current Liabilities | |||||||||||||||||||||
| Accounts Payable | 0.9 | 0.3 | 2.5 | 1.8 | 1.5 | - | 1.6 | 0.5 | 0.8 | 0.6 | 1.4 | 1.0 | 1.5 | 1.5 | 1.8 | 1.4 | 1.3 | 1.1 | 1.3 | 1.7 | 0.5 |
| Short Term Debt | - | - | 13.5 | 15.0 | 15.0 | - | 14.8 | 12.3 | 8.6 | 4.9 | 1.2 | - | - | 0.0 | - | - | - | - | |||
| Deferred Revenue Current | 6.8 | 6.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Operating Lease Liabilities Current | 1.5 | 1.6 | 1.0 | 1.2 | 1.3 | - | 1.4 | 1.4 | 1.2 | 0.7 | 0.8 | 0.9 | 0.9 | 1.0 | 1.0 | 0.7 | |||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 3.2 | 2.1 | 1.4 | |||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Liabilities | 13.9 | 12.7 | 19.1 | 20.6 | 20.1 | - | 20.2 | 16.6 | 13.4 | 8.0 | 7.3 | 5.7 | 5.2 | 4.8 | 7.2 | 5.3 | |||||
| Non-Current Liabilities | |||||||||||||||||||||
| Long Term Debt | - | - | 0.0 | 2.2 | 5.9 | - | 13.5 | 17.2 | 20.9 | 24.5 | 28.1 | 29.3 | 29.2 | 29.1 | 14.1 | - | - | 0.0 | 0.0 | 0.0 | 2.4 |
| Operating Lease Liabilities Non-Current | 2.5 | 2.7 | 3.0 | 3.2 | 3.4 | - | 4.0 | 4.4 | 4.7 | 0.0 | 0.2 | 0.3 | 0.5 | 0.1 | 0.3 | 0.3 | |||||
| Deferred Revenue Non-Current | 0.0 | 1.7 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Liabilities | 16.3 | 17.1 | 22.1 | 26.1 | 29.5 | - | 37.8 | 38.2 | 39.0 | 32.5 | 35.6 | 35.3 | 34.9 | 34.0 | 21.6 | 5.7 | |||||
| Common Equity | |||||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 168.0 | 165.6 | 114.4 | 111.3 | 107.1 | - | 97.1 | 90.0 | 87.8 | 85.8 | 83.4 | 80.7 | 78.0 | 75.8 | 72.4 | 70.0 | 67.9 | ||||
| Retained Earnings | (139.6) | (132.6) | (122.3) | (116.9) | (110.2) | - | (94.0) | (87.2) | (80.4) | (72.9) | (65.8) | (56.6) | (47.3) | (38.9) | (30.1) | (22.2) | (14.6) | ||||
| Accumulated Other Comprehensive Income | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | (0.0) | (0.0) | (0.0) | (0.0) | (0.1) | (0.0) | (0.1) | (0.1) | - | |||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Minority Interest | 7.1 | 8.5 | (4.1) | (3.6) | (2.3) | - | 2.7 | 2.7 | 7.1 | 12.6 | 17.3 | 24.1 | 30.9 | 37.1 | 44.4 | 50.8 | 57.3 | ||||
| Total Stockholders Equity | 28.4 | 33.0 | (7.9) | (5.6) | (3.1) | - | 3.1 | 2.8 | 7.4 | 12.9 | 17.6 | 24.1 | 30.7 | 36.9 | 42.2 | 47.8 | 53.4 | ||||
| Total Equity | 35.5 | 41.5 | (12.0) | (9.2) | (5.3) | - | 5.8 | 5.6 | 14.5 | 25.4 | 34.8 | 48.2 | 61.6 | 74.0 | 86.6 | 98.7 | 110.6 | 121.6 | |||
| Supplementary Data | |||||||||||||||||||||
| Total Debt | - | - | 13.5 | 17.2 | 20.9 | - | 28.3 | 29.5 | 29.4 | 29.4 | 29.3 | 29.3 | 29.2 | 29.1 | 14.1 | - | - | 0.0 | 0.0 | 3.9 | 3.8 |
| Net debt | - | - | 9.4 | 7.0 | 10.8 | - | 24.0 | 25.0 | 22.6 | 23.5 | 24.4 | 21.7 | 10.2 | 2.1 | (13.1) | - | - | (117.5) | (129.7) | ||
| Working Capital | 33.2 | 40.7 | (14.2) | (9.6) | (2.3) | - | 12.2 | 15.5 | 28.0 | 42.9 | 55.9 | 70.6 | 83.9 | 96.1 | 93.5 | 92.6 | 105.1 | 117.0 | |||
| Book Value | 28.4 | 33.0 | (7.9) | (5.6) | (3.1) | - | 3.1 | 2.8 | 7.4 | 12.9 | 17.6 | 24.1 | 30.7 | 36.9 | 42.2 | 47.8 | 53.4 | 47.4 | |||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| 2.6 |
| 0.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 109.3 |
| 119.6 |
| 132.4 |
| 69.5 |
| 74.9 |
| - |
| - |
| - |
| - |
| 4.6 |
| 4.6 |
| 4.4 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 124.2 |
| 137.0 |
| 77.3 |
| 79.4 |
| 0.0 |
| 3.9 |
| 1.4 |
| - |
| 0.0 |
| 0.0 |
| 2.7 |
| 0.7 |
| 0.0 |
| - |
| - |
| - |
| 3.6 |
| 2.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| 4.2 |
| 2.6 |
| 5.3 |
| 9.4 |
| 5.3 |
| 0.5 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 4.7 |
| 2.6 |
| 5.3 |
| 10.0 |
| 8.0 |
| 55.7 |
| 54.5 |
| - |
| 0.0 |
| (8.3) |
| (3.1) |
| (125.1) |
| (114.0) |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| 74.2 |
| 80.3 |
| - |
| 0.0 |
| 47.4 |
| 51.4 |
| (123.7) |
| (113.3) |
| 131.7 |
| (123.7) |
| (113.3) |
| (65.4) |
| (69.3) |
| 127.1 |
| 60.1 |
| 69.6 |
| 51.4 |
| (123.7) |
| (113.3) |
| - |
| - |
| - |