| (in millions of USD) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 6.6 | 4.8 | 11.2 | 0.6 | - |
| Restricted Cash | - | - | 0.0 | 0.0 | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 6.6 | 4.8 | 11.2 | 0.6 | - |
| Receivables | |||||
| Accounts Receivable | 7.5 | 2.6 | 3.7 | 1.5 | - |
| Current Assets | |||||
| Inventory | 0.1 | 0.2 | 0.1 | 0.1 | - |
| Prepaid Expenses | 17.8 | 19.1 | 34.4 | 3.2 | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 1.6 | 1.3 | 1.3 | 0.6 | - |
| Accumulated Depreciation | 1.1 | 0.7 | 0.9 | 0.4 | - |
| Property,Plant & Equipment Net | 0.5 | ||||
| Current Liabilities | |||||
| Accounts Payable | 14.8 | 17.5 | 22.8 | 2.0 | - |
| Short Term Debt | 9.8 | 2.9 | 2.2 | 2.9 | - |
| Deferred Revenue Current | 0.7 | 0.9 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 15.6 | 0.1 | 1.5 | 0.7 | - |
| Operating Lease Liabilities Non-Current | 0.7 | 0.6 | 0.3 | 0.4 | - |
| Deferred Revenue Non-Current | 0.3 | ||||
| Common Equity | |||||
| Common Stock | 112.1 | 95.5 | 85.0 | 0.3 | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (246.2) | (223.8) | |||
| Supplementary Data | |||||
| Total Debt | 25.4 | 3.0 | 3.7 | 3.5 | - |
| Net debt | 18.9 | (1.8) | (7.5) | 2.9 | - |
| Working Capital | (26.0) | (30.0) | |||
| (in millions of USD) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | 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 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q2 FY 22 | Q1 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 6.6 | 5.1 | 5.0 | 3.1 | 4.8 | 5.8 | 6.0 | 7.8 | 11.2 | 9.4 | 8.1 | 18.7 | 0.6 | 1.2 | - | - | - | |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 6.6 | 5.1 | 5.0 | 3.1 | 4.8 | 5.8 | 6.0 | 7.8 | 11.2 | 9.4 | 8.1 | 18.7 | 0.6 | 1.2 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 7.5 | 3.7 | 2.6 | 2.6 | 2.6 | 2.9 | 3.2 | 2.7 | 3.7 | 7.1 | 8.7 | - | 1.5 | - | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | 0.1 | 0.2 | 0.2 | 0.1 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | - | 0.1 | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 1.6 | 1.7 | 1.4 | 1.3 | 1.3 | 1.5 | 1.4 | 1.2 | 1.3 | 1.3 | 1.1 | - | 1.3 | - | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 14.8 | 14.8 | 14.6 | 17.3 | 17.5 | 18.6 | 20.4 | 23.2 | 22.8 | 24.3 | 19.4 | - | 2.0 | - | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 15.6 | 4.8 | 4.8 | 0.2 | 0.1 | 0.1 | 1.3 | 1.4 | 1.5 | 0.6 | 0.2 | - | 0.7 | - | - | - | ||
| Common Equity | ||||||||||||||||||
| Common Stock | 112.1 | 107.5 | 99.2 | 96.9 | 95.5 | 90.9 | 85.0 | 85.0 | 85.0 | 85.0 | 85.0 | - | 0.3 | - | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 25.4 | 10.6 | 10.6 | 3.1 | 3.0 | 3.4 | 3.6 | 3.6 | 3.7 | 3.0 | 3.0 | - | 3.5 | - | - | - | ||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 32.3 | 27.0 | 49.8 | 5.4 | - |
| 0.6 |
| 0.5 |
| 0.2 |
| - |
| Long Term Investments | - | 0.3 | 1.5 | 4.9 | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 7.6 | 2.1 | 2.1 | 1.0 | 1.7 |
| Intangible Assets | 9.7 | 1.2 | 3.0 | 2.5 | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.1 | 0.8 | 0.5 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 0.1 | 0.1 | 0.1 | - |
| Total Non-Current Assets | 20.4 | 5.6 | 8.3 | - | - |
| Total Assets | 52.7 | 32.6 | 58.1 | 15.2 | - |
| 0.7 |
| 0.1 |
| - |
| Operating Lease Liabilities Current | 0.3 | 0.3 | 0.4 | 0.2 | - |
| Accrued Expenses | 10.2 | 8.6 | 5.9 | 3.6 | - |
| Other Current Liabilities | 8.1 | 2.1 | 3.2 | 2.5 | - |
| Total Current Liabilities | 58.3 | 56.9 | 65.7 | 16.7 | - |
| 0.3 |
| 0.7 |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | 0.3 | 0.3 | 0.3 | 0.3 | - |
| Other Non-Current Liabilities | 4.6 | 0.6 | 1.2 | 0.3 | - |
| Total Non-Current Liabilities | 20.9 | 1.3 | 3.0 | - | - |
| Total Liabilities | 79.2 | 58.3 | 68.6 | 18.0 | - |
| (151.0) |
| (51.4) |
| - |
| Accumulated Other Comprehensive Income | (1.3) | (0.5) | (0.6) | (0.1) | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | 3.1 | (0.6) | (0.4) | (0.2) | - |
| Total Stockholders Equity | (29.6) | (25.1) | (10.1) | (50.8) | (36.9) |
| Total Equity | (26.5) | (25.7) | (10.5) | (51.1) | (36.9) |
| (15.8) |
| (11.3) |
| - |
| Book Value | (29.6) | (25.1) | (10.1) | (50.8) | (36.9) |
| Tangible Book Value | (46.9) | (28.4) | (15.1) | (54.3) | (38.6) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 17.8 | 24.9 | 25.9 | 21.2 | 19.1 | 17.1 | 13.4 | 15.9 | 34.4 | 35.8 | 34.5 | 0.2 | 3.2 | 0.2 | 0.2 | 0.2 | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 32.3 | 34.2 | 34.1 | 27.1 | 27.0 | 26.0 | 23.0 | 26.7 | 49.8 | 52.9 | 51.4 | 0.2 | 5.4 | 0.4 | 0.7 | 1.2 | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 1.1 | 0.9 | 0.8 | 0.7 | 0.7 | 1.3 | 1.1 | 1.0 | 0.9 | 0.8 | 0.8 | - | 0.9 | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.5 | 0.8 | 0.6 | 0.6 | 0.6 | 0.2 | 0.3 | 0.2 | 0.5 | 0.5 | 0.3 | - | 0.5 | - | - | - | - | - |
| Long Term Investments | - | 0.3 | 0.3 | 0.3 | 0.3 | 1.5 | 1.5 | 1.5 | 1.5 | 4.9 | 4.9 | - | 4.9 | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 7.6 | 4.1 | 2.3 | 2.1 | 2.1 | 2.0 | 2.1 | 2.1 | 2.1 | 2.1 | 2.3 | - | 1.0 | - | - | - | - | - |
| Intangible Assets | 9.7 | 4.0 | 2.6 | 1.5 | 1.2 | 1.1 | 1.1 | 2.2 | 3.0 | 4.5 | 4.7 | - | 2.5 | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.4 | 1.2 | 1.3 | 1.0 | 1.1 | 0.9 | 0.9 | 1.0 | 0.8 | 0.9 | 0.9 | - | 0.5 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | 0.1 | 0.3 | 0.2 | - | 0.1 | - | - | - | - | - |
| Total Non-Current Assets | 20.4 | 10.7 | 7.4 | 5.9 | 5.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 52.7 | 44.9 | 41.5 | 33.0 | 32.6 | 32.0 | 29.1 | 34.1 | 58.1 | 66.6 | 65.7 | 213.1 | 15.2 | 205.8 | 205.1 | 205.4 | - | - |
| - |
| - |
| - |
| Short Term Debt | 9.8 | 5.8 | 5.8 | 2.9 | 2.9 | 3.3 | 2.2 | 2.2 | 2.2 | 2.4 | 2.8 | - | 2.9 | - | - | - | - | - |
| Deferred Revenue Current | 0.7 | 0.7 | 0.7 | 0.9 | 0.9 | 0.8 | 1.0 | 1.0 | 0.7 | 1.4 | 1.8 | - | 0.1 | - | - | - | - | - |
| Operating Lease Liabilities Current | 0.3 | 0.4 | 0.5 | 0.4 | 0.3 | 0.4 | 0.4 | 0.3 | 0.4 | 0.4 | 0.5 | - | 0.2 | - | - | - | - | - |
| Accrued Expenses | 10.2 | 10.8 | 14.7 | 11.4 | 8.6 | 10.0 | 5.7 | 7.4 | 5.9 | 5.2 | 10.5 | 4.6 | 3.6 | 0.2 | 0.1 | 0.2 | - | - |
| Other Current Liabilities | 8.1 | 5.4 | 3.2 | 2.3 | 2.1 | 1.7 | 2.4 | 3.5 | 3.2 | 8.7 | 5.9 | - | 2.5 | - | - | - | - | - |
| Total Current Liabilities | 58.3 | 63.2 | 61.3 | 60.6 | 56.9 | 61.4 | 61.0 | 64.4 | 65.7 | 66.2 | 62.0 | 7.1 | 16.7 | 0.5 | 0.4 | 0.5 | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 0.7 | 0.3 | 0.4 | 0.4 | 0.6 | 0.4 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | - | 0.4 | - | - | - | - | - |
| Deferred Revenue Non-Current | 0.3 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.4 | 0.4 | 0.7 | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | 0.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 4.6 | 0.6 | 0.6 | 0.5 | 0.6 | 0.6 | 0.7 | 0.9 | 1.2 | 0.9 | 1.0 | - | 0.3 | - | - | - | - | - |
| Total Non-Current Liabilities | 20.9 | 5.8 | 1.1 | 1.1 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 79.2 | 69.0 | 62.4 | 61.8 | 58.3 | 62.5 | 63.4 | 67.2 | 68.6 | 67.9 | 63.4 | 13.7 | 18.0 | 7.0 | 7.0 | 7.0 | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Retained Earnings | (246.2) | (239.0) | (229.9) | (227.8) | (223.8) | (223.7) | (221.2) | (199.4) | (151.0) | (117.0) | (86.5) | (13.4) | (51.4) | (6.6) | (6.3) | (5.8) | - | - |
| Accumulated Other Comprehensive Income | (1.3) | (1.2) | (1.1) | (0.9) | (0.5) | (0.8) | (1.1) | (0.9) | (0.6) | 0.0 | 0.2 | - | (0.1) | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | 3.1 | 2.5 | 6.1 | (0.7) | (0.6) | (0.6) | (0.5) | (0.5) | (0.4) | (0.3) | (0.3) | - | (0.2) | - | - | - | - | - |
| Total Stockholders Equity | (29.6) | (26.6) | (28.0) | (28.1) | (25.1) | (29.2) | (33.1) | (32.5) | (10.1) | (1.0) | 2.5 | (54.9) | (50.8) | (47.0) | (38.3) | (5.7) | 0.0 | 0.0 |
| Total Equity | (26.5) | (24.1) | (28.0) | (28.8) | (25.7) | (30.5) | (34.3) | (33.0) | (10.5) | (1.3) | 2.2 | (54.9) | (51.1) | (47.0) | (38.3) | (5.7) | 0.0 | 0.0 |
| - |
| - |
| Net debt | 18.9 | 5.5 | 5.6 | (0.1) | (1.8) | (2.4) | (2.4) | (4.2) | (7.5) | (6.4) | (5.1) | - | 2.9 | - | - | - | - | - |
| Working Capital | (26.0) | (29.0) | (27.2) | (33.5) | (30.0) | (35.4) | (38.0) | (37.6) | (15.8) | (13.2) | (10.6) | (6.9) | (11.3) | (0.1) | 0.3 | 0.7 | - | - |
| Book Value | (29.6) | (26.6) | (28.0) | (28.1) | (25.1) | (29.2) | (33.1) | (32.5) | (10.1) | (1.0) | 2.5 | (54.9) | (50.8) | (47.0) | (38.3) | (5.7) | 0.0 | 0.0 |
| Tangible Book Value | (46.9) | (34.7) | (33.0) | (31.6) | (28.4) | (32.4) | (36.3) | (36.8) | (15.1) | (7.6) | (4.5) | - | (54.3) | - | - | - | - | - |