| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Cash And Short Term Investments | ||||
| Cash And Equivalents | 33.2 | 23.4 | 14.7 | - |
| Restricted Cash | 26.3 | 24.1 | 12.9 | - |
| Short Term Investments | 16.7 | 9.4 | - | - |
| Cash And Short Term Investments | 49.9 | 32.8 | 14.7 | - |
| Receivables | ||||
| Accounts Receivable | 20.2 | 14.2 | 6.4 | - |
| Current Assets | ||||
| Inventory | - | - | - | - |
| Prepaid Expenses | - | 1.6 | 2.1 | - |
| Other Current Assets | 3.1 | 1.8 | - | - |
| Non-Current Assets | ||||
| Property, Plant & Equipment Gross | 4.2 | 3.1 | 2.1 | - |
| Accumulated Depreciation | 1.7 | 1.0 | 0.5 | - |
| Property,Plant & Equipment Net | 2.5 | 2.1 | 1.6 | |
| Current Liabilities | ||||
| Accounts Payable | 1.2 | 1.4 | 0.6 | - |
| Short Term Debt | - | - | - | - |
| Deferred Revenue Current | 26.3 | 24.1 | 12.9 | - |
| Non-Current Liabilities | ||||
| Long Term Debt | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | |
| Common Equity | ||||
| Common Stock | - | - | - | - |
| Additional Paid In Capital | 164.2 | 138.6 | 115.5 | - |
| Retained Earnings | (112.9) | (104.7) | (78.2) | |
| Supplementary Data | ||||
| Total Debt | - | - | - | - |
| Net debt | - | - | - | - |
| Working Capital | 30.5 | 18.5 | 23.3 | - |
| (in millions of USD) | 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 | Q4 FY 22 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||
| Cash And Equivalents | 33.2 | 36.4 | 49.6 | 24.7 | 23.4 | 22.6 | - | 20.1 | 14.7 | 19.0 | - |
| Restricted Cash | 26.3 | 35.9 | 46.3 | 30.3 | 24.1 | 27.5 | - | 24.4 | 12.9 | 16.3 | - |
| Short Term Investments | 16.7 | 2.2 | 0.1 | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 49.9 | 38.7 | 49.7 | 24.7 | 23.4 | 22.6 | - | 20.1 | 14.7 | 19.0 | - |
| Receivables | |||||||||||
| Accounts Receivable | 20.2 | 27.9 | 26.8 | 16.8 | 14.2 | 17.3 | - | - | 6.4 | - | - |
| Current Assets | |||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | 1.6 | ||||||||
| Non-Current Assets | |||||||||||
| Property, Plant & Equipment Gross | 4.2 | 4.0 | 3.6 | 3.4 | 3.1 | 3.0 | - | - | 2.1 | - | - |
| Accumulated Depreciation | 1.7 | ||||||||||
| Current Liabilities | |||||||||||
| Accounts Payable | 1.2 | 1.1 | 1.3 | 0.9 | 1.4 | 1.1 | - | - | 0.6 | - | - |
| Short Term Debt | - | - | - | ||||||||
| Non-Current Liabilities | |||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | |||||||||
| Common Equity | |||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | 164.2 | 161.9 | 158.8 | ||||||||
| Supplementary Data | |||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | ||||||||
| Assets Held For Sale | - | - | - | - |
| Total Current Assets | 105.8 | 72.9 | 50.5 | - |
| - |
| Long Term Investments | 2.3 | - | - | - |
| Equity Method Investments | - | - | - | - |
| Goodwill | 9.0 | 9.0 | 9.0 | 10.3 |
| Intangible Assets | 4.2 | 2.6 | 3.4 | - |
| Operating Lease Right Of Use Assets | 0.0 | 0.0 | - | - |
| Deferred Tax Assets | - | - | - | - |
| Other Non-Current Assets | - | - | - | - |
| Total Non-Current Assets | 21.1 | 13.7 | 14.0 | - |
| Total Assets | 126.9 | 86.6 | 64.5 | - |
| Operating Lease Liabilities Current | - | - | - | - |
| Accrued Expenses | 38.2 | 25.9 | 13.4 | - |
| Other Current Liabilities | 9.6 | 3.1 | - | - |
| Total Current Liabilities | 75.3 | 54.5 | 27.2 | - |
| - |
| Deferred Tax Liabilities | 0.0 | - | - | - |
| Pension Obligations | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - |
| Total Non-Current Liabilities | 0.0 | - | 0.3 | - |
| Total Liabilities | 75.3 | 54.5 | 27.5 | - |
| - |
| Accumulated Other Comprehensive Income | 0.3 | 0.7 | (0.2) | - |
| Treasury Stock | - | 2.5 | 0.3 | - |
| Minority Interest | (0.1) | (0.0) | 0.2 | - |
| Total Stockholders Equity | 51.7 | 32.1 | 36.9 | 28.7 |
| Total Equity | 51.6 | 32.1 | 37.1 | 28.7 |
| Book Value | 51.7 | 32.1 | 36.9 | 28.7 |
| Tangible Book Value | 38.5 | 20.6 | 24.4 | 18.4 |
| 1.5 |
| 1.6 |
| 2.4 |
| - |
| - |
| 2.1 |
| - |
| - |
| Other Current Assets | 3.1 | 2.9 | - | - | 1.8 | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 105.8 | 124.7 | 129.6 | 83.9 | 72.9 | 88.5 | - | - | 50.5 | - | - |
| 1.5 |
| 1.3 |
| 1.1 |
| 1.0 |
| 0.8 |
| - |
| - |
| 0.5 |
| - |
| - |
| Property,Plant & Equipment Net | 2.5 | 2.5 | 2.3 | 2.2 | 2.1 | 2.2 | - | - | 1.6 | - | - |
| Long Term Investments | 2.3 | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | 9.0 | - | - | 9.0 | - | 10.3 |
| Intangible Assets | 4.2 | 4.5 | 2.1 | 2.4 | 2.6 | 2.8 | - | - | 3.4 | - | - |
| Operating Lease Right Of Use Assets | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | 21.1 | 20.5 | 19.8 | 16.6 | 13.7 | 14.0 | - | - | 14.0 | - | - |
| Total Assets | 126.9 | 145.2 | 149.4 | 100.5 | 86.6 | 102.5 | - | - | 64.5 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Current | 26.3 | 35.9 | 46.3 | 30.3 | 24.1 | 27.5 | - | - | 12.9 | - | - |
| Operating Lease Liabilities Current | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 38.2 | 47.7 | 48.1 | 33.6 | 25.9 | 31.0 | - | - | 13.4 | - | - |
| Other Current Liabilities | 9.6 | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 75.3 | 91.6 | 100.5 | 67.9 | 54.5 | 72.5 | - | - | 27.2 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | 0.0 | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0.0 | - | - | - | - | - | - | - | 0.3 | - | - |
| Total Liabilities | 75.3 | 91.6 | 100.5 | 67.9 | 54.5 | 72.5 | - | - | 27.5 | - | - |
| 142.5 |
| 138.6 |
| 128.9 |
| - |
| - |
| 115.5 |
| - |
| - |
| Retained Earnings | (112.9) | (108.6) | (108.2) | (109.7) | (104.7) | (98.1) | - | - | (78.2) | - | - |
| Accumulated Other Comprehensive Income | 0.3 | 0.4 | 0.6 | 0.6 | 0.7 | 0.2 | - | - | (0.2) | - | - |
| Treasury Stock | - | - | 2.0 | 0.6 | 2.5 | 1.2 | - | - | 0.3 | - | - |
| Minority Interest | (0.1) | (0.0) | (0.2) | (0.2) | (0.0) | 0.2 | - | - | 0.2 | - | - |
| Total Stockholders Equity | 51.7 | 53.6 | 49.2 | 32.8 | 32.1 | 29.8 | 30.8 | 25.6 | 36.9 | 31.2 | 28.7 |
| Total Equity | 51.6 | 53.6 | 49.0 | 32.5 | 32.1 | 30.0 | 30.8 | 25.6 | 37.1 | 31.2 | 28.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | 30.5 | 33.1 | 29.1 | 16.0 | 18.5 | 16.0 | - | - | 23.3 | - | - |
| Book Value | 51.7 | 53.6 | 49.2 | 32.8 | 32.1 | 29.8 | 30.8 | 25.6 | 36.9 | 31.2 | 28.7 |
| Tangible Book Value | 38.5 | 40.1 | 38.1 | 21.4 | 20.6 | 18.0 | - | - | 24.4 | - | 18.4 |