| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 237.9 | 114.0 | 218.3 | 337.2 | 46.8 | 0.0 |
| Restricted Cash | - | - | 3,186.4 | - | - | - |
| Short Term Investments | - | - | 1.1 | 1.1 | - | - |
| Cash And Short Term Investments | 237.9 | 114.0 | 219.5 | 338.3 | 46.8 | 0.0 |
| Receivables | ||||||
| Accounts Receivable | 11.9 | 9.8 | 5.4 | 4.7 | 1.3 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 14.8 | 12.3 | 13.1 | 9.3 | 0.8 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 31.6 | 26.6 | 24.0 | 9.9 | 1.3 | - |
| Accumulated Depreciation | 15.4 | 9.6 | 4.3 | 1.0 | 0.1 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.6 | 0.8 | 1.6 | 0.8 | 1.2 | - |
| Common Equity | ||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 43.4 | - |
| Additional Paid In Capital | 839.5 | 419.7 | 396.1 | 367.6 | 4.4 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - |
| 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 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||
| Cash And Equivalents | 219.0 | 237.9 | 269.8 | 283.8 | 301.3 | - | 130.8 | 153.1 | 182.7 | - | 265.9 | 295.6 | 325.2 | 337.2 | 356.7 | |||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 264.5 | 136.1 | 238.0 | 352.4 | 49.0 | 0.0 |
| Property,Plant & Equipment Net |
| 16.2 |
| 17.1 |
| 19.7 |
| 8.8 |
| 1.3 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 10.7 | 10.7 | 10.7 | 0.7 | 0.7 | - |
| Intangible Assets | 24.0 | 29.3 | 23.3 | 3.2 | 3.3 | - |
| Operating Lease Right Of Use Assets | 1.9 | 1.8 | 2.5 | 1.4 | 1.5 | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 1.1 | 0.4 | 1.6 | 0.5 | 0.1 | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 336.8 | 195.3 | 295.7 | 367.0 | 55.8 | 0.2 |
| 16.1 |
| 12.8 |
| 7.0 |
| 1.0 |
| 0.0 |
| - |
| Operating Lease Liabilities Current | 1.3 | 1.0 | 1.0 | 0.6 | 0.3 | - |
| Accrued Expenses | 11.1 | 10.6 | - | - | 1.3 | 0.1 |
| Other Current Liabilities | - | - | - | - | 4.5 | - |
| Total Current Liabilities | 45.3 | 216.7 | 33.6 | 15.9 | 7.2 | 0.2 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 0.5 | 0.5 | - | 0.5 | 0.3 | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 62.0 | 258.4 | 44.1 | 27.3 | 8.6 | 0.2 |
| (565.4) |
| (483.6) |
| (145.2) |
| (28.8) |
| (17.4) |
| (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 274.8 | (63.1) | 251.6 | 339.6 | 30.4 | (0.3) |
| Total Equity | 274.8 | (63.1) | 251.6 | 339.6 | 30.4 | (0.3) |
| 219.3 |
| (80.6) |
| 204.4 |
| 336.4 |
| 41.8 |
| (0.2) |
| Book Value | 274.8 | (63.1) | 251.6 | 339.6 | 30.4 | (0.3) |
| Tangible Book Value | 240.2 | (103.1) | 217.7 | 335.8 | 26.4 | - |
| 0.2 |
| - |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | 1.2 | 1.1 | 1.1 | - | 1.1 | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 219.0 | 237.9 | 269.8 | 283.8 | 301.3 | - | 132.0 | 154.2 | 183.8 | - | 267.0 | 296.7 | 326.3 | 338.3 | 356.7 | 0.2 | - | - | 0.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 |
| Receivables | ||||||||||||||||||||||||
| Accounts Receivable | 12.5 | 11.9 | 12.6 | 12.8 | 10.4 | - | 11.3 | 10.1 | 6.0 | - | 0.0 | 6.9 | 5.5 | 4.7 | 7.9 | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 11.8 | 14.8 | 4.7 | 4.7 | 5.6 | - | 15.5 | 18.9 | 15.5 | - | 13.2 | 15.7 | 7.0 | 9.3 | 3.4 | 0.3 | 0.5 | - | ||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Current Assets | 243.3 | 264.5 | 287.1 | 301.3 | 317.3 | - | 158.8 | 183.2 | 205.3 | - | 286.4 | 319.2 | 338.8 | 352.4 | 368.0 | 0.6 | ||||||||
| Non-Current Assets | ||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 34.4 | 31.6 | 30.5 | 27.2 | 26.8 | - | 26.7 | 25.8 | 24.4 | - | 20.9 | 17.6 | 11.7 | 9.9 | 7.2 | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | 17.1 | 15.4 | 13.8 | 12.1 | 10.7 | - | 8.2 | 6.8 | 5.4 | - | 3.1 | 2.3 | 1.6 | 1.0 | 0.6 | - | - | |||||||
| Property,Plant & Equipment Net | 17.3 | 16.2 | 16.7 | 15.0 | 16.0 | - | 18.4 | 19.0 | 19.0 | - | 17.9 | 15.3 | 10.2 | 8.8 | 6.5 | - | - | |||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Goodwill | 10.7 | 10.7 | 10.7 | 10.7 | 10.7 | - | 10.7 | 10.7 | 10.7 | - | 12.6 | 12.5 | 0.7 | 0.7 | 0.7 | - | - | - | ||||||
| Intangible Assets | 23.1 | 24.0 | 25.2 | 26.5 | 27.9 | - | 26.7 | 27.2 | 23.4 | - | 10.8 | 10.8 | 3.2 | 3.2 | 2.9 | - | - | |||||||
| Operating Lease Right Of Use Assets | 1.5 | 1.9 | 2.2 | 2.3 | 1.5 | - | 2.0 | 2.5 | 2.8 | - | 1.8 | 1.0 | 1.2 | 1.4 | 1.5 | - | ||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Assets | 0.9 | 1.1 | 1.3 | 1.4 | 0.3 | - | 0.5 | 0.6 | 1.9 | - | - | - | - | - | - | - | - | |||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Assets | 311.2 | 336.8 | 367.2 | 379.9 | 391.1 | - | 217.2 | 243.2 | 263.0 | - | 331.4 | 360.0 | 354.6 | 367.0 | 379.6 | 300.9 | 300.5 | |||||||
| Current Liabilities | ||||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Revenue Current | 15.6 | 16.1 | 15.6 | 17.1 | 12.8 | 7.0 | 12.6 | 13.1 | 7.0 | 1.0 | 7.5 | 8.5 | 3.6 | 1.0 | 0.4 | - | - | |||||||
| Operating Lease Liabilities Current | 1.2 | 1.3 | 1.3 | 1.2 | 1.1 | - | 1.0 | 1.2 | 1.2 | - | 0.7 | 0.4 | 0.5 | 0.6 | 0.6 | - | ||||||||
| Accrued Expenses | 11.7 | 11.1 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.8 | 1.5 | - | ||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 4.2 | 7.5 | |||||||
| Total Current Liabilities | 51.7 | 45.3 | 47.5 | 39.1 | 32.0 | - | 40.3 | 40.2 | 30.4 | - | 44.3 | 38.8 | 21.7 | 15.9 | 13.7 | 4.2 | ||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.4 | 0.6 | 0.9 | 1.2 | 0.5 | - | 1.0 | 1.4 | 1.7 | - | 1.3 | 0.7 | 0.7 | 0.8 | 1.0 | - | ||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Other Non-Current Liabilities | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | 0.5 | 0.5 | 0.5 | - | - | |||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Total Liabilities | 61.3 | 62.0 | 64.9 | 65.7 | 51.5 | - | 51.0 | 50.5 | 52.3 | - | 56.3 | 58.3 | 41.3 | 27.3 | 40.5 | 19.1 | ||||||||
| Common Equity | ||||||||||||||||||||||||
| Common Stock | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | - | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Additional Paid In Capital | 844.8 | 839.5 | 834.2 | 829.9 | 825.1 | - | 412.2 | 407.2 | 398.4 | - | 390.3 | 387.9 | 370.0 | 367.6 | 366.2 | 0.2 | 0.2 | |||||||
| Retained Earnings | (595.7) | (565.4) | (532.7) | (516.4) | (486.2) | - | (246.8) | (215.3) | (188.5) | - | (115.9) | (86.9) | (57.5) | (28.8) | (27.8) | (18.3) | (37.1) | |||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Stockholders Equity | 249.9 | 274.8 | 302.2 | 314.2 | 339.6 | - | 166.1 | 192.7 | 210.7 | - | 275.1 | 301.7 | 313.3 | 339.6 | 339.1 | 21.8 | 26.5 | |||||||
| Total Equity | 249.9 | 274.8 | 302.2 | 314.2 | 339.6 | - | 166.1 | 192.7 | 210.7 | - | 275.1 | 301.7 | 313.3 | 339.6 | 339.1 | 21.8 | 26.5 | - | ||||||
| Supplementary Data | ||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Working Capital | 191.6 | 219.3 | 239.6 | 262.3 | 285.3 | - | 118.5 | 143.0 | 174.9 | - | 242.1 | 280.4 | 317.1 | 336.4 | 354.3 | (3.7) | (3.1) | - | ||||||
| Book Value | 249.9 | 274.8 | 302.2 | 314.2 | 339.6 | - | 166.1 | 192.7 | 210.7 | - | 275.1 | 301.7 | 313.3 | 339.6 | 339.1 | 21.8 | 26.5 | - | ||||||
| Tangible Book Value | 216.2 | 240.2 | 266.4 | 277.1 | 301.1 | - | 128.7 | 154.8 | 176.6 | - | 251.7 | 278.4 | 309.4 | 335.8 | 335.5 | - | - | |||||||
| 0.5 |
| 0.4 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| 0.5 |
| 0.5 |
| 0.6 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.2 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 300.7 |
| 300.9 |
| 301.0 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| 0.0 |
| 0.0 |
| 0.1 |
| - |
| - |
| - |
| 2.6 |
| 3.0 |
| - |
| - |
| - |
| - |
| 3.6 |
| - |
| 1.5 |
| 1.0 |
| 0.7 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 37.4 |
| - |
| 10.3 |
| 11.3 |
| 13.2 |
| 0.2 |
| - |
| - |
| - |
| - |
| 6.4 |
| 8.2 |
| 0.0 |
| - |
| - |
| - |
| (9.6) |
| (1.4) |
| (3.2) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (3.2) |
| (10.5) |
| (12.3) |
| (0.3) |
| 0.0 |
| 0.0 |
| (3.2) |
| (10.5) |
| (12.3) |
| (0.3) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| (1.0) |
| (0.6) |
| (0.2) |
| (0.2) |
| - |
| - |
| (3.2) |
| (10.5) |
| (12.3) |
| (0.3) |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |