| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 1.5 | 1.2 | 0.3 | 3.5 | 2.2 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.5 | 1.2 | 0.3 | 3.5 | 2.2 | - |
| Receivables | ||||||
| Accounts Receivable | 2.0 | 2.2 | 2.2 | 2.9 | 3.0 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 0.5 | 0.3 | 0.9 | 1.5 | 0.9 | 0.0 |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 0.9 | 1.1 | 1.0 | 0.8 | 0.7 | - |
| Accumulated Depreciation | 0.9 | 0.9 | 0.7 | 0.5 | 0.2 | - |
| Current Liabilities | ||||||
| Accounts Payable | 1.7 | 0.9 | 2.9 | 1.1 | 0.2 | - |
| Short Term Debt | - | - | 4.4 | 5.5 | 0.0 | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 9.2 | 8.4 | 0.0 | 2.8 | - | - |
| Operating Lease Liabilities Non-Current | 0.2 | 2.6 | 0.2 | 0.3 | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | 27.9 | 22.7 | 17.7 | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 9.2 | 8.4 | 4.4 | 8.3 | 0.0 | - |
| Net debt | 7.7 | 7.2 | 4.0 | 4.7 | (2.2) | - |
| 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 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||
| Cash And Equivalents | 1.3 | - | 1.5 | 1.4 | 1.1 | - | 0.8 | 0.7 | 1.7 | 0.3 | 0.3 | 0.7 | 2.6 | 3.5 | - | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 4.2 | 3.9 | 4.4 | 8.3 | 6.6 | 0.2 |
| Property,Plant & Equipment Net |
| 0.1 |
| 0.2 |
| 0.3 |
| 0.4 |
| 0.5 |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 0.0 | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 0.4 | 2.8 | 0.3 | 0.8 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 4.6 | 6.8 | 5.1 | 9.7 | 7.0 | 0.6 |
| - |
| - |
| 0.0 |
| 0.3 |
| 0.5 |
| 0.6 |
| Operating Lease Liabilities Current | 0.2 | 0.4 | 0.1 | 0.5 | - | - |
| Accrued Expenses | - | - | 0.4 | 1.1 | 0.8 | - |
| Other Current Liabilities | 2.0 | - | 0.4 | 0.3 | 1.0 | - |
| Total Current Liabilities | 7.7 | 5.7 | 13.6 | 9.8 | 2.6 | 0.6 |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 17.1 | 16.6 | 13.8 | 13.3 | 2.6 | 0.6 |
| (41.7) |
| (38.4) |
| (36.6) |
| (26.3) |
| (13.2) |
| (0.0) |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | (12.5) | (9.8) | (8.7) | (3.6) | 4.5 | 9.5 |
| Total Equity | (12.5) | (9.8) | (8.7) | (3.6) | 4.5 | 9.5 |
| (3.5) |
| (1.8) |
| (9.1) |
| (1.5) |
| 4.0 |
| (0.4) |
| Book Value | (12.5) | (9.8) | (8.7) | (3.6) | 4.5 | 9.5 |
| Tangible Book Value | (12.5) | - | - | - | - | - |
| 2.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 1.3 | - | 1.5 | 1.4 | 1.1 | - | 0.8 | 0.7 | 1.7 | 0.3 | 0.3 | 0.7 | 2.6 | 3.5 | - | 2.2 | - | - | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||
| Accounts Receivable | 1.7 | 2.0 | 2.1 | 2.1 | 2.2 | 2.2 | 2.8 | 3.2 | 3.2 | 2.9 | 3.9 | 4.0 | 3.2 | 2.9 | - | 3.0 | - | - | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.7 | 0.5 | 0.9 | 0.5 | 0.6 | 0.3 | 0.5 | 0.5 | 0.6 | 0.9 | 1.2 | 1.6 | 1.0 | 1.5 | 0.2 | 0.9 | 0.3 | 0.4 | |||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Assets | 3.9 | 4.2 | 4.7 | 4.1 | 4.0 | 3.9 | 4.4 | 4.7 | 5.7 | 4.4 | 5.7 | 6.6 | 7.1 | 8.3 | 0.7 | 6.6 | |||||||
| Non-Current Assets | |||||||||||||||||||||||
| Property, Plant & Equipment Gross | 0.9 | 0.9 | 0.9 | 0.9 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 1.0 | 1.1 | 0.9 | 0.8 | 0.8 | - | 0.7 | - | - | - | - | - | - | - |
| Accumulated Depreciation | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.8 | 0.8 | 0.7 | 0.7 | 0.6 | 0.5 | 0.5 | - | 0.2 | - | ||||||
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.0 | 0.0 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | 0.3 | 0.4 | 0.3 | 0.3 | 0.4 | - | 0.5 | - | ||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Goodwill | 0.0 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Operating Lease Right Of Use Assets | 0.3 | 0.4 | 0.4 | 0.5 | 2.7 | 2.8 | 2.8 | 2.9 | 3.0 | 0.3 | 0.5 | 0.6 | 0.6 | 0.8 | - | - | |||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Assets | 4.3 | 4.6 | 5.2 | 4.6 | 6.9 | 6.8 | 7.5 | 7.9 | 9.1 | 5.1 | 6.9 | 7.8 | 8.3 | 9.7 | 200.7 | 7.0 | 201.1 | ||||||
| Current Liabilities | |||||||||||||||||||||||
| Accounts Payable | 1.5 | 1.7 | 1.3 | 0.8 | 1.1 | 0.9 | 1.4 | 1.6 | - | 2.9 | 2.6 | 2.5 | 1.8 | 1.1 | - | 0.4 | - | - | - | - | - | - | - |
| Short Term Debt | 9.8 | - | - | - | - | - | 7.7 | 7.4 | 0.0 | 4.4 | 4.6 | 1.8 | 5.7 | 5.5 | - | 0.0 | - | - | |||||
| Deferred Revenue Current | - | - | - | - | - | - | - | 1.8 | 0.0 | 1.8 | 0.0 | 0.2 | 0.3 | 0.3 | - | 0.5 | - | ||||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.2 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.1 | 0.4 | 0.4 | 0.4 | 0.5 | - | - | |||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | 0.3 | 0.4 | 0.8 | 0.2 | 0.6 | 1.1 | - | 0.8 | - | - | |||||
| Other Current Liabilities | 2.0 | - | 1.9 | 1.9 | - | - | - | - | 0.4 | 0.4 | 0.3 | 0.1 | 0.2 | 0.3 | - | 0.1 | - | ||||||
| Total Current Liabilities | 17.1 | 7.7 | 6.7 | 7.0 | 6.1 | 5.7 | 13.7 | - | 7.1 | 13.6 | 12.5 | 8.0 | 11.8 | 9.8 | 2.4 | 2.6 | |||||||
| Non-Current Liabilities | |||||||||||||||||||||||
| Long Term Debt | 9.8 | 9.2 | 9.2 | 8.7 | 8.7 | 8.4 | 7.7 | 13.6 | 7.2 | 13.6 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.1 | 0.2 | 0.2 | 0.2 | 2.5 | 2.6 | 2.6 | 2.7 | 2.8 | 0.2 | 0.2 | 0.3 | 0.2 | 0.3 | - | - | |||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Total Liabilities | 17.2 | 17.1 | 16.1 | 16.0 | 17.2 | 16.6 | 16.3 | 16.4 | 17.1 | 13.8 | 12.7 | 11.5 | 13.9 | 13.3 | 14.6 | 2.6 | |||||||
| Common Equity | |||||||||||||||||||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | - | 28.5 | 28.3 | 28.1 | 27.9 | 27.5 | 27.0 | 23.0 | 22.7 | 0.0 | 17.7 | 0.0 | ||||||
| Retained Earnings | (42.2) | (41.7) | (40.1) | (40.3) | (39.2) | (38.4) | (37.3) | (36.8) | (36.1) | (36.6) | (33.4) | (30.6) | (28.6) | (26.3) | (13.9) | (13.2) | (16.0) | ||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Stockholders Equity | (12.9) | (12.5) | (11.0) | (11.3) | (10.4) | (9.8) | (8.8) | (8.5) | (8.0) | (8.7) | (5.9) | (3.6) | (5.6) | (3.6) | 1.8 | 4.5 | 6.8 | ||||||
| Total Equity | (12.9) | (12.5) | (11.0) | (11.3) | (10.4) | (9.8) | (8.8) | (8.5) | (8.0) | (8.7) | (5.9) | (3.6) | (5.6) | (3.6) | 1.8 | 4.5 | 6.8 | 7.2 | |||||
| Supplementary Data | |||||||||||||||||||||||
| Total Debt | 19.5 | 9.2 | 9.2 | 8.7 | 8.7 | 8.4 | 15.5 | 21.0 | 7.2 | 17.9 | 4.6 | 1.8 | 5.7 | 5.5 | - | 0.0 | - | - | - | - | - | - | - |
| Net debt | 18.2 | - | 7.7 | 7.3 | 7.6 | - | 14.6 | 20.3 | 5.5 | 17.6 | 4.3 | 1.0 | 3.1 | 1.9 | - | (2.2) | - | - | - | ||||
| Working Capital | (13.2) | (3.5) | (2.0) | (2.8) | (2.0) | (1.8) | (9.3) | - | (1.4) | (9.1) | (6.8) | (1.3) | (4.7) | (1.5) | (1.7) | 4.0 | 0.7 | 1.0 | |||||
| Book Value | (12.9) | (12.5) | (11.0) | (11.3) | (10.4) | (9.8) | (8.8) | (8.5) | (8.0) | (8.7) | (5.9) | (3.6) | (5.6) | (3.6) | 1.8 | 4.5 | 6.8 | 7.2 | |||||
| Tangible Book Value | (12.9) | (12.5) | (11.0) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 1.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 201.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 17.1 |
| 25.6 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| (24.4) |
| (28.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.2 |
| (28.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (28.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (28.1) |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |