| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 6.8 | 2.3 | 4.9 | 8.4 | 5.5 | - |
| Restricted Cash | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 6.8 | 2.3 | 4.9 | 8.4 | 5.5 | - |
| Receivables | ||||||
| Accounts Receivable | 1.0 | 1.0 | - | 1.4 | 0.5 | - |
| Current Assets | ||||||
| Inventory | - | - | - | - | - | - |
| Prepaid Expenses | 0.9 | 0.7 | 0.5 | 0.2 | 0.0 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | - | 0.4 | 0.4 | 0.2 | 0.0 | - |
| Accumulated Depreciation | - | 0.4 | 0.3 | 0.1 | 0.0 | - |
| Current Liabilities | ||||||
| Accounts Payable | - | - | - | 2.9 | 0.0 | - |
| Short Term Debt | - | - | - | - | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | - | - | 55.6 | 18.9 | - | - |
| Operating Lease Liabilities Non-Current | 0.5 | 0.7 | 0.9 | 1.0 | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | 131.2 | 108.5 | 105.9 | 44.8 | - | - |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | - | - | 55.6 | 18.9 | - | - |
| Net debt | - | - | 50.8 | 10.5 | - | - |
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||
| Cash And Equivalents | 5.9 | 6.8 | 0.9 | 0.2 | 0.9 | 2.3 | 5.9 | 6.1 | 5.6 | 4.9 | 8.9 | 8.2 | 8.6 | 8.4 | 7.3 | |||||||
| 3.0 |
| 3.0 |
| 0.1 |
| 0.2 |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 12.2 | 11.7 | 7.8 | 10.2 | 6.1 | - |
| Property,Plant & Equipment Net |
| - |
| 0.0 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| Long Term Investments | 1.5 | 0.4 | 0.4 | 1.4 | 1.4 | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | - | - | 6.1 | 19.3 | - | - |
| Intangible Assets | - | 8.8 | 5.7 | 10.6 | - | - |
| Operating Lease Right Of Use Assets | 0.5 | 0.7 | 0.9 | 1.0 | - | - |
| Deferred Tax Assets | - | - | 43.8 | 51.6 | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 17.2 | 13.2 | 67.9 | 99.5 | 7.5 | - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.1 | 0.0 | - | - |
| Accrued Expenses | 1.3 | 1.3 | 1.0 | 1.5 | 0.1 | - |
| Other Current Liabilities | 0.5 | 0.1 | 0.0 | 0.0 | - | - |
| Total Current Liabilities | 6.5 | 12.7 | 7.9 | 49.6 | 0.2 | - |
| Deferred Revenue Non-Current |
| - |
| - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 9.0 | 25.5 | 33.5 | 94.3 | 0.2 | - |
| (122.9) |
| (120.8) |
| (71.6) |
| (39.7) |
| (6.8) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | 8.2 | (12.3) | 34.4 | 5.1 | 7.3 | 4.4 |
| Total Equity | 8.2 | 2.5 | 34.4 | 5.1 | 7.3 | 4.4 |
| 5.7 |
| (1.0) |
| (0.1) |
| (39.3) |
| 5.9 |
| - |
| Book Value | 8.2 | (12.3) | 34.4 | 5.1 | 7.3 | 4.4 |
| Tangible Book Value | - | (21.1) | 22.6 | (24.8) | - | - |
| 0.2 |
| 0.0 |
| 5.5 |
| 0.3 |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 7.3 | 6.8 | 0.9 | 0.2 | 0.9 | 2.3 | 5.9 | 6.1 | 5.6 | 4.9 | 8.9 | 8.2 | 8.6 | 8.4 | 7.3 | 0.2 | 0.0 | 5.5 | 0.3 | - | - | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | 0.8 | 1.0 | - | - | - | - | - | - | - | - | 1.3 | 1.4 | 1.2 | 1.4 | 0.8 | - | - | 0.5 | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.8 | 0.9 | 0.4 | 0.4 | 0.5 | 0.7 | 0.5 | 0.4 | 0.5 | 0.5 | 0.2 | 0.2 | 0.1 | 0.2 | 0.9 | 0.0 | 0.0 | 0.0 | ||||
| Other Current Assets | 3.0 | 3.0 | 3.2 | 3.3 | 3.0 | 3.0 | - | - | - | 0.1 | - | - | - | 0.2 | - | - | - | |||||
| Assets Held For Sale | - | - | - | 0.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 12.4 | 12.2 | 11.1 | 5.0 | 5.2 | 11.7 | 12.2 | 7.8 | 7.4 | 7.8 | 10.6 | 9.9 | 10.2 | 10.2 | 13.2 | 0.4 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.2 | 0.0 | - | - | 0.0 | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.2 | 0.2 | 0.1 | 0.0 | - | - | |||||
| Property,Plant & Equipment Net | - | - | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | 0.2 | 0.2 | 0.0 | 0.0 | - | - | |||||
| Long Term Investments | - | 1.5 | 1.5 | - | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 1.3 | 1.4 | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | - | - | - | - | - | - | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 6.1 | 19.3 | 19.3 | - | - | - | - | - | |||
| Intangible Assets | - | - | - | - | - | - | 3.2 | 3.4 | 3.6 | 5.7 | 3.7 | 3.7 | 10.3 | 10.6 | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.7 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | - | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | 43.8 | 43.8 | 44.3 | 43.8 | 43.2 | 43.3 | 42.6 | 51.6 | 43.4 | - | - | |||||
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 15.7 | 17.2 | 13.7 | 6.0 | 6.7 | 13.2 | 66.9 | 67.3 | 67.7 | 67.9 | 72.4 | 72.1 | 89.1 | 99.3 | 98.9 | 119.0 | 117.7 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | 0.9 | 1.2 | 2.3 | 2.9 | 2.3 | - | - | 0.0 | - | - | - | - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | - | |||||
| Operating Lease Liabilities Current | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | - | - | ||||||
| Accrued Expenses | 1.1 | 1.3 | 0.9 | 0.8 | 0.8 | 1.3 | 0.8 | 0.9 | 0.6 | 1.0 | 1.3 | 1.2 | 1.2 | 6.4 | 5.6 | - | 0.9 | 0.1 | ||||
| Other Current Liabilities | 0.4 | 0.5 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.0 | - | - | - | |||||
| Total Current Liabilities | 6.9 | 6.5 | 5.3 | 12.3 | 11.9 | 12.7 | 14.7 | 7.5 | 7.1 | 7.9 | 20.0 | 19.3 | 19.2 | 49.6 | 41.5 | 2.2 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | 54.8 | 55.0 | 58.2 | 55.6 | 14.5 | 14.5 | 14.5 | - | 17.7 | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.5 | 0.5 | 0.6 | 0.6 | 0.7 | 0.7 | 0.8 | 0.8 | 0.8 | 0.9 | 0.9 | 0.9 | 1.0 | 1.0 | - | - | ||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 9.0 | 9.0 | 6.7 | 23.8 | 23.6 | 25.5 | 27.5 | 28.9 | 30.7 | 33.5 | 45.4 | 44.7 | 45.1 | 94.2 | 68.2 | 9.6 | ||||||
| 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 | 131.4 | 131.2 | 129.3 | 104.7 | 104.6 | 108.5 | 108.4 | 107.9 | 107.3 | 105.9 | 98.7 | 97.9 | 90.7 | 44.8 | 30.5 | 38.0 | - | |||||
| Retained Earnings | (124.7) | (122.9) | (122.3) | (122.5) | (121.6) | (120.8) | (69.1) | (69.4) | (70.4) | (71.6) | (71.7) | (70.6) | (46.7) | (39.7) | 0.2 | (7.8) | (6.0) | |||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | 6.7 | 8.2 | 7.0 | (17.9) | (16.9) | (12.3) | 39.4 | 38.5 | 37.0 | 34.4 | 27.0 | 27.3 | 44.0 | 5.1 | 30.7 | 8.3 | 7.9 | |||||
| Total Equity | 6.7 | 8.2 | 7.0 | (17.9) | (16.9) | (12.3) | 39.4 | 38.5 | 37.0 | 34.4 | 27.0 | 27.3 | 44.0 | 5.1 | 30.7 | 8.3 | 7.9 | 7.3 | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | 54.8 | 55.0 | 58.2 | 55.6 | 14.5 | 14.5 | 14.5 | - | 17.7 | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | 49.0 | 48.8 | 52.5 | 50.8 | 5.6 | 6.3 | 5.9 | - | 10.5 | - | - | - | - | |||
| Working Capital | 5.5 | 5.7 | 5.8 | (7.4) | (6.7) | (1.0) | (2.5) | 0.3 | 0.3 | (0.1) | (9.4) | (9.4) | (9.0) | (39.3) | (28.2) | (1.8) | (0.8) | 5.9 | ||||
| Book Value | 6.7 | 8.2 | 7.0 | (17.9) | (16.9) | (12.3) | 39.4 | 38.5 | 37.0 | 34.4 | 27.0 | 27.3 | 44.0 | 5.1 | 30.7 | 8.3 | 7.9 | 7.3 | ||||
| Tangible Book Value | - | - | - | - | - | - | 30.0 | 29.0 | 27.3 | 22.6 | 17.3 | 17.6 | 14.5 | (24.8) | - | - | - | |||||
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.3 |
| 6.1 |
| 0.7 |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.5 |
| 118.0 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.1 |
| 0.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.4 |
| 0.2 |
| 6.9 |
| - |
| 0.1 |
| - |
| - |
| - |
| - |
| 0.0 |
| - |
| (6.8) |
| (6.2) |
| (8.3) |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.3 |
| 6.5 |
| (8.3) |
| 4.8 |
| 4.4 |
| 6.5 |
| (8.3) |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| 0.5 |
| - |
| - |
| - |
| 6.5 |
| (8.3) |
| 4.8 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |