| (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 | Q4 FY 21 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||
| Cash And Equivalents | 4.3 | 8.0 | 5.7 | 1.9 | 0.6 | 0.8 | 0.9 | 1.4 | 4.9 | 2.5 | 3.3 | 2.9 | 8.0 | 3.8 | 9.9 |
| Restricted Cash | 4.6 | 8.2 | 6.0 | 2.2 | 0.9 | 1.1 | 1.2 | 1.7 | 5.3 | 2.9 | 0.5 | 0.8 | 0.2 | - | 3.2 |
| Short Term Investments | - | - | - | - | 6.2 | 6.3 | 7.7 | 7.7 | 7.0 | 0.0 | - | - | - | - | - |
| Cash And Short Term Investments | 4.3 | 8.0 | 5.7 | 1.9 | 6.8 | 7.1 | 8.6 | 9.0 | 11.9 | 2.5 | 3.3 | 2.9 | 8.0 | 3.8 | 9.9 |
| Receivables | |||||||||||||||
| Accounts Receivable | 12.3 | 12.9 | 13.4 | 3.5 | 4.3 | 4.2 | 4.6 | 4.4 | 4.0 | 4.2 | - | - | - | - | - |
| Current Assets | |||||||||||||||
| Inventory | 1.7 | 2.1 | 1.6 | 1.6 | 2.3 | 1.3 | 1.5 | 1.6 | 1.2 | 1.3 | - | - | - | - | - |
| Prepaid Expenses | |||||||||||||||
| Non-Current Assets | |||||||||||||||
| Property, Plant & Equipment Gross | 5.7 | 5.7 | 5.7 | 6.1 | 6.1 | 6.1 | 6.1 | 6.3 | 6.3 | 6.4 | - | - | - | - | |
| Current Liabilities | |||||||||||||||
| Accounts Payable | 61.0 | 59.6 | 26.1 | 3.9 | 3.9 | 2.7 | 2.7 | 2.1 | 2.0 | 3.4 | - | - | - | - | - |
| Non-Current Liabilities | |||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | |||||||||||||||
| Common Stock | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - | - |
| Supplementary Data | |||||||||||||||
| Total Debt | 18.1 | - | 16.5 | 20.9 | 21.0 | - | 19.9 | 17.9 | 8.0 | - | - | - | - | - | - |
| Net debt | |||||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 8.0 | 0.8 | 2.5 | 3.8 | 9.9 |
| Restricted Cash | 8.2 | 1.1 | 2.9 | 4.2 | 3.2 |
| Short Term Investments | - | 6.3 | 0.0 | - | - |
| Cash And Short Term Investments | 8.0 | 7.1 | 2.5 | 3.8 | 9.9 |
| Receivables | |||||
| Accounts Receivable | 12.9 | 4.2 | 4.2 | 5.9 | - |
| Current Assets | |||||
| Inventory | 2.1 | 1.3 | 1.3 | 3.4 | - |
| Prepaid Expenses | 0.9 | 0.6 | 1.3 | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 5.7 | 6.1 | 6.4 | 6.5 | - |
| Accumulated Depreciation | 5.5 | 5.8 | 6.1 | 6.0 | - |
| Property,Plant & Equipment Net | 0.1 | ||||
| Current Liabilities | |||||
| Accounts Payable | 59.6 | 2.7 | 3.4 | 2.2 | - |
| Short Term Debt | 20.2 | 18.0 | 20.7 | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 0.0 | 1.7 | 4.1 | 5.5 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 101.0 | 91.9 | 55.8 | 55.8 | - |
| Retained Earnings | (109.9) | ||||
| Supplementary Data | |||||
| Total Debt | 20.2 | 18.0 | 20.7 | - | - |
| Net debt | 12.2 | 10.9 | 18.2 | - | - |
| Working Capital | (20.4) | (13.8) | |||
| 0.6 |
| 0.9 |
| 0.7 |
| 1.1 |
| 0.9 |
| 0.6 |
| 0.8 |
| 1.1 |
| - |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 80.5 | 75.3 | 42.1 | 21.5 | 21.6 | 20.9 | 24.2 | 24.7 | 27.3 | 19.9 | - | - | - | - | - |
| - |
| Accumulated Depreciation | 5.5 | 5.5 | 5.5 | 5.9 | 5.9 | 5.8 | 5.8 | 6.0 | 6.0 | 6.1 | - | - | - | - | - |
| Property,Plant & Equipment Net | 0.1 | 0.1 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.3 | - | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | 0.5 | 5.7 | 6.2 | - | 6.3 | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 7.4 | 7.4 | 7.6 | - | - | - | 7.8 | 8.4 |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 11.8 | 1.6 | 2.0 | 2.4 | 2.8 | 3.2 | 3.5 | 3.9 | 4.3 | 5.4 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | 0.1 | - | 0.2 | 0.2 | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.9 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 106.2 | 91.3 | 58.7 | 38.2 | 38.6 | 38.6 | 43.0 | 51.1 | 54.7 | 48.7 | - | - | - | - | - |
| Short Term Debt | 18.1 | - | 16.5 | 20.9 | 21.0 | - | 19.9 | 17.9 | 8.0 | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.0 | 1.7 | 1.7 | 1.6 | 1.6 | 1.6 | 1.5 | 1.5 | 1.5 | 1.5 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 98.0 | 95.7 | 57.5 | 39.8 | 39.0 | 34.7 | 37.7 | 34.9 | 36.4 | 43.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current |
| 10.9 |
| 0.0 |
| 0.4 |
| 0.9 |
| 1.3 |
| 1.7 |
| 2.1 |
| 2.5 |
| 2.9 |
| 4.1 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 2.2 | 2.0 | 1.7 | 2.0 | 2.1 | 2.4 | 2.5 | 2.6 | 2.8 | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 117.6 | 103.5 | 70.4 | 53.4 | 54.5 | 53.7 | 54.0 | 53.9 | 55.3 | 64.5 | - | - | - | - | - |
| Additional Paid In Capital |
| 102.1 |
| 101.0 |
| 100.6 |
| 95.0 |
| 92.4 |
| 91.9 |
| 91.9 |
| 90.6 |
| 90.6 |
| 55.8 |
| - |
| - |
| - |
| - |
| - |
| Retained Earnings | (110.2) | (109.9) | (109.0) | (106.8) | (104.9) | (103.6) | (99.7) | (90.1) | (87.9) | (68.6) | - | - | - | - | - |
| Accumulated Other Comprehensive Income | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.4) | (1.6) | (1.5) | (1.3) | - | - | - | - | - |
| Treasury Stock | 2.0 | 2.0 | - | - | - | - | - | 1.8 | - | 1.8 | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (11.4) | (12.2) | (11.8) | (15.1) | (15.9) | (15.1) | (10.9) | (2.8) | (0.6) | (15.9) | (16.3) | (17.7) | (15.2) | (16.2) | (8.4) |
| Total Equity | (11.4) | (12.2) | (11.8) | (15.1) | (15.9) | (15.1) | (10.9) | (2.8) | (0.6) | (15.9) | (16.3) | (17.7) | (15.2) | (16.2) | (8.4) |
| 13.8 |
| - |
| 10.8 |
| 19.0 |
| 14.2 |
| - |
| 11.3 |
| 8.9 |
| (3.9) |
| - |
| - |
| - |
| - |
| - |
| - |
| Working Capital | (17.6) | (20.4) | (15.4) | (18.3) | (17.5) | (13.8) | (13.6) | (10.2) | (9.1) | (23.5) | - | - | - | - | - |
| Book Value | (11.4) | (12.2) | (11.8) | (15.1) | (15.9) | (15.1) | (10.9) | (2.8) | (0.6) | (15.9) | (16.3) | (17.7) | (15.2) | (16.2) | (8.4) |
| Tangible Book Value | - | - | (11.8) | (15.1) | (15.9) | (15.1) | (10.9) | (10.2) | (8.0) | (23.5) | - | - | - | (24.0) | (16.9) |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 75.3 | 20.9 | 19.9 | 29.1 | - |
| 0.2 |
| 0.3 |
| 0.4 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | 0.5 | 6.3 | - | - | - |
| Goodwill | 0.0 | 0.0 | 7.6 | 7.8 | 8.4 |
| Intangible Assets | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 1.6 | 3.2 | 5.4 | 6.9 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 0.9 | 0.9 | 0.9 | 0.9 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 91.3 | 38.6 | 48.7 | 61.5 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 1.7 | 1.6 | 1.5 | 1.5 | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | 95.7 | 34.7 | 43.4 | 46.5 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | 1.6 | 0.0 | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 2.2 | 2.1 | 2.8 | 3.5 | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 103.5 | 53.7 | 64.5 | 77.7 | - |
| (103.6) |
| (68.6) |
| (69.1) |
| - |
| Accumulated Other Comprehensive Income | (1.4) | (1.4) | (1.3) | (1.2) | - |
| Treasury Stock | 2.0 | 2.0 | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | (12.2) | (15.1) | (15.9) | (16.2) | (8.4) |
| Total Equity | (12.2) | (15.1) | (15.9) | (16.2) | (8.4) |
| (23.5) |
| (17.4) |
| - |
| Book Value | (12.2) | (15.1) | (15.9) | (16.2) | (8.4) |
| Tangible Book Value | (12.2) | (15.1) | (23.5) | (24.0) | (16.9) |