| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||
| Cash And Equivalents | 9.6 | 13.4 | 2.6 | 4.4 | 0.3 | - |
| Restricted Cash | - | - | 3.8 | 3.9 | - | - |
| Short Term Investments | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.6 | 13.4 | 2.6 | 4.4 | 0.3 | - |
| Receivables | ||||||
| Accounts Receivable | - | 25.8 | 26.3 | 27.7 | - | - |
| Current Assets | ||||||
| Inventory | 4.4 | 22.1 | 3.1 | 13.1 | - | - |
| Prepaid Expenses | 16.9 | 8.2 | 5.8 | 10.1 | 0.7 | - |
| Other Current Assets | ||||||
| Non-Current Assets | ||||||
| Property, Plant & Equipment Gross | 8.8 | 6.4 | 7.9 | 6.0 | - | - |
| Accumulated Depreciation | 3.9 | 0.9 | 3.6 | - | - | - |
| Current Liabilities | ||||||
| Accounts Payable | 26.2 | 8.0 | 13.1 | 14.5 | - | - |
| Short Term Debt | 24.3 | 1.5 | 33.3 | 0.0 | - | - |
| Deferred Revenue Current | ||||||
| Non-Current Liabilities | ||||||
| Long Term Debt | 164.8 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.2 | 2.3 | 0.7 | 1.3 | - | - |
| Common Equity | ||||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - | - |
| Additional Paid In Capital | - | 16.4 | 278.0 | 190.6 | - | 0.0 |
| Retained Earnings | ||||||
| Supplementary Data | ||||||
| Total Debt | 189.1 | 1.5 | 33.3 | 0.0 | - | - |
| Net debt | 179.4 | (11.9) | 30.7 | (4.4) | - | - |
| 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 | 9.5 | 9.6 | 5.1 | 11.1 | 10.6 | 13.4 | 79.5 | 1.8 | 1.8 | 2.6 | - | - | - | 4.4 | 0.2 | |||||||
| 9.6 |
| 4.4 |
| - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - | - |
| Total Current Assets | 112.9 | 95.6 | 37.7 | 55.3 | 1.0 | 0.1 |
| Property,Plant & Equipment Net |
| 4.9 |
| 5.5 |
| 4.3 |
| 3.5 |
| - |
| - |
| Long Term Investments | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - |
| Goodwill | 62.6 | 18.5 | - | - | - | - |
| Intangible Assets | 50.8 | 17.4 | - | - | - | - |
| Operating Lease Right Of Use Assets | 4.6 | 3.0 | 1.2 | 2.2 | - | - |
| Deferred Tax Assets | - | - | - | - | - | - |
| Other Non-Current Assets | 1.6 | 0.6 | 0.2 | 1.3 | - | - |
| Total Non-Current Assets | - | - | - | - | - | - |
| Total Assets | 241.2 | 144.5 | 47.3 | 228.2 | 346.2 | 0.1 |
| 20.3 |
| 10.0 |
| 2.4 |
| 5.4 |
| - |
| - |
| Operating Lease Liabilities Current | 2.3 | 1.4 | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - |
| Total Current Liabilities | 154.6 | 79.4 | 109.2 | 60.1 | 2.6 | 0.1 |
| Deferred Revenue Non-Current |
| 0.8 |
| 0.9 |
| 1.1 |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - |
| Other Non-Current Liabilities | 6.5 | 10.8 | 3.4 | 3.2 | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - |
| Total Liabilities | 331.3 | 242.0 | 124.1 | 122.9 | 23.1 | 0.1 |
| (456.7) |
| (411.4) |
| (354.9) |
| (85.4) |
| (21.9) |
| (0.0) |
| Accumulated Other Comprehensive Income | 0.2 | 0.2 | 0.1 | 0.0 | - | - |
| Treasury Stock | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - |
| Total Stockholders Equity | (90.1) | (97.5) | (76.8) | 105.3 | (21.4) | 0.0 |
| Total Equity | (90.1) | (97.5) | (76.8) | 105.3 | (21.4) | 0.0 |
| (41.8) |
| 16.2 |
| (71.4) |
| (4.9) |
| (1.6) |
| 0.0 |
| Book Value | (90.1) | (97.5) | (76.8) | 105.3 | (21.4) | 0.0 |
| Tangible Book Value | (203.6) | (133.4) | - | - | - | - |
| 0.4 |
| 0.1 |
| 0.3 |
| 0.4 |
| 0.6 |
| 0.8 |
| - |
| Restricted Cash | - | - | 5.1 | 11.1 | - | - | - | - | 3.8 | 3.8 | - | - | - | 8.3 | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 9.5 | 9.6 | 5.1 | 11.1 | 10.6 | 13.4 | 79.5 | 1.8 | 1.8 | 2.6 | - | - | - | 4.4 | 0.2 | 0.4 | 0.1 | 0.3 | 0.4 | 0.6 | 0.8 | - |
| Receivables | ||||||||||||||||||||||
| Accounts Receivable | - | - | 73.0 | 27.4 | 25.0 | 25.8 | 8.5 | 13.0 | 20.9 | 26.3 | - | - | - | 27.7 | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||
| Inventory | 4.1 | 4.4 | 8.6 | 4.7 | 10.7 | 22.1 | 0.6 | 2.0 | 2.8 | 3.1 | - | - | - | 13.1 | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 27.9 | 16.9 | 19.7 | 9.1 | 12.6 | 8.2 | 12.8 | 7.1 | 5.8 | 5.8 | - | - | - | 10.1 | 0.3 | 0.5 | 0.7 | 0.7 | ||||
| Other Current Assets | 10.7 | 9.6 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Current Assets | 122.0 | 112.9 | 106.4 | 104.1 | 96.2 | 95.6 | 102.5 | 24.0 | 31.3 | 37.7 | - | - | 0.0 | 55.3 | 0.5 | 1.0 | ||||||
| Non-Current Assets | ||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | 0.8 | 8.8 | 8.5 | 7.9 | - | - | - | 6.0 | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | 0.2 | - | - | 3.6 | - | - | - | - | - | - | - | |||||
| Property,Plant & Equipment Net | 4.6 | 4.9 | 3.7 | 3.8 | 4.6 | 5.5 | 0.6 | 4.5 | 4.5 | 4.3 | - | - | - | 3.5 | - | - | - | |||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Goodwill | 75.6 | 62.6 | 42.3 | 17.6 | 18.5 | 18.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Intangible Assets | 51.8 | 50.8 | 39.0 | 16.0 | 16.7 | 17.4 | - | - | - | - | - | - | - | 42.6 | - | - | - | - | ||||
| Operating Lease Right Of Use Assets | 5.3 | 4.6 | 2.5 | 2.4 | 2.8 | 3.0 | 0.9 | 0.9 | 1.1 | 1.2 | - | - | - | 2.2 | - | - | ||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Non-Current Assets | 1.6 | 1.6 | 1.1 | 0.9 | 0.6 | 0.6 | 0.2 | 0.2 | 0.2 | 0.2 | - | - | - | 1.3 | - | - | - | |||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Assets | 262.1 | 241.2 | 198.8 | 148.7 | 143.2 | 144.5 | 107.9 | 33.4 | 40.9 | 47.3 | - | - | 116.6 | 228.2 | 347.6 | 346.7 | 346.0 | |||||
| Current Liabilities | ||||||||||||||||||||||
| Accounts Payable | 28.3 | 26.2 | 19.9 | 17.3 | 14.9 | 8.0 | 4.6 | 11.0 | 10.5 | 13.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Debt | - | - | 198.5 | 151.2 | 1.5 | - | 201.9 | 67.5 | 35.8 | 33.3 | - | - | - | - | - | - | - | - | ||||
| Deferred Revenue Current | 12.6 | 20.3 | 13.3 | 15.1 | 13.1 | 10.0 | 1.1 | 1.2 | 2.0 | 2.4 | - | - | - | 5.4 | - | - | - | |||||
| Operating Lease Liabilities Current | - | - | 1.7 | 1.4 | 1.4 | 1.4 | - | - | - | - | - | - | - | 1.0 | - | - | ||||||
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Current Liabilities | 171.8 | 154.6 | 119.5 | 97.5 | 86.8 | 79.4 | 41.7 | 113.3 | 117.0 | 109.2 | - | - | 8.6 | 60.1 | 3.3 | 3.9 | ||||||
| Non-Current Liabilities | ||||||||||||||||||||||
| Long Term Debt | - | - | 204.3 | 151.2 | - | 184.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | - | - | 1.3 | 1.6 | 1.9 | 2.3 | 0.4 | 0.4 | 0.5 | 0.7 | - | - | - | 1.3 | - | - | ||||||
| Deferred Revenue Non-Current | 0.8 | 0.8 | 1.7 | 0.8 | 0.9 | 0.9 | 1.0 | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | - | |||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Other Non-Current Liabilities | 7.5 | 6.5 | 12.9 | 7.5 | 8.0 | 8.6 | - | 3.4 | 3.4 | 3.4 | - | - | - | - | - | - | - | |||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||
| Total Liabilities | 323.5 | 331.3 | 316.4 | 262.3 | 235.3 | 242.0 | 250.6 | 125.4 | 125.9 | 124.1 | - | - | 15.4 | 122.9 | 17.3 | 19.7 | ||||||
| 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 | - |
| Additional Paid In Capital | - | - | - | 320.0 | - | 313.7 | - | - | 279.3 | 278.0 | - | - | 2.1 | 190.6 | - | - | - | |||||
| Retained Earnings | (451.5) | (456.7) | (447.6) | (433.9) | (406.6) | (411.4) | (458.4) | (380.4) | (364.5) | (354.9) | - | - | (17.4) | (85.4) | (16.8) | (18.8) | (20.6) | |||||
| Accumulated Other Comprehensive Income | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | - | - | - | 0.0 | - | - | ||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Total Stockholders Equity | (61.5) | (90.1) | (117.7) | (113.7) | (92.1) | (97.5) | (142.7) | (92.0) | (85.1) | (76.8) | 72.4 | 82.8 | (15.3) | 105.3 | (16.8) | (18.8) | ||||||
| Total Equity | (61.5) | (90.1) | (117.7) | (113.7) | (92.1) | (97.5) | (142.7) | (92.0) | (85.1) | (76.8) | 72.4 | 82.8 | (15.3) | 105.3 | (16.8) | (18.8) | (20.6) | (21.9) | ||||
| Supplementary Data | ||||||||||||||||||||||
| Total Debt | - | - | 402.8 | 302.4 | 1.5 | 184.5 | 201.9 | 67.5 | 35.8 | 33.3 | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | 397.7 | 291.3 | (9.1) | 171.1 | 122.4 | 65.7 | 34.0 | 30.7 | - | - | - | - | - | - | - | - | - | |||
| Working Capital | (49.8) | (41.8) | (13.0) | 6.6 | 9.4 | 16.2 | 60.8 | (89.2) | (85.8) | (71.4) | - | - | (8.6) | (4.9) | (2.8) | (3.0) | (2.7) | (1.6) | ||||
| Book Value | (61.5) | (90.1) | (117.7) | (113.7) | (92.1) | (97.5) | (142.7) | (92.0) | (85.1) | (76.8) | 72.4 | 82.8 | (15.3) | 105.3 | (16.8) | (18.8) | (20.6) | (21.9) | ||||
| Tangible Book Value | (188.9) | (203.6) | (198.9) | (147.3) | (127.3) | (133.4) | - | - | - | - | - | - | - | 62.7 | - | - | - | |||||
| 0.7 |
| 0.7 |
| 1.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.7 |
| 1.0 |
| 1.1 |
| 1.3 |
| 2.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 346.2 |
| 346.5 |
| 346.9 |
| 347.2 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.4 |
| 2.6 |
| 0.1 |
| 0.2 |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 23.1 |
| 22.2 |
| 28.3 |
| 25.8 |
| 0.1 |
| - |
| - |
| 4.4 |
| 1.6 |
| 0.0 |
| (21.9) |
| (20.7) |
| 0.6 |
| 3.4 |
| (0.0) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (20.6) |
| (21.9) |
| (20.7) |
| (26.5) |
| (23.7) |
| 0.0 |
| (20.7) |
| (26.5) |
| (23.7) |
| 0.0 |
| - |
| - |
| - |
| 1.0 |
| 1.2 |
| 2.1 |
| 0.0 |
| (20.7) |
| (26.5) |
| (23.7) |
| 0.0 |
| - |
| - |
| - |
| - |
| - |