| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | 12.7 | 21.1 | 1.7 | 0.0 | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | 12.7 | 21.1 | 1.7 | 0.0 | - |
| Receivables | |||||
| Accounts Receivable | 3.9 | 4.3 | 5.0 | 0.2 | - |
| Current Assets | |||||
| Inventory | - | - | - | - | - |
| Prepaid Expenses | 14.3 | 8.5 | 11.1 | 7.8 | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 55.9 | 48.5 | 48.4 | 1.3 | - |
| Accumulated Depreciation | 10.4 | 6.3 | 2.4 | 0.7 | - |
| Property,Plant & Equipment Net | 45.6 | ||||
| Current Liabilities | |||||
| Accounts Payable | 18.4 | 18.0 | 18.9 | 12.9 | - |
| Short Term Debt | 2.7 | 2.5 | 5.2 | - | - |
| Deferred Revenue Current | 17.9 | 17.4 | |||
| Non-Current Liabilities | |||||
| Long Term Debt | 14.4 | 59.9 | 20.6 | - | - |
| Operating Lease Liabilities Non-Current | 8.7 | 11.5 | 5.5 | 0.2 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | - | - | - | - | - |
| Retained Earnings | (788.0) | (677.4) | |||
| Supplementary Data | |||||
| Total Debt | 17.1 | 62.4 | 25.8 | - | - |
| Net debt | 4.4 | 41.3 | 24.1 | - | - |
| Working Capital | (102.7) | (55.7) | |||
| (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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||
| Cash And Equivalents | 4.2 | 12.7 | 7.1 | 22.6 | 6.6 | 21.1 | 0.5 | 1.5 | 1.3 | 1.7 | 5.9 | 2.3 | - | 0.0 | - | - | - | |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Cash And Short Term Investments | 4.2 | 12.7 | 7.1 | 22.6 | 6.6 | 21.1 | 0.5 | 1.5 | 1.3 | 1.7 | 5.9 | 2.3 | - | 0.0 | - | |||
| Receivables | ||||||||||||||||||
| Accounts Receivable | 3.7 | 3.9 | 5.0 | 5.3 | 4.7 | 4.3 | 4.4 | 4.5 | 4.7 | 5.0 | 3.9 | 0.1 | - | 0.2 | - | |||
| Current Assets | ||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Non-Current Assets | ||||||||||||||||||
| Property, Plant & Equipment Gross | 62.1 | 55.9 | 53.4 | 50.3 | 46.3 | 48.5 | 49.4 | 51.3 | 50.1 | 48.4 | 50.8 | - | - | 1.3 | ||||
| Current Liabilities | ||||||||||||||||||
| Accounts Payable | 21.1 | 18.4 | 16.4 | 19.5 | 17.8 | 18.0 | 26.8 | 26.0 | 20.6 | 18.9 | 20.0 | 13.1 | - | 12.9 | - | |||
| Non-Current Liabilities | ||||||||||||||||||
| Long Term Debt | 13.8 | 14.4 | 61.1 | 60.7 | 60.3 | 59.9 | 17.7 | 18.3 | 20.0 | 20.6 | 23.6 | - | - | - | - | - | ||
| 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 | - | - | ||
| Supplementary Data | ||||||||||||||||||
| Total Debt | 16.5 | 17.1 | 63.8 | 63.3 | 62.9 | 62.4 | 22.5 | 23.3 | 25.1 | 25.8 | 26.5 | - | - | - | - | - | ||
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 30.9 | 33.9 | 17.7 | 7.9 | - |
| 42.2 |
| 46.0 |
| 0.6 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | - | 0.0 | 0.0 | 0.0 | - |
| Intangible Assets | 20.1 | 23.1 | 26.7 | 1.3 | - |
| Operating Lease Right Of Use Assets | 12.5 | 17.0 | 12.8 | 1.1 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 11.7 | 6.1 | 5.7 | 1.8 | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 131.7 | 124.1 | 111.0 | 13.7 | - |
| 19.0 |
| 7.8 |
| - |
| Operating Lease Liabilities Current | 3.6 | 4.1 | 4.1 | 0.9 | - |
| Accrued Expenses | 8.8 | 5.9 | 26.8 | 1.5 | - |
| Other Current Liabilities | - | - | 0.3 | - | - |
| Total Current Liabilities | 133.6 | 89.6 | 140.1 | 57.4 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | 3.9 | 24.3 | 19.4 | 9.8 | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 186.5 | 244.1 | 188.5 | 105.1 | - |
| (602.5) |
| (351.8) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | (54.9) | (120.0) | (77.5) | (222.1) | (173.0) |
| Total Equity | (54.9) | (120.0) | (77.5) | (222.1) | (173.0) |
| (122.4) |
| (49.5) |
| - |
| Book Value | (54.9) | (120.0) | (77.5) | (222.1) | (173.0) |
| Tangible Book Value | (74.9) | (143.1) | (104.1) | (223.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | 13.2 | 14.3 | 9.9 | 10.8 | 8.6 | 8.5 | 9.3 | 9.9 | 10.7 | 11.1 | 18.2 | 7.7 | - | 7.8 | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 21.1 | 30.9 | 22.0 | 38.7 | 20.0 | 33.9 | 14.2 | 15.9 | 16.7 | 17.7 | 28.0 | 10.1 | - | 7.9 | - | - | - | - |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 14.7 | 10.4 | 9.9 | 8.3 | 6.7 | 6.3 | 5.4 | 4.3 | 3.4 | 2.4 | 1.5 | - | - | 0.7 | - | - | - | - |
| Property,Plant & Equipment Net | 47.4 | 45.6 | 43.5 | 42.0 | 39.7 | 42.2 | 44.0 | 47.0 | 46.7 | 46.0 | 49.2 | 0.7 | - | 0.6 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | - | - | - | - | - | - | 58.2 | - | - | - | - | - | - | - |
| Intangible Assets | 19.3 | 20.1 | 20.8 | 21.5 | 22.3 | 23.1 | 24.0 | 24.9 | 25.8 | 26.7 | 34.6 | 2.7 | - | 3.1 | - | - | - | - |
| Operating Lease Right Of Use Assets | 11.4 | 12.5 | 13.7 | 15.0 | 15.6 | 17.0 | 8.8 | 10.5 | 12.3 | 12.8 | 13.2 | 0.4 | - | 1.1 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 10.8 | 11.7 | 5.8 | 5.8 | 6.1 | 6.1 | 5.1 | 5.3 | 5.3 | 5.7 | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 120.8 | 131.7 | 106.8 | 129.0 | 105.3 | 124.1 | 97.9 | 105.5 | 108.8 | 111.0 | 185.5 | 14.8 | - | 13.7 | - | - | - | - |
| - |
| - |
| - |
| Short Term Debt | 2.7 | 2.7 | 2.7 | 2.6 | 2.6 | 2.5 | 4.8 | 4.9 | 5.1 | 5.2 | 2.9 | - | - | - | - | - | - | - |
| Deferred Revenue Current | 18.6 | 17.9 | 16.0 | 17.9 | 16.6 | 17.4 | 14.7 | 17.1 | 18.1 | 19.0 | 16.4 | 8.4 | - | 7.8 | - | - | - | - |
| Operating Lease Liabilities Current | 3.6 | 3.6 | 3.7 | 3.8 | 3.9 | 4.1 | 3.7 | 4.3 | 4.8 | 4.1 | 4.3 | 0.3 | - | 0.9 | - | - | - | - |
| Accrued Expenses | 4.4 | 8.8 | 6.4 | 6.1 | 7.2 | 5.9 | 0.3 | 0.3 | 0.3 | 26.8 | 15.2 | 15.3 | - | 14.7 | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 132.9 | 133.6 | 88.1 | 97.1 | 92.1 | 89.6 | 133.1 | 186.8 | 165.5 | 140.1 | 104.5 | 131.8 | - | 57.4 | - | - | - | - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 7.8 | 8.7 | 9.6 | 10.5 | 10.8 | 11.5 | 3.2 | 3.9 | 4.7 | 5.5 | 6.3 | 0.1 | - | 0.2 | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 8.2 | 3.9 | 18.1 | 19.4 | 20.3 | 24.3 | 21.4 | 22.5 | 22.5 | 19.4 | 12.4 | 18.5 | - | 9.8 | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 177.4 | 186.5 | 199.3 | 244.5 | 240.9 | 244.1 | 233.5 | 233.6 | 215.1 | 188.5 | 157.2 | 160.4 | - | 105.1 | - | - | - | - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Retained Earnings | (808.3) | (788.0) | (751.1) | (723.9) | (695.9) | (677.4) | (678.7) | (666.5) | (639.5) | (602.5) | (491.5) | (416.9) | - | (351.8) | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | (63.2) | (54.9) | (92.6) | (115.5) | (135.6) | (120.0) | (135.6) | (128.1) | (106.3) | (77.5) | 28.3 | (279.3) | (241.5) | (222.1) | (200.3) | (180.1) | (176.9) | (173.0) |
| Total Equity | (63.2) | (54.9) | (92.6) | (115.5) | (135.6) | (120.0) | (135.6) | (128.1) | (106.3) | (77.5) | 28.3 | (279.3) | (241.5) | (222.1) | (200.3) | (180.1) | (176.9) | (173.0) |
| - |
| - |
| Net debt | 12.3 | 4.4 | 56.7 | 40.7 | 56.3 | 41.3 | 22.0 | 21.8 | 23.8 | 24.1 | 20.6 | - | - | - | - | - | - | - |
| Working Capital | (111.9) | (102.7) | (66.1) | (58.4) | (72.1) | (55.7) | (118.9) | (171.0) | (148.8) | (122.4) | (76.4) | (121.7) | - | (49.5) | - | - | - | - |
| Book Value | (63.2) | (54.9) | (92.6) | (115.5) | (135.6) | (120.0) | (135.6) | (128.1) | (106.3) | (77.5) | 28.3 | (279.3) | (241.5) | (222.1) | (200.3) | (180.1) | (176.9) | (173.0) |
| Tangible Book Value | (82.5) | (74.9) | (113.4) | (137.0) | (157.9) | (143.1) | (159.6) | (153.0) | (132.1) | (104.1) | (64.4) | (282.0) | - | (225.2) | - | - | - | - |