| (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 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 | Q3 FY 16 | Q2 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||||||||||||||||||||||||||
| Cash And Equivalents | 14.7 | 49.7 | 12.6 | 31.5 | 91.5 | 162.8 | 51.8 | 89.6 | 52.2 | 39.6 | 33.8 | 34.0 | 21.0 | 24.1 | 47.5 | |||||||||||||||||||||||||
| 33.8 |
| 25.4 |
| 35.7 |
| 40.7 |
| 46.8 |
| 58.2 |
| - |
| 165.9 |
| 30.0 |
| 36.1 |
| 0.6 |
| 9.3 |
| 10.8 |
| 16.8 |
| 19.4 |
| 18.2 |
| 12.5 |
| 25.4 |
| 21.2 |
| 20.0 |
| 18.4 |
| 34.1 |
| 36.4 |
| 26.7 |
| 34.2 |
| Restricted Cash | - | - | - | - | - | - | 51.8 | 89.6 | 52.2 | - | 34.5 | 34.7 | 21.8 | - | 48.2 | 34.6 | 26.2 | - | 41.5 | 47.6 | 59.0 | - | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | - | - | - |
| Short Term Investments | 121.0 | 105.9 | 120.1 | 90.7 | 32.9 | 7.5 | 29.7 | - | 3.0 | 26.0 | 40.3 | 46.4 | 65.6 | 60.2 | 48.8 | 64.6 | 62.2 | 55.5 | 53.0 | 37.8 | 26.1 | - | - | - | - | - | - | - | - | 2.5 | 8.0 | 14.0 | 11.5 | 21.0 | 27.4 | 13.4 | - | 4.9 | 20.3 | 19.5 |
| Cash And Short Term Investments | 135.8 | 155.6 | 132.7 | 122.2 | 124.4 | 170.3 | 81.5 | 89.6 | 55.2 | 65.6 | 74.0 | 80.4 | 86.6 | 84.4 | 96.3 | 98.5 | 87.6 | 91.2 | 93.8 | 84.7 | 84.3 | - | 165.9 | 30.0 | 36.1 | 0.6 | 9.3 | 10.8 | 16.8 | 21.9 | 26.2 | 26.5 | 36.8 | 42.1 | 47.4 | 31.7 | 34.1 | 41.3 | 47.0 | 53.7 |
| Receivables | ||||||||||||||||||||||||||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 4.2 | 4.0 | 3.0 | 2.9 | 2.2 | 1.9 | 3.6 | 2.6 | 2.7 | 3.1 | 3.8 | 3.9 | 8.0 | 1.8 | 2.4 | 2.6 | 3.1 | 1.9 | ||||||||||||||||||||||
| Other Current Assets | 0.0 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 | - | - | 0.0 | |||||||||||||||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Current Assets | 140.0 | 159.5 | 135.6 | 125.1 | 126.5 | 172.2 | 85.1 | 92.2 | 57.9 | 68.7 | 77.8 | 84.3 | 94.6 | 86.1 | 98.7 | 101.1 | ||||||||||||||||||||||||
| Non-Current Assets | ||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.1 | 1.1 | 1.1 | - | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Property,Plant & Equipment Net | 0.7 | 0.8 | 0.8 | 0.9 | 1.0 | 1.0 | 1.1 | 1.2 | 1.2 | 1.3 | 1.4 | 1.4 | 1.5 | 1.6 | 1.7 | 1.6 | 1.7 | |||||||||||||||||||||||
| Long Term Investments | 41.6 | 42.3 | 1.0 | 23.4 | 33.2 | - | - | - | - | - | - | - | 2.9 | 17.9 | 10.8 | 14.3 | 30.9 | |||||||||||||||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Goodwill | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 29.5 | 29.5 | 29.5 | 29.5 | 29.5 | |||||||||||||||||||||
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Operating Lease Right Of Use Assets | 2.9 | 3.2 | 3.5 | 3.7 | 4.0 | 4.3 | 4.5 | 4.8 | 5.0 | 5.3 | 5.6 | 5.8 | 6.0 | 6.3 | 6.5 | 6.7 | ||||||||||||||||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Other Non-Current Assets | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2.9 | 2.9 | 0.6 | 0.6 | 0.7 | 0.8 | 0.8 | |||||||||||||||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Assets | 191.9 | 209.5 | 144.6 | 156.9 | 168.6 | 181.5 | 94.1 | 101.6 | 68.1 | 79.0 | 88.5 | 95.1 | 106.4 | 113.3 | 148.6 | 154.9 | 161.3 | |||||||||||||||||||||||
| Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Accounts Payable | 4.0 | 3.5 | 4.5 | 5.3 | 2.3 | 4.4 | 2.3 | 1.4 | 1.0 | 2.4 | 2.5 | 1.9 | 4.1 | 1.6 | 0.5 | 0.4 | 0.5 | 1.0 | 0.9 | 1.4 | 1.9 | - | 1.9 | 0.9 | 2.6 | 0.7 | 0.4 | 0.1 | 1.7 | 0.4 | 0.4 | 0.4 | 7.0 | 0.3 | 0.2 | 1.2 | 0.5 | 0.6 | 0.6 | 0.5 |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Operating Lease Liabilities Current | 1.3 | 1.2 | 1.2 | 1.2 | 1.2 | 1.1 | 1.1 | 1.0 | 1.0 | 1.0 | 1.0 | 0.9 | 0.9 | 0.9 | 0.9 | 0.9 | ||||||||||||||||||||||||
| Accrued Expenses | 3.6 | 6.2 | 4.2 | 3.3 | 3.5 | 5.4 | 5.3 | 3.2 | 3.5 | 2.7 | 3.3 | 2.1 | 1.4 | 3.2 | 2.4 | 2.2 | 1.5 | 2.5 | ||||||||||||||||||||||
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Current Liabilities | 8.9 | 10.9 | 9.9 | 9.8 | 7.0 | 11.0 | 8.6 | 5.6 | 5.5 | 6.1 | 6.8 | 4.9 | 6.4 | 5.7 | 3.7 | 3.5 | ||||||||||||||||||||||||
| Non-Current Liabilities | ||||||||||||||||||||||||||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 1.8 | 2.1 | 2.4 | 2.7 | 3.1 | 3.4 | 3.7 | 3.9 | 4.2 | 4.5 | 4.7 | 5.0 | 5.2 | 5.5 | 5.7 | 5.9 | ||||||||||||||||||||||||
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Liabilities | 10.7 | 13.1 | 12.3 | 12.5 | 10.1 | 14.3 | 12.3 | 9.6 | 9.7 | 10.6 | 11.5 | 9.9 | 11.6 | 11.2 | 9.4 | 9.4 | ||||||||||||||||||||||||
| Common Equity | ||||||||||||||||||||||||||||||||||||||||
| Common Stock | 0.1 | 0.1 | 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 | 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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Additional Paid In Capital | 501.7 | 498.7 | 417.2 | 416.2 | 415.3 | 412.1 | 314.0 | 313.0 | 269.9 | 268.7 | 267.3 | 265.9 | 264.2 | 262.7 | 261.3 | 259.9 | 257.9 | |||||||||||||||||||||||
| Retained Earnings | (320.2) | (302.4) | (285.1) | (271.9) | (256.9) | (245.0) | (232.2) | (221.0) | (211.5) | (200.4) | (190.2) | (180.3) | (169.0) | (160.0) | (121.0) | (113.3) | (104.8) | |||||||||||||||||||||||
| Accumulated Other Comprehensive Income | (0.4) | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.0 | - | (0.0) | (0.0) | (0.2) | (0.3) | (0.5) | (0.7) | (1.1) | (1.1) | ||||||||||||||||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Total Stockholders Equity | 181.2 | 196.4 | 132.3 | 144.4 | 158.5 | 167.1 | 81.8 | 92.1 | 58.4 | 68.3 | 77.0 | 85.2 | 94.8 | 102.1 | 139.2 | 145.5 | 152.2 | |||||||||||||||||||||||
| Total Equity | 181.2 | 196.4 | 132.3 | 144.4 | 158.5 | 167.1 | 81.8 | 92.1 | 58.4 | 68.3 | 77.0 | 85.2 | 94.8 | 102.1 | 139.2 | 145.5 | 152.2 | 161.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| Total Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.4 | 0.9 | 1.3 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||
| Working Capital | 131.1 | 148.6 | 125.7 | 115.3 | 119.5 | 161.2 | 76.4 | 86.6 | 52.4 | 62.6 | 71.0 | 79.3 | 88.2 | 80.4 | 95.0 | 97.6 | 87.8 | 88.8 | ||||||||||||||||||||||
| Book Value | 181.2 | 196.4 | 132.3 | 144.4 | 158.5 | 167.1 | 81.8 | 92.1 | 58.4 | 68.3 | 77.0 | 85.2 | 94.8 | 102.1 | 139.2 | 145.5 | 152.2 | 161.9 | ||||||||||||||||||||||
| Tangible Book Value | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 109.7 | 115.9 | 122.7 | 132.4 | ||||||||||||||||||||||
| 1.9 |
| 3.2 |
| 3.3 |
| - |
| 1.2 |
| 2.8 |
| 3.6 |
| 0.1 |
| 0.3 |
| 0.6 |
| 1.0 |
| 1.4 |
| 0.9 |
| 1.1 |
| 1.2 |
| 1.3 |
| 0.6 |
| 1.3 |
| 1.3 |
| 1.4 |
| 1.7 |
| 1.2 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 90.7 |
| 93.1 |
| 95.7 |
| 87.8 |
| 87.7 |
| - |
| 167.1 |
| 32.8 |
| 39.7 |
| 0.8 |
| 9.6 |
| 11.5 |
| 17.9 |
| 23.2 |
| 27.1 |
| 27.5 |
| 38.0 |
| 43.5 |
| 48.0 |
| 33.0 |
| 35.4 |
| 42.8 |
| 48.7 |
| 54.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.0 |
| 1.0 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 1.8 |
| 1.5 |
| - |
| 0.8 |
| 0.7 |
| 0.7 |
| 0.5 |
| 0.0 |
| 0.1 |
| 0.1 |
| 0.3 |
| 0.2 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.4 |
| 0.4 |
| 39.5 |
| 44.7 |
| 60.4 |
| 70.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.5 |
| 29.5 |
| 29.5 |
| 29.4 |
| 29.4 |
| 29.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 7.0 |
| 7.2 |
| 7.4 |
| 7.6 |
| 1.0 |
| - |
| - |
| 0.4 |
| 0.4 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 1.0 |
| 2.1 |
| - |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.1 |
| 0.2 |
| 0.2 |
| 0.3 |
| 0.3 |
| 0.3 |
| 0.4 |
| 0.3 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 172.6 |
| 180.7 |
| 188.9 |
| 192.4 |
| - |
| 198.9 |
| 63.3 |
| 70.1 |
| 1.2 |
| 9.6 |
| 11.6 |
| 18.1 |
| 23.5 |
| 27.4 |
| 27.9 |
| 38.5 |
| 44.0 |
| 48.6 |
| 33.6 |
| 36.0 |
| 43.5 |
| 49.4 |
| 55.7 |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.9 |
| 1.3 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.9 |
| 0.9 |
| 0.8 |
| 0.8 |
| 0.1 |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| - |
| - |
| 0.1 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 1.4 |
| 1.4 |
| - |
| 1.6 |
| 1.6 |
| 1.0 |
| 2.6 |
| 1.2 |
| 2.0 |
| 1.6 |
| 2.6 |
| 2.1 |
| 1.8 |
| 2.0 |
| 8.9 |
| 8.9 |
| 2.9 |
| 2.5 |
| 4.5 |
| 4.2 |
| 4.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| 0.2 |
| 2.9 |
| 4.3 |
| 3.7 |
| 3.7 |
| 3.3 |
| - |
| 3.9 |
| 3.4 |
| 5.0 |
| 3.4 |
| 1.6 |
| 2.1 |
| 3.4 |
| 3.1 |
| 2.5 |
| 2.2 |
| 9.0 |
| 9.2 |
| 9.1 |
| 4.1 |
| 3.0 |
| 5.1 |
| 4.9 |
| 4.7 |
| 6.2 |
| 6.4 |
| 6.6 |
| 6.8 |
| 1.0 |
| - |
| 0.4 |
| 0.4 |
| 0.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 9.0 |
| 10.7 |
| 10.3 |
| 10.5 |
| 4.3 |
| - |
| 4.3 |
| 3.8 |
| 5.4 |
| 3.4 |
| 1.6 |
| 2.1 |
| 3.4 |
| 3.1 |
| 2.5 |
| 2.2 |
| 9.0 |
| 9.2 |
| 9.1 |
| 4.1 |
| 3.0 |
| 5.1 |
| 4.9 |
| 4.7 |
| 256.1 |
| 254.2 |
| 251.5 |
| 248.5 |
| - |
| 232.6 |
| 89.4 |
| 87.6 |
| 10.7 |
| 210.7 |
| 210.6 |
| 210.5 |
| 209.4 |
| 208.5 |
| 204.8 |
| 203.8 |
| 203.0 |
| 202.1 |
| 201.4 |
| 199.3 |
| 198.2 |
| 197.3 |
| 196.6 |
| (94.0) |
| (83.8) |
| (73.0) |
| (60.2) |
| - |
| (38.0) |
| (30.0) |
| (22.8) |
| (12.8) |
| (223.9) |
| (222.3) |
| (217.0) |
| (210.5) |
| (205.2) |
| (200.7) |
| (195.8) |
| (189.7) |
| (184.2) |
| (171.9) |
| (166.3) |
| (159.8) |
| (152.8) |
| (145.7) |
| (0.9) |
| (0.2) |
| (0.0) |
| (0.1) |
| (0.2) |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| 0.0 |
| (0.0) |
| (0.0) |
| (0.0) |
| (0.0) |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 161.9 |
| 170.4 |
| 178.4 |
| 188.1 |
| - |
| 194.6 |
| 59.4 |
| 64.7 |
| (2.1) |
| 0.3 |
| 2.0 |
| 3.3 |
| 4.8 |
| 24.9 |
| 25.6 |
| 29.5 |
| 34.7 |
| 39.5 |
| 29.5 |
| 33.0 |
| 38.4 |
| 44.5 |
| 50.9 |
| 170.4 |
| 178.4 |
| 188.1 |
| - |
| 194.6 |
| 59.4 |
| 64.7 |
| (2.1) |
| 0.3 |
| 2.0 |
| 3.3 |
| 4.8 |
| 24.9 |
| 25.6 |
| 29.5 |
| 34.7 |
| 39.5 |
| 29.5 |
| 33.0 |
| 38.4 |
| 44.5 |
| 50.9 |
| - |
| - |
| - |
| (165.5) |
| (29.0) |
| (34.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 92.0 |
| 84.2 |
| 84.4 |
| - |
| 163.2 |
| 29.4 |
| 34.7 |
| (2.6) |
| 8.0 |
| 9.4 |
| 14.6 |
| 20.2 |
| 24.5 |
| 25.3 |
| 29.0 |
| 34.2 |
| 38.9 |
| 28.9 |
| 32.4 |
| 37.7 |
| 43.8 |
| 50.2 |
| 170.4 |
| 178.4 |
| 188.1 |
| - |
| 194.6 |
| 59.4 |
| 64.7 |
| (2.1) |
| 0.3 |
| 2.0 |
| 3.3 |
| 4.8 |
| 24.9 |
| 25.6 |
| 29.5 |
| 34.7 |
| 39.5 |
| 29.5 |
| 33.0 |
| 38.4 |
| 44.5 |
| 50.9 |
| 140.9 |
| 148.9 |
| 158.6 |
| - |
| 165.3 |
| 30.1 |
| 35.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||||||||||
| Cash And Equivalents | 49.7 | 162.8 | 39.6 | 24.1 | 35.7 | - | 0.6 | 19.4 | 21.2 | 36.4 | 40.0 | 68.8 | 2.8 | 2.4 | 3.3 | - |
| Restricted Cash | - | - | - | 24.9 | 36.5 | - | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - |
| Short Term Investments | 105.9 | 7.5 | 26.0 | 60.2 | 55.5 | - | - | 2.5 | 21.0 | 4.9 | 25.2 | 14.8 | 2.4 | - | - | - |
| Cash And Short Term Investments | 155.6 | 170.3 | 65.6 | 84.4 | 91.2 | - | 0.6 | 21.9 | 42.1 | 41.3 | 65.3 | 83.6 | 5.2 | 2.4 | 3.3 | |
| Receivables | ||||||||||||||||
| Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Current Assets | ||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Non-Current Assets | ||||||||||||||||
| Property, Plant & Equipment Gross | 2.2 | 2.1 | 2.1 | 2.1 | 2.0 | - | 0.5 | 1.1 | 1.0 | 0.9 | 0.7 | 0.5 | 0.4 | - | ||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | 3.5 | 4.4 | 2.4 | 1.6 | 1.0 | - | 0.7 | 0.4 | 0.3 | 0.6 | 1.0 | 0.9 | 0.4 | - | - | |
| Non-Current Liabilities | ||||||||||||||||
| Long Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Common Equity | ||||||||||||||||
| Common Stock | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | - | - | - |
| Supplementary Data | ||||||||||||||||
| Total Debt | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| Prepaid Expenses | 4.0 | 1.9 | 3.1 | 1.8 | 1.9 | - | 0.1 | 1.4 | 1.3 | 1.4 | 1.3 | 1.0 | 0.2 | - | - | - |
| Other Current Assets | 0.1 | 0.0 | 0.0 | 0.1 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 159.5 | 172.2 | 68.7 | 86.1 | 93.1 | - | 0.8 | 23.2 | 43.5 | 42.8 | 66.6 | 84.6 | 5.3 | - | - | - |
| - |
| - |
| Accumulated Depreciation | 1.5 | 1.1 | 0.8 | 0.5 | 0.2 | - | 0.0 | 0.8 | 0.7 | 0.6 | 0.4 | 0.4 | 0.4 | - | - | - |
| Property,Plant & Equipment Net | 0.8 | 1.0 | 1.3 | 1.6 | 1.7 | - | 0.5 | 0.3 | 0.3 | 0.4 | 0.2 | 0.1 | 0.1 | - | - | - |
| Long Term Investments | 42.3 | - | - | 17.9 | 39.5 | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | - | - | - | - | 29.5 | 29.5 | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 3.2 | 4.3 | 5.3 | 6.3 | 7.2 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.0 | 0.0 | 0.0 | 0.0 | 0.9 | - | - | - | 0.2 | 0.4 | 0.7 | 0.1 | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Assets | 209.5 | 181.5 | 79.0 | 113.3 | 172.6 | - | 1.2 | 23.5 | 44.0 | 43.5 | 67.5 | 84.8 | 5.7 | - | - | - |
| - |
| Short Term Debt | - | - | - | - | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | 2.9 | - | - | 2.9 |
| Operating Lease Liabilities Current | 1.2 | 1.1 | 1.0 | 0.9 | 0.9 | - | - | - | - | - | - | - | - | - | - | - |
| Accrued Expenses | 6.2 | 5.4 | 2.7 | 3.2 | 2.5 | - | 2.6 | 2.6 | 8.9 | 4.5 | 2.6 | 1.4 | 1.0 | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - | - | 0.5 | - | - | - | - | - |
| Total Current Liabilities | 10.9 | 11.0 | 6.1 | 5.7 | 4.3 | - | 3.4 | 3.1 | 9.2 | 5.1 | 4.1 | 2.3 | 9.8 | - | - | - |
| Operating Lease Liabilities Non-Current | 2.1 | 3.4 | 4.5 | 5.5 | 6.4 | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 13.1 | 14.3 | 10.6 | 11.2 | 10.7 | - | 3.4 | 3.1 | 9.2 | 5.1 | 4.1 | 2.3 | 9.8 | - | - | - |
| Additional Paid In Capital | 498.7 | 412.1 | 268.7 | 262.7 | 256.1 | - | 10.7 | 209.4 | 203.0 | 198.2 | 194.7 | 192.3 | - | - | - | - |
| Retained Earnings | (302.4) | (245.0) | (200.4) | (160.0) | (94.0) | - | (12.8) | (210.5) | (189.7) | (159.8) | (131.3) | (109.9) | (100.5) | - | - | - |
| Accumulated Other Comprehensive Income | 0.1 | 0.0 | (0.0) | (0.7) | (0.2) | - | 0.0 | 0.0 | (0.0) | - | (0.0) | (0.0) | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 196.4 | 167.1 | 68.3 | 102.1 | 161.9 | - | (2.1) | 4.8 | 34.7 | 38.4 | 63.4 | 82.5 | (100.5) | (86.7) | (72.7) | - |
| Total Equity | 196.4 | 167.1 | 68.3 | 102.1 | 161.9 | - | (2.1) | 4.8 | 34.7 | 38.4 | 63.4 | 82.5 | (100.5) | (86.7) | (72.7) | - |
| Net debt | - | - | - | - | (91.2) | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | 148.6 | 161.2 | 62.6 | 80.4 | 88.8 | - | (2.6) | 20.2 | 34.2 | 37.7 | 62.5 | 82.3 | (4.4) | - | - | - |
| Book Value | 196.4 | 167.1 | 68.3 | 102.1 | 161.9 | - | (2.1) | 4.8 | 34.7 | 38.4 | 63.4 | 82.5 | (100.5) | (86.7) | (72.7) | - |
| Tangible Book Value | - | - | - | - | 132.4 | - | - | - | - | - | - | - | - | - | - | - |