| (in millions of USD) | 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 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Cash And Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||
| Receivables | |||||||||||||||||||
| Accounts Receivable | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.1 | - | - | - | - | - | - | - | - | - | ||||
| Current Assets | |||||||||||||||||||
| Inventory | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | - | - | 0.0 | - | |||
| Non-Current Assets | |||||||||||||||||||
| Property, Plant & Equipment Gross | 7.9 | 7.7 | 7.6 | 7.3 | 7.3 | 6.1 | 5.8 | 5.7 | 5.4 | 5.3 | 4.3 | 3.3 | - | - | |||||
| Current Liabilities | |||||||||||||||||||
| Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Non-Current Liabilities | |||||||||||||||||||
| Long Term Debt | 2.6 | 2.8 | - | 3.0 | 3.0 | - | - | - | - | - | - | 1.2 | - | - | - | - | |||
| Common Equity | |||||||||||||||||||
| Common Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Supplementary Data | |||||||||||||||||||
| Total Debt | 2.6 | 2.8 | - | 3.0 | 3.0 | - | - | - | - | - | - | 1.2 | - | - | - | - | |||
| (in millions of USD) | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||
| Cash And Equivalents | - | - | - | - | - |
| Restricted Cash | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - |
| Cash And Short Term Investments | - | - | - | - | - |
| Receivables | |||||
| Accounts Receivable | 0.1 | - | - | - | - |
| Current Assets | |||||
| Inventory | 0.1 | 0.1 | 0.1 | 0.0 | - |
| Prepaid Expenses | - | - | - | - | - |
| Other Current Assets | - | - | |||
| Non-Current Assets | |||||
| Property, Plant & Equipment Gross | 7.6 | 5.8 | 4.3 | 2.9 | - |
| Accumulated Depreciation | 2.5 | 1.7 | 1.2 | 0.5 | - |
| Property,Plant & Equipment Net | 5.1 | ||||
| Current Liabilities | |||||
| Accounts Payable | - | - | - | - | - |
| Short Term Debt | - | - | - | - | - |
| Deferred Revenue Current | - | - | |||
| Non-Current Liabilities | |||||
| Long Term Debt | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 7.3 | 5.7 | 6.3 | 2.1 | - |
| Deferred Revenue Non-Current | - | ||||
| Common Equity | |||||
| Common Stock | - | - | - | - | - |
| Additional Paid In Capital | - | - | 11.9 | 0.6 | - |
| Retained Earnings | (12.0) | (9.3) | |||
| Supplementary Data | |||||
| Total Debt | - | - | - | - | - |
| Net debt | - | - | - | - | - |
| Working Capital | (4.6) | (1.7) | |||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Prepaid Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 3.1 | 3.6 | 1.5 | 1.8 | 1.4 | 1.5 | 1.5 | 2.6 | 3.4 | 4.3 | 6.6 | 7.7 | - | - | 1.1 | - | - | - | - |
| 2.9 |
| - |
| - |
| - |
| - |
| Accumulated Depreciation | 2.9 | 2.7 | 2.5 | 2.3 | 2.0 | 1.9 | 1.7 | 1.5 | 1.4 | 1.0 | 1.2 | 1.1 | - | - | 0.5 | - | - | - | - |
| Property,Plant & Equipment Net | 5.0 | 5.0 | 5.1 | 5.0 | 5.2 | 4.3 | 4.1 | 4.1 | 4.0 | 4.0 | 3.2 | 2.2 | - | - | 2.3 | - | - | - | - |
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Goodwill | 2.0 | 2.0 | 2.0 | 2.0 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Intangible Assets | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Right Of Use Assets | 6.7 | 7.0 | 7.5 | 6.8 | 7.1 | 5.3 | 5.5 | 5.6 | 5.7 | 5.8 | 6.0 | 6.1 | - | - | 2.2 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | 0.7 | 0.9 | 1.0 | 1.1 | 0.9 | 1.6 | 1.9 | 0.9 | 1.0 | 1.0 | 0.3 | 0.6 | - | - | 0.2 | - | - | - | - |
| Total Non-Current Assets | 16.0 | 15.4 | 16.1 | 15.5 | 15.7 | 11.2 | 11.5 | 10.6 | 10.6 | 10.8 | 9.4 | 8.9 | - | - | 4.7 | - | - | - | - |
| Total Assets | 19.1 | 19.0 | 17.6 | 17.3 | 17.1 | 12.7 | 13.0 | 13.1 | 14.0 | 15.1 | 16.0 | 16.6 | - | - | 5.8 | - | - | - | - |
| - |
| - |
| - |
| Short Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Revenue Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Lease Liabilities Current | 1.1 | 1.1 | 1.0 | 0.9 | 0.9 | 0.6 | 0.6 | 0.6 | 0.5 | 0.5 | 0.5 | 0.4 | - | - | 0.2 | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | 0.2 | 0.2 | 0.7 | - | - | - | - | - | - | 0.0 | 0.2 | 0.1 | - | - | 0.1 | - | - | - | - |
| Total Current Liabilities | 5.4 | 5.5 | 6.0 | 5.9 | 4.8 | 3.5 | 3.3 | 2.2 | 2.4 | 2.4 | 2.0 | 1.4 | - | - | 3.6 | - | - | - | - |
| - |
| - |
| - |
| Operating Lease Liabilities Non-Current | 6.5 | 6.8 | 7.3 | 6.8 | 7.0 | 5.5 | 5.7 | 5.8 | 6.0 | 6.1 | 6.3 | 6.4 | - | - | 2.1 | - | - | - | - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Liabilities | 14.4 | 14.8 | 17.3 | 17.7 | 16.4 | 10.9 | 10.4 | 10.6 | 10.6 | 10.6 | 10.4 | 9.9 | - | - | 8.2 | - | - | - | - |
| - |
| - |
| - |
| Additional Paid In Capital | - | - | - | - | - | - | - | - | - | - | - | 11.9 | - | - | 0.6 | - | - | - | - |
| Retained Earnings | (14.7) | (13.4) | (12.0) | (12.5) | (11.3) | (10.2) | (9.3) | (9.3) | (8.5) | (7.4) | (6.3) | (5.2) | - | - | (2.8) | - | - | - | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Stockholders Equity | 4.7 | 4.1 | 0.3 | (0.4) | 0.7 | (0.9) | 2.7 | 2.6 | 3.5 | 4.5 | 5.6 | 6.8 | (3.1) | (2.7) | (2.3) | (2.1) | (1.8) | (1.5) | (1.4) |
| Total Equity | 4.7 | 4.1 | 0.3 | (0.4) | 0.7 | (0.9) | 2.7 | 2.6 | 3.5 | 4.5 | 5.6 | 6.8 | (3.1) | (2.7) | (2.3) | (2.1) | (1.8) | (1.5) | (1.4) |
| - |
| - |
| - |
| Net debt | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Working Capital | (2.3) | (1.9) | (4.6) | (4.1) | (3.4) | (1.9) | (1.7) | 0.3 | 1.0 | 1.8 | 4.6 | 6.3 | - | - | (2.5) | - | - | - | - |
| Book Value | 4.7 | 4.1 | 0.3 | (0.4) | 0.7 | (0.9) | 2.7 | 2.6 | 3.5 | 4.5 | 5.6 | 6.8 | (3.1) | (2.7) | (2.3) | (2.1) | (1.8) | (1.5) | (1.4) |
| Tangible Book Value | 2.2 | 1.7 | (2.2) | (2.9) | (1.8) | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| - |
| - |
| Assets Held For Sale | - | - | - | - | - |
| Total Current Assets | 1.5 | 1.5 | 6.2 | 1.1 | - |
| 4.1 |
| 3.2 |
| 2.3 |
| - |
| Long Term Investments | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - |
| Goodwill | 2.0 | - | - | - | - |
| Intangible Assets | 0.5 | - | - | - | - |
| Operating Lease Right Of Use Assets | 7.5 | 5.5 | 6.0 | 2.2 | - |
| Deferred Tax Assets | - | - | - | - | - |
| Other Non-Current Assets | 1.0 | 1.9 | 0.7 | 0.2 | - |
| Total Non-Current Assets | 16.1 | 11.5 | 9.8 | 4.7 | - |
| Total Assets | 17.6 | 13.0 | 16.0 | 5.8 | - |
| - |
| - |
| - |
| Operating Lease Liabilities Current | 1.0 | 0.6 | 0.5 | 0.2 | - |
| Accrued Expenses | - | - | - | - | - |
| Other Current Liabilities | 0.7 | 0.0 | 0.0 | 0.1 | - |
| Total Current Liabilities | 6.0 | 3.3 | 2.0 | 3.6 | - |
| - |
| - |
| - |
| - |
| Deferred Tax Liabilities | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 17.3 | 10.4 | 10.4 | 8.2 | - |
| (6.3) |
| (2.8) |
| - |
| Accumulated Other Comprehensive Income | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - |
| Minority Interest | - | - | - | - | - |
| Total Stockholders Equity | 0.3 | 2.7 | 5.6 | (2.3) | (1.4) |
| Total Equity | 0.3 | 2.7 | 5.6 | (2.3) | (1.4) |
| 4.2 |
| (2.5) |
| - |
| Book Value | 0.3 | 2.7 | 5.6 | (2.3) | (1.4) |
| Tangible Book Value | (2.2) | - | - | - | - |