| (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 | Q4 FY 18 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||||||||||||||||||||
| Cash And Equivalents | 2.1 | 2.0 | 3.1 | 4.4 | 2.3 | 6.3 | 6.3 | 6.9 | 2.6 | 1.6 | 1.0 | 3.9 | 7.0 | 3.5 | 6.7 | ||||||||||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | ||||||||
| Cash And Equivalents | 2.0 | 6.3 | 1.6 | 3.5 | 24.0 | 18.2 | 0.5 | - |
| Restricted Cash | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.0 | 6.3 | 1.6 | 3.5 | 24.0 | 18.2 | 0.5 | - |
| Receivables | ||||||||
| Accounts Receivable | 1.6 | 0.4 | 0.2 | 0.5 | 1.2 | 1.4 | 0.9 | - |
| Current Assets | ||||||||
| Inventory | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.8 | 0.8 | 0.6 | 1.4 | 1.6 | 0.7 | ||
| Non-Current Assets | ||||||||
| Property, Plant & Equipment Gross | 6.7 | 6.1 | 5.6 | 4.8 | 4.1 | 1.7 | 1.6 | - |
| Accumulated Depreciation | 2.9 | 2.8 | 2.3 | 1.8 | 1.2 | |||
| Current Liabilities | ||||||||
| Accounts Payable | 1.7 | 1.1 | 2.1 | 1.4 | 0.9 | 0.8 | 1.1 | - |
| Short Term Debt | 8.4 | - | - | - | 1.3 | 0.9 | ||
| Non-Current Liabilities | ||||||||
| Long Term Debt | 0.5 | - | - | - | 1.3 | 0.4 | 3.7 | - |
| Operating Lease Liabilities Non-Current | 3.8 | 1.0 | 1.5 | 2.0 | 0.3 | |||
| Common Equity | ||||||||
| Common Stock | 0.0 | - | - | 0.0 | 0.0 | 0.0 | 0.0 | - |
| Additional Paid In Capital | 123.9 | 112.1 | 93.5 | 84.3 | 81.2 | |||
| Supplementary Data | ||||||||
| Total Debt | 8.8 | - | - | - | 2.5 | 1.3 | 7.4 | - |
| Net debt | 6.8 | - | - | - | (21.5) | (16.9) | ||
| 12.7 |
| 17.8 |
| 24.0 |
| 28.5 |
| 34.2 |
| 14.1 |
| 18.2 |
| - |
| - |
| - |
| - |
| - |
| Restricted Cash | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Short Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Cash And Short Term Investments | 2.1 | 2.0 | 3.1 | 4.4 | 2.3 | 6.3 | 6.3 | 6.9 | 2.6 | 1.6 | 1.0 | 3.9 | 7.0 | 3.5 | 6.7 | 12.7 | 17.8 | 24.0 | 28.5 | 34.2 | 14.1 | 18.2 | - | - | - | - | - |
| Receivables | |||||||||||||||||||||||||||
| Accounts Receivable | 1.8 | 1.6 | 2.1 | 1.6 | 0.7 | 0.4 | 0.5 | 0.4 | 0.5 | 0.2 | 0.2 | 0.3 | 0.3 | 0.5 | 0.9 | 0.8 | 1.0 | 1.2 | 3.8 | 3.5 | 1.7 | 1.4 | - | - | - | - | - |
| Current Assets | |||||||||||||||||||||||||||
| Inventory | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | 0.9 | 0.8 | 0.6 | 0.7 | 0.5 | 0.8 | 0.6 | 0.6 | 0.5 | 0.6 | 0.8 | 1.1 | 1.3 | 1.4 | 2.1 | 2.1 | 2.3 | 1.6 | |||||||||
| Other Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Assets Held For Sale | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Current Assets | 4.8 | 4.4 | 5.8 | 6.7 | 3.6 | 7.5 | 7.4 | 7.9 | 3.6 | 2.5 | 2.0 | 5.3 | 8.7 | 5.4 | 9.7 | 15.5 | |||||||||||
| Non-Current Assets | |||||||||||||||||||||||||||
| Property, Plant & Equipment Gross | 6.7 | 6.7 | 8.7 | 7.8 | 5.7 | 6.2 | 6.0 | 5.9 | 5.8 | 5.6 | 5.5 | 5.3 | 5.1 | 4.8 | 4.6 | 4.5 | 4.2 | 4.1 | 3.7 | 3.2 | 1.9 | 1.7 | - | - | - | - | - |
| Accumulated Depreciation | 3.2 | 2.9 | 3.0 | 2.7 | 2.4 | 2.9 | 2.7 | 2.6 | 2.5 | 2.3 | 2.2 | 2.1 | 1.9 | 1.8 | 1.6 | 1.4 | 1.3 | ||||||||||
| Property,Plant & Equipment Net | 3.5 | 3.8 | 5.6 | 5.1 | 3.3 | 3.4 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.3 | 3.2 | 3.1 | 3.0 | 3.1 | 2.9 | ||||||||||
| Long Term Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Equity Method Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Goodwill | 8.6 | 8.6 | 8.5 | 8.5 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | 2.8 | |||||||||
| Intangible Assets | 3.8 | 4.0 | 2.2 | 2.2 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.5 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | |||||||||
| Operating Lease Right Of Use Assets | 4.0 | 4.2 | 3.4 | 3.2 | 1.0 | 1.0 | 1.1 | 1.2 | 1.3 | 1.4 | 1.5 | 1.5 | 1.6 | 1.7 | 2.1 | 2.2 | |||||||||||
| Deferred Tax Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Other Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Assets | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Assets | 25.0 | 25.2 | 25.6 | 26.0 | 11.3 | 15.3 | 15.3 | 15.8 | 11.8 | 10.7 | 10.3 | 13.7 | 17.1 | 13.7 | 18.4 | 24.4 | 29.6 | ||||||||||
| Current Liabilities | |||||||||||||||||||||||||||
| Accounts Payable | 2.0 | 1.7 | 2.1 | 1.8 | 1.2 | 1.1 | 1.1 | 2.0 | 2.5 | 2.1 | 1.5 | 1.3 | 1.5 | 1.4 | 0.6 | 1.3 | 0.9 | 0.9 | 0.7 | 1.3 | 0.9 | 0.8 | - | - | - | - | - |
| Short Term Debt | 7.3 | 8.4 | 0.3 | 0.2 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | |||||||||
| Deferred Revenue Current | 0.5 | 0.5 | 0.5 | 0.5 | 0.6 | 0.9 | 1.3 | 1.8 | 2.4 | 2.1 | 2.4 | 2.4 | 2.6 | 2.9 | 2.4 | 2.1 | 1.8 | ||||||||||
| Operating Lease Liabilities Current | 0.7 | 0.7 | 0.7 | 0.7 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.5 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | |||||||||||
| Accrued Expenses | 6.1 | 6.0 | 2.7 | 2.3 | 1.8 | 2.2 | 2.1 | 2.2 | 2.5 | 2.3 | 1.9 | 1.9 | 1.9 | 1.9 | 2.2 | 2.6 | 3.2 | 2.9 | |||||||||
| Other Current Liabilities | 1.2 | 0.9 | 1.0 | 1.0 | 0.7 | 0.3 | 0.2 | 0.2 | 0.2 | 0.2 | 0.3 | 0.2 | 0.1 | 0.1 | 0.3 | 0.4 | - | ||||||||||
| Total Current Liabilities | 17.9 | 18.1 | 7.4 | 6.4 | 4.7 | 5.0 | 5.1 | 6.6 | 8.1 | 7.3 | 7.2 | 8.4 | 8.0 | 6.8 | 6.0 | 6.7 | |||||||||||
| Non-Current Liabilities | |||||||||||||||||||||||||||
| Long Term Debt | 0.4 | 0.5 | 8.4 | 7.8 | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 1.3 | 0.1 | 0.4 | - | - | - | - | - |
| Operating Lease Liabilities Non-Current | 3.7 | 3.8 | 2.9 | 2.8 | 0.9 | 1.0 | 1.2 | 1.3 | 1.4 | 1.5 | 1.6 | 1.8 | 1.9 | 2.0 | 2.4 | 2.5 | |||||||||||
| Deferred Revenue Non-Current | - | - | 0.0 | 0.0 | 0.0 | 0.1 | 0.2 | 0.4 | 0.5 | 0.3 | 0.2 | 0.3 | 0.3 | 0.1 | 0.2 | 0.3 | 0.4 | ||||||||||
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Pension Obligations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Other Non-Current Liabilities | 1.3 | 1.3 | 1.4 | 1.4 | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||
| Total Liabilities | 26.3 | 26.7 | 23.1 | 21.5 | 6.9 | 7.3 | 7.7 | 9.5 | 11.2 | 10.3 | 10.3 | 11.6 | 10.1 | 8.9 | 8.5 | 9.5 | |||||||||||
| 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 | 0.0 | 0.0 | - | - | - | - | - |
| Additional Paid In Capital | 131.9 | 123.9 | 121.0 | 117.6 | 112.5 | 112.1 | 109.0 | 105.1 | 97.4 | 93.5 | 88.8 | 88.8 | 88.2 | 84.3 | 83.2 | 82.8 | 82.0 | ||||||||||
| Retained Earnings | (133.0) | (125.4) | (118.5) | (113.1) | (108.1) | (104.2) | (101.4) | (98.7) | (96.8) | (93.1) | (88.8) | (86.7) | (81.2) | (79.5) | (73.4) | (67.9) | (61.0) | ||||||||||
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||
| Treasury Stock | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Minority Interest | (0.1) | (0.1) | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||
| Total Stockholders Equity | (1.1) | (1.5) | 2.5 | 4.6 | 4.4 | 8.0 | 7.7 | 6.3 | 0.6 | 0.4 | 0.0 | 2.1 | 7.0 | 4.8 | 9.9 | 14.8 | 21.0 | ||||||||||
| Total Equity | (1.3) | (1.6) | 2.5 | 4.6 | 4.4 | 8.0 | 7.7 | 6.3 | 0.6 | 0.4 | 0.0 | 2.1 | 7.0 | 4.8 | 9.9 | 14.8 | 21.0 | 25.5 | |||||||||
| Supplementary Data | |||||||||||||||||||||||||||
| Total Debt | 7.7 | 8.8 | 8.7 | 7.9 | - | - | - | - | - | - | - | - | - | - | - | - | - | 1.3 | 2.5 | 2.5 | 1.3 | 1.3 | - | - | - | - | - |
| Net debt | 5.6 | 6.8 | 5.6 | 3.5 | - | - | - | - | - | - | - | - | - | - | - | - | - | (22.8) | (26.0) | ||||||||
| Working Capital | (13.1) | (13.7) | (1.7) | 0.3 | (1.1) | 2.5 | 2.3 | 1.2 | (4.5) | (4.8) | (5.2) | (3.1) | 0.7 | (1.4) | 3.7 | 8.8 | 15.3 | 19.8 | |||||||||
| Book Value | (1.1) | (1.5) | 2.5 | 4.6 | 4.4 | 8.0 | 7.7 | 6.3 | 0.6 | 0.4 | 0.0 | 2.1 | 7.0 | 4.8 | 9.9 | 14.8 | 21.0 | 25.5 | |||||||||
| Tangible Book Value | (13.5) | (14.1) | (8.1) | (6.1) | 1.2 | 4.7 | 4.4 | 3.1 | (2.7) | (2.9) | (3.2) | (1.2) | 3.7 | 1.7 | 6.7 | 11.7 | 17.9 | ||||||||||
| 0.3 |
| - |
| Other Current Assets | - | - | - | - | - | - | - | - |
| Assets Held For Sale | - | - | - | - | - | - | - | - |
| Total Current Assets | 4.4 | 7.5 | 2.5 | 5.4 | 27.3 | 20.4 | 2.0 | - |
| 0.8 |
| 0.5 |
| - |
| Property,Plant & Equipment Net | 3.8 | 3.3 | 3.3 | 3.1 | 2.8 | 0.9 | 1.1 | - |
| Long Term Investments | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - |
| Goodwill | 8.6 | 2.8 | 2.8 | 2.8 | 2.8 | 2.7 | 2.7 | - |
| Intangible Assets | 4.0 | 0.4 | 0.4 | 0.3 | 0.3 | 0.3 | 0.7 | - |
| Operating Lease Right Of Use Assets | 4.2 | 1.0 | 1.4 | 1.7 | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - | - | - | - |
| Total Assets | 25.2 | 15.3 | 10.7 | 13.7 | 33.7 | 25.3 | 7.6 | - |
| 3.7 |
| - |
| Deferred Revenue Current | 0.5 | 0.9 | 2.1 | 2.9 | 2.4 | 2.9 | 2.9 | 0.9 |
| Operating Lease Liabilities Current | 0.7 | 0.5 | 0.5 | 0.4 | 0.1 | - | - | - |
| Accrued Expenses | 6.0 | 2.2 | 2.3 | 1.9 | 2.9 | 1.7 | 1.4 | - |
| Other Current Liabilities | 0.9 | 0.3 | 0.2 | 0.1 | - | - | - | - |
| Total Current Liabilities | 18.1 | 5.0 | 7.3 | 6.8 | 7.5 | 7.8 | 9.1 | - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | 0.1 | 0.3 | 0.1 | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | 1.3 | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - | - | - | - |
| Total Liabilities | 26.7 | 7.3 | 10.3 | 8.9 | 8.2 | 8.4 | 9.2 | - |
| 52.3 |
| 20.3 |
| - |
| Retained Earnings | (125.4) | (104.2) | (93.1) | (79.5) | (55.6) | (35.3) | (23.3) | - |
| Accumulated Other Comprehensive Income | - | - | - | - | - | - | - | - |
| Treasury Stock | - | - | - | - | - | - | - | - |
| Minority Interest | (0.1) | - | - | - | - | - | - | - |
| Total Stockholders Equity | (1.5) | 8.0 | 0.4 | 4.8 | 25.5 | 16.9 | (2.9) | 4.8 |
| Total Equity | (1.6) | 8.0 | 0.4 | 4.8 | 25.5 | 16.9 | (2.9) | 4.8 |
| 6.9 |
| - |
| Working Capital | (13.7) | 2.5 | (4.8) | (1.4) | 19.8 | 12.6 | (7.1) | - |
| Book Value | (1.5) | 8.0 | 0.4 | 4.8 | 25.5 | 16.9 | (2.9) | 4.8 |
| Tangible Book Value | (14.1) | 4.7 | (2.9) | 1.7 | 22.4 | 14.0 | (6.3) | - |
| 1.6 |
| 1.7 |
| 0.9 |
| 0.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.6 |
| 27.3 |
| 34.0 |
| 39.4 |
| 16.7 |
| 20.4 |
| - |
| - |
| - |
| - |
| - |
| 1.2 |
| 1.1 |
| 1.0 |
| 0.9 |
| 0.8 |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.6 |
| 2.3 |
| 1.1 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.8 |
| 2.8 |
| 2.7 |
| 2.7 |
| - |
| - |
| - |
| - |
| - |
| 0.4 |
| 0.4 |
| 0.3 |
| 0.3 |
| - |
| - |
| - |
| - |
| - |
| 1.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 33.7 |
| 41.0 |
| 46.2 |
| 22.0 |
| 25.3 |
| - |
| - |
| - |
| - |
| - |
| 1.3 |
| 1.3 |
| 1.2 |
| 0.9 |
| - |
| - |
| - |
| - |
| - |
| 2.4 |
| 3.7 |
| 4.1 |
| 2.8 |
| 2.9 |
| 3.1 |
| 3.0 |
| 2.6 |
| 2.9 |
| 0.9 |
| 0.4 |
| 0.1 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 2.5 |
| 2.6 |
| 2.5 |
| 1.7 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 6.3 |
| 7.5 |
| 8.2 |
| 9.3 |
| 7.3 |
| 7.8 |
| - |
| - |
| - |
| - |
| - |
| 1.9 |
| 0.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 8.5 |
| 8.2 |
| 8.6 |
| 9.7 |
| 7.6 |
| 8.4 |
| - |
| - |
| - |
| - |
| - |
| 81.2 |
| 80.7 |
| 79.3 |
| 53.1 |
| 52.3 |
| - |
| - |
| - |
| - |
| - |
| (55.6) |
| (48.2) |
| (42.8) |
| (38.7) |
| (35.3) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 25.5 |
| 32.5 |
| 36.5 |
| 14.3 |
| 16.9 |
| (1.9) |
| (2.2) |
| (1.5) |
| (2.9) |
| 4.8 |
| 32.5 |
| 36.5 |
| 14.3 |
| 16.9 |
| (1.9) |
| (2.2) |
| (1.5) |
| (2.9) |
| 4.8 |
| (31.7) |
| (12.8) |
| (16.9) |
| - |
| - |
| - |
| - |
| - |
| 25.8 |
| 30.1 |
| 9.4 |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| 32.5 |
| 36.5 |
| 14.3 |
| 16.9 |
| (1.9) |
| (2.2) |
| (1.5) |
| (2.9) |
| 4.8 |
| 22.4 |
| 29.3 |
| 33.2 |
| 11.4 |
| 14.0 |
| - |
| - |
| - |
| - |
| - |