| (in millions of USD) | Q4 FY 25 | Q1 FY 25 | Q4 FY 24 | Q1 FY 24 | Q4 FY 23 | Q4 FY 22 | Q4 FY 21 | Q4 FY 20 | Q4 FY 19 |
|---|---|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||||
| Cash And Equivalents | 1.5 | 0.7 | 1.2 | 1.0 | 0.0 | 0.4 | 2.5 | 3.4 | 22.4 |
| Restricted Cash | - | - | - | - | - | 0.0 | 0.5 | 1.3 | 12.7 |
| Short Term Investments | 0.3 | 0.2 | 0.3 | 0.2 | - | - | - | - | - |
| Cash And Short Term Investments | 1.8 | 0.9 | 1.4 | 1.2 | 0.0 | 0.4 | 2.5 | 3.4 | 22.4 |
| Receivables | |||||||||
| Accounts Receivable | 3.3 | 3.0 | 5.2 | 3.4 | - | 0.1 | 0.1 | 0.3 | 0.2 |
| Current Assets | |||||||||
| Inventory | - | - | - | - | - | - | - | - | - |
| Prepaid Expenses | - | 2.1 | - | 2.2 | - | ||||
| Non-Current Assets | |||||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | |||||
| Current Liabilities | |||||||||
| Accounts Payable | 4.1 | 3.5 | 5.3 | 3.3 | 0.0 | 17.2 | 49.7 | 43.4 | 38.8 |
| Short Term Debt | 4.6 | 4.9 | 4.6 | 7.5 | 6.1 | ||||
| Non-Current Liabilities | |||||||||
| Long Term Debt | - | - | - | - | - | - | 31.2 | 68.5 | 59.9 |
| Operating Lease Liabilities Non-Current | 0.1 | 0.1 | 0.1 | 0.0 | |||||
| Common Equity | |||||||||
| Common Stock | - | - | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | - | - | ||||
| Supplementary Data | |||||||||
| Total Debt | 4.6 | 4.9 | 4.6 | 7.5 | 6.1 | 15.5 | 117.9 | 180.7 | 104.6 |
| Net debt | 2.8 | 4.0 | 3.1 | 6.3 | 6.0 | ||||
| (in millions of USD) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash And Short Term Investments | |||||||
| Cash And Equivalents | 1.5 | 1.2 | 0.0 | 0.4 | 2.5 | 3.4 | 22.4 |
| Restricted Cash | - | - | - | 0.0 | 0.5 | 1.3 | 12.7 |
| Short Term Investments | 0.3 | 0.3 | - | - | - | - | - |
| Cash And Short Term Investments | 1.8 | 1.4 | 0.0 | 0.4 | 2.5 | 3.4 | 22.4 |
| Receivables | |||||||
| Accounts Receivable | 3.3 | 5.2 | - | 0.1 | 0.1 | 0.3 | 0.2 |
| Current Assets | |||||||
| Inventory | - | - | - | - | - | - | - |
| Prepaid Expenses | - | - | - | - | 0.1 | 7.6 | 17.9 |
| Non-Current Assets | |||||||
| Property, Plant & Equipment Gross | - | - | - | - | - | - | - |
| Accumulated Depreciation | - | - | - | - | - | - | |
| Current Liabilities | |||||||
| Accounts Payable | 4.1 | 5.3 | 0.0 | 17.2 | 49.7 | 43.4 | 38.8 |
| Short Term Debt | 4.6 | 4.6 | 6.1 | 15.5 | 86.7 | 112.3 | 44.6 |
| Non-Current Liabilities | |||||||
| Long Term Debt | - | - | - | - | 31.2 | 68.5 | 59.9 |
| Operating Lease Liabilities Non-Current | 0.1 | 0.1 | - | - | - | - | |
| Common Equity | |||||||
| Common Stock | - | - | - | - | - | - | - |
| Additional Paid In Capital | - | - | - | 415.4 | 286.4 | 307.1 | |
| Supplementary Data | |||||||
| Total Debt | 4.6 | 4.6 | 6.1 | 15.5 | 117.9 | 180.7 | 104.6 |
| Net debt | 2.8 | 3.1 | 6.0 | 15.1 | 115.4 | 177.4 | 82.2 |
| - |
| 0.1 |
| 7.6 |
| 17.9 |
| Other Current Assets | 0.1 | 0.2 | 1.1 | 0.4 | 0.2 | 8.3 | 22.2 | 15.0 | 20.5 |
| Assets Held For Sale | - | - | - | - | - | - | - | - | - |
| Total Current Assets | 5.6 | 6.2 | 9.6 | 7.2 | 11.7 | 10.0 | 27.4 | 29.9 | 83.5 |
| - |
| - |
| - |
| - |
| - |
| Property,Plant & Equipment Net | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.1 | 6.0 | 52.7 | 165.8 |
| Long Term Investments | - | - | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - | - | - |
| Goodwill | 3.3 | 8.9 | 101.1 | 177.9 | - | - | - | - | - |
| Intangible Assets | 0.1 | 0.1 | - | - | - | 1.9 | 23.7 | 32.7 | 0.2 |
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | 0.1 | 0.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | 0.1 | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - | 1.5 | 1.5 | 8.4 | 0.8 |
| Total Non-Current Assets | 4.1 | 9.8 | 101.9 | 178.7 | - | 3.4 | 31.2 | 95.4 | 168.3 |
| Total Assets | 9.7 | 15.9 | 111.6 | 185.9 | 11.7 | 13.4 | 58.6 | 125.3 | 251.8 |
| 15.5 |
| 86.7 |
| 112.3 |
| 44.6 |
| Deferred Revenue Current | - | - | - | - | - | 18.3 | 30.4 | 22.5 | 11.0 |
| Operating Lease Liabilities Current | 0.0 | 0.1 | 0.1 | 0.0 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Current Liabilities | 133.3 | 183.3 | 190.8 | 217.0 | - | 94.0 | 364.3 | 288.9 | 237.4 |
| - |
| - |
| - |
| - |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0.1 | 0.1 | 0.1 | 0.0 | - | - | 79.9 | 130.1 | 127.8 |
| Total Liabilities | 133.4 | 183.3 | 190.9 | 217.0 | 99.9 | 94.0 | 444.3 | 419.1 | 365.2 |
| 415.4 |
| 286.4 |
| 307.1 |
| - |
| Retained Earnings | (646.9) | (624.9) | (549.6) | (449.1) | (497.5) | (500.3) | (679.6) | (561.1) | (318.4) |
| Accumulated Other Comprehensive Income | 11.2 | 8.7 | 15.1 | 7.7 | 3.5 | 4.1 | 6.0 | 2.7 | (0.8) |
| Treasury Stock | - | - | - | - | - | - | 0.0 | 43.9 | - |
| Minority Interest | - | - | - | - | - | - | 1.5 | 1.4 | 1.4 |
| Total Stockholders Equity | (123.6) | (167.4) | (79.3) | (31.1) | (88.2) | (80.5) | (387.1) | (295.2) | (314.2) |
| Total Equity | (123.6) | (167.4) | (79.3) | (31.1) | (88.2) | (80.5) | (385.7) | (293.8) | (312.9) |
| 15.1 |
| 115.4 |
| 177.4 |
| 82.2 |
| Working Capital | (127.7) | (177.1) | (181.1) | (209.8) | - | (84.0) | (336.9) | (259.0) | (154.0) |
| Book Value | (123.6) | (167.4) | (79.3) | (31.1) | (88.2) | (80.5) | (387.1) | (295.2) | (314.2) |
| Tangible Book Value | (127.0) | (176.3) | (180.4) | (209.0) | - | (82.4) | (410.8) | (327.9) | (314.4) |
| Other Current Assets | 0.1 | 1.1 | 0.2 | 8.3 | 22.2 | 15.0 | 20.5 |
| Assets Held For Sale | - | - | - | - | - | - | - |
| Total Current Assets | 5.6 | 9.6 | 11.7 | 10.0 | 27.4 | 29.9 | 83.5 |
| - |
| Property,Plant & Equipment Net | 0.0 | 0.0 | - | 0.1 | 6.0 | 52.7 | 165.8 |
| Long Term Investments | - | - | - | - | - | - | - |
| Equity Method Investments | - | - | - | - | - | - | - |
| Goodwill | 3.3 | 101.1 | - | - | - | - | - |
| Intangible Assets | 0.1 | - | - | 1.9 | 23.7 | 32.7 | 0.2 |
| Operating Lease Right Of Use Assets | 0.1 | 0.1 | - | - | - | - | - |
| Deferred Tax Assets | - | - | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | 1.5 | 1.5 | 8.4 | 0.8 |
| Total Non-Current Assets | 4.1 | 101.9 | - | 3.4 | 31.2 | 95.4 | 168.3 |
| Total Assets | 9.7 | 111.6 | 11.7 | 13.4 | 58.6 | 125.3 | 251.8 |
| Deferred Revenue Current | - | - | - | 18.3 | 30.4 | 22.5 | 11.0 |
| Operating Lease Liabilities Current | 0.0 | 0.1 | - | - | - | - | - |
| Accrued Expenses | - | - | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - | - | - |
| Total Current Liabilities | 133.3 | 190.8 | - | 94.0 | 364.3 | 288.9 | 237.4 |
| - |
| Deferred Revenue Non-Current | - | - | - | - | - | - | - |
| Deferred Tax Liabilities | - | - | - | - | - | - | - |
| Pension Obligations | - | - | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 0.1 | 0.1 | - | - | 79.9 | 130.1 | 127.8 |
| Total Liabilities | 133.4 | 190.9 | 99.9 | 94.0 | 444.3 | 419.1 | 365.2 |
| - |
| Retained Earnings | (646.9) | (549.6) | (497.5) | (500.3) | (679.6) | (561.1) | (318.4) |
| Accumulated Other Comprehensive Income | 11.2 | 15.1 | 3.5 | 4.1 | 6.0 | 2.7 | (0.8) |
| Treasury Stock | - | - | - | - | 0.0 | 43.9 | - |
| Minority Interest | - | - | - | - | 1.5 | 1.4 | 1.4 |
| Total Stockholders Equity | (123.6) | (79.3) | (88.2) | (80.5) | (387.1) | (295.2) | (314.2) |
| Total Equity | (123.6) | (79.3) | (88.2) | (80.5) | (385.7) | (293.8) | (312.9) |
| Working Capital | (127.7) | (181.1) | - | (84.0) | (336.9) | (259.0) | (154.0) |
| Book Value | (123.6) | (79.3) | (88.2) | (80.5) | (387.1) | (295.2) | (314.2) |
| Tangible Book Value | (127.0) | (180.4) | - | (82.4) | (410.8) | (327.9) | (314.4) |