| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 176.5 | 274.2 | 302.0 | 283.9 | 261.7 | 196.6 |
| Cost of Revenue | 158.1 | 246.9 | 273.4 | 254.7 | 219.3 | 156.2 |
| Gross Profit | 18.4 | 27.3 | 28.5 | 29.2 | 42.4 | 40.4 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | 22.0 | 35.1 | 27.3 | 26.9 | 39.0 | 30.5 |
| Operating Income | ||||||
| Operating Income | (3.6) | (7.8) | 1.2 | 2.3 | 3.4 | 9.9 |
| Non-Operating | ||||||
| Interest Income | 0.1 | 0.0 | 0.0 | 0.0 | 0.5 | 0.0 |
| Interest Expense | 14.3 | 12.8 | 14.0 | 12.5 | 10.4 | 6.8 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 1.4 | 1.7 | 0.6 | (1.8) | (0.1) | 0.1 |
| Net Income From Continuing Ops | (12.1) | (23.3) | (12.6) | (15.1) | (7.8) | (0.1) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | (0.47) | (0.72) | (0.38) | (0.22) |
| EPS Diluted | - | - | (0.47) | (0.72) | (0.38) | - |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | 1.2 | (3.4) | 5.7 | 7.0 | 7.3 | 13.5 |
| EBIT | (3.6) | (7.8) | 1.2 | 2.3 | 3.4 | 9.9 |
| Selling & Marketing | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 4.8 | 4.3 | 4.5 | 4.7 | 3.9 | 3.6 |
| Amortization of Intangibles | 0.5 | 0.4 | 0.3 | 0.1 | 0.1 | 0.1 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 22.0 | 35.1 | 27.3 | 26.9 | 39.0 | 30.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | (7.2) | (13.9) | (13.2) | (19.2) | (11.3) | (9.9) |
| Pre-Tax Income | (10.7) | (21.7) | (12.0) | (17.0) | (7.9) | 0.0 |
| (1.7) |
| (0.0) |
| 0.0 |
| (4.1) |
| - |
| - |
| Net Income | (13.8) | (23.4) | (12.5) | (19.2) | (7.8) | (0.1) |
| Net Income Attributable To Parent | (14.9) | (24.3) | (12.7) | (19.1) | (8.0) | (0.1) |
| Less: Minority Interest | 1.1 | 1.0 | 0.2 | (0.0) | 0.2 | (0.0) |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.9) | (24.3) | (12.7) | (19.1) | (8.0) | (0.1) |
| 26.9 |
| 26.9 |
| 26.9 |
| 26.6 |
| 20.6 |
| 0.6 |
| Shares Diluted | 26.9 | 26.9 | 26.9 | 26.6 | 20.6 | - |