| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||
| Revenues | 5.1 | 340.2 | 386.7 | 234.2 | 160.2 | 42.2 | 2.5 | 25.3 | 29.2 | 27.1 | 23.0 | 16.7 |
| Cost of Revenue | 1.4 | 309.3 | 346.7 | 197.1 | 67.6 | 19.7 | 12.9 | 17.5 | 18.1 | 16.2 | 13.9 | 10.4 |
| Gross Profit | 3.6 | 30.9 | 40.0 | 37.0 | 92.6 | 22.4 | (10.4) | 7.8 | 11.1 | 10.9 | 9.1 | 6.4 |
| Operating Expenses | ||||||||||||
| Research & Development | 2.2 | 10.0 | 0.5 | 1.6 | 1.6 | 0.8 | 0.2 | 0.9 | 0.5 | 0.0 | 0.1 | 0.0 |
| Selling General & Administrative | - | |||||||||||
| Operating Income | ||||||||||||
| Operating Income | 1.5 | (10.0) | (0.5) | 17.7 | 38.2 | 10.0 | 1.2 | (2.1) | 3.9 | 8.0 | 6.1 | 4.8 |
| Non-Operating | ||||||||||||
| Interest Income | - | 1.7 | 2.6 | 2.8 | - | - | - | - | - | - | - | - |
| Interest Expense | - | 0.1 | ||||||||||
| Tax & Net | ||||||||||||
| Income Tax Expense | 0.1 | 4.5 | 5.8 | 4.7 | 10.3 | 0.9 | (0.1) | (0.7) | (2.9) | 2.0 | 1.6 | 1.3 |
| Net Income From Continuing Ops | (223.7) | |||||||||||
| Per Share | ||||||||||||
| EPS Basic | (47.65) | 1.43 | 4.46 | 4.42 | 14.13 | (7.04) | 0.17 | (0.33) | 0.49 | 0.49 | 0.37 | 0.28 |
| EPS Diluted | (47.65) | 1.43 | ||||||||||
| Supplementary Data | ||||||||||||
| EBITDA | 3.1 | (8.2) | 1.8 | 19.8 | 40.4 | 11.7 | 1.4 | (0.9) | 4.8 | 8.5 | 6.5 | 5.1 |
| EBIT | 1.5 | (10.0) | ||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | 19.2 | 10.9 | 10.5 | 11.6 | 8.2 | 1.1 | 1.2 | 3.7 | 0.9 | 1.1 | 0.2 |
| Depreciation & Amortization | 1.6 | 1.7 | 2.2 | 2.1 | 2.2 | 1.7 | 0.2 | 1.2 | 0.9 | 0.5 | 0.4 | 0.4 |
| Amortization of Intangibles | 0.0 | 0.7 | 0.9 | 0.9 | 1.0 | 0.9 | 0.3 | 0.1 | 0.1 | 0.1 | 0.1 | - |
| Other Operating Expenses | - | - | 2.2 | 2.0 | 0.5 | 0.2 | 0.0 | - | - | - | - | - |
| Total Operating Expenses | 2.2 | 10.0 | 0.5 | 19.3 | 15.9 | 12.2 | 1.3 | 2.1 | 6.6 | 2.5 | 2.7 | 1.3 |
| 0.1 |
| 0.0 |
| 0.0 |
| - |
| 0.2 |
| 0.2 |
| 0.1 |
| 0.0 |
| 0.1 |
| 0.1 |
| Income From Equity Investments | 0.0 | 0.0 | 0.4 | 0.5 | 0.8 | 0.2 | 0.2 | 0.2 | - | - | - | - |
| Other Non-Operating Income | (225.1) | 0.1 | (0.1) | 4.8 | 0.0 | 0.0 | 0.0 | (0.5) | 0.3 | (0.0) | (0.0) | (0.1) |
| Pre-Tax Income | (223.6) | (9.9) | (0.5) | 22.5 | 40.8 | 10.9 | 1.2 | (2.1) | 4.2 | 7.9 | 6.0 | 4.7 |
| (9.9) |
| (0.5) |
| 17.8 |
| 30.5 |
| 9.9 |
| 1.2 |
| (2.1) |
| 7.1 |
| 5.9 |
| 4.4 |
| 3.4 |
| Net Income From Discontinued Ops | 2.8 | 15.8 | 18.2 | - | - | (23.0) | 1.5 | (3.1) | - | - | - | - |
| Net Income | (220.9) | 5.9 | 17.7 | 17.8 | 30.5 | (13.1) | 2.7 | (5.1) | 7.1 | 5.9 | 4.4 | 3.4 |
| Net Income Attributable To Parent | (220.9) | 5.8 | 17.6 | 17.6 | 30.4 | (13.1) | 2.7 | (5.1) | 7.1 | 5.9 | 4.4 | 3.4 |
| Less: Minority Interest | - | 0.1 | 0.1 | 0.2 | 0.1 | 0.0 | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (220.9) | 5.8 | 17.6 | 17.6 | 30.4 | (13.1) | 2.7 | (5.1) | 7.1 | 5.9 | 4.4 | 3.4 |
| 4.46 |
| 4.42 |
| - |
| - |
| - |
| (0.33) |
| 0.49 |
| 0.49 |
| 0.37 |
| 0.28 |
| Shares Basic | 4.6 | 4.1 | 3.9 | 4.0 | 2.2 | 1.9 | - | 15.8 | 14.7 | 12.0 | 12.0 | 12.0 |
| Shares Diluted | 4.6 | 4.1 | 3.9 | 4.0 | 2.2 | 1.9 | - | 15.8 | 14.7 | 12.0 | 12.0 | 12.0 |
| (0.5) |
| 17.7 |
| 38.2 |
| 10.0 |
| 1.2 |
| (2.1) |
| 3.9 |
| 8.0 |
| 6.1 |
| 4.8 |