| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Revenues | |||
| Revenues | 67.4 | 302.3 | 257.3 |
| Cost of Revenue | 143.0 | 174.6 | 58.1 |
| Gross Profit | (75.6) | 127.7 | 199.2 |
| Operating Expenses | |||
| Research & Development | 20.2 | 16.4 | 10.1 |
| Selling General & Administrative | - | - | - |
| Selling & Marketing | - | - | - |
| General & Administrative | |||
| Operating Income | |||
| Operating Income | (176.1) | 81.6 | 173.7 |
| Non-Operating | |||
| Interest Income | - | - | - |
| Interest Expense | - | - | - |
| Income From Equity Investments | - | - | - |
| Other Non-Operating Income | |||
| Tax & Net | |||
| Income Tax Expense | 2.3 | 14.6 | 33.8 |
| Net Income From Continuing Ops | (177.0) | 80.8 | 173.6 |
| Net Income From Discontinued Ops | - | - | - |
| Net Income | |||
| Per Share | |||
| EPS Basic | (1.62) | 0.61 | 1.30 |
| EPS Diluted | (1.62) | 0.61 | 1.30 |
| Shares Basic | 109.1 | 107.8 | 107.8 |
| Shares Diluted | 109.1 | ||
| Supplementary Data | |||
| EBITDA | (155.0) | 91.3 | 176.6 |
| EBIT | (176.1) | 81.6 | 173.7 |
| 13.9 |
| 7.2 |
| 14.6 |
| Depreciation & Amortization | 21.1 | 9.7 | 3.0 |
| Amortization of Intangibles | - | - | - |
| Other Operating Expenses | (0.7) | 0.3 | (0.0) |
| Total Operating Expenses | - | - | - |
| 1.5 |
| (0.8) |
| (0.1) |
| Pre-Tax Income | (174.6) | 80.8 | 173.6 |
| (177.0) |
| 66.1 |
| 139.8 |
| Net Income Attributable To Parent | (177.0) | 66.1 | 139.8 |
| Less: Minority Interest | 0.1 | (0.2) | (0.1) |
| Less: Preferred Dividends | - | - | - |
| Net Income To Common Shareholders | (176.9) | 65.9 | 139.7 |
| 107.8 |
| 107.8 |