| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 688.1 | 110.2 | 1,701.9 | 287.1 | 615.4 | 314.5 | 206.9 | 158.7 |
| Cost of Revenue | 659.9 | 75.1 | 212.9 | 265.3 | 464.2 | 168.3 | 77.5 | 62.5 |
| Gross Profit | 28.1 | 35.1 | 1,489.0 | 21.8 | 151.2 | 146.3 | 129.4 | 96.2 |
| Operating Expenses | ||||||||
| Research & Development | - | 0.7 | 4.2 | 6.7 | 11.0 | 9.6 | 8.2 | 6.8 |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (437.1) | (5.1) | (7.0) | (137.3) | (3.6) | 48.8 | 46.4 | 40.2 |
| Non-Operating | ||||||||
| Interest Income | - | - | - | - | - | 11.2 | 13.8 | 8.9 |
| Interest Expense | - | 0.1 | 0.6 | 2.4 | 2.3 | 0.4 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.8 | 0.2 | 13.2 | 34.3 | 3.3 | 56.7 | 11.9 | 13.0 |
| Net Income From Continuing Ops | (452.8) | 4.8 | 2.9 | (161.1) | (1.3) | |||
| Per Share | ||||||||
| EPS Basic | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | (320.1) | 6.7 | (6.9) | (136.3) | (2.3) | 50.2 | 47.9 | 41.3 |
| EBIT | (437.1) | (5.1) | (7.0) | (137.3) | (3.6) | 48.8 | ||
| - |
| - |
| - |
| Selling & Marketing | - | 1.8 | 5.5 | 19.3 | 37.6 | 30.0 | 27.7 | 24.3 |
| General & Administrative | - | 15.8 | 7.0 | 43.4 | 43.3 | 40.7 | 34.0 | 22.0 |
| Depreciation & Amortization | 117.0 | 11.8 | 0.1 | 1.0 | 1.3 | 1.5 | 1.5 | 1.0 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 1,125.2 | 95.0 | 7.0 | 424.5 | 619.1 | 265.8 | 160.4 | 118.5 |
| 1.9 |
| 2.8 |
| Income From Equity Investments | - | - | - | - | 0.0 | - | (0.1) | 6.2 |
| Other Non-Operating Income | - | - | - | 7.5 | 6.6 | 7.5 | - | - |
| Pre-Tax Income | (451.9) | 4.8 | 2.9 | (126.8) | 1.9 | 573.7 | 70.1 | 57.6 |
| 517.0 |
| 58.2 |
| 44.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | (622.0) | 41.7 | (5.5) | (161.1) | (1.3) | 517.0 | 58.2 | 44.6 |
| Net Income Attributable To Parent | (622.0) | 41.7 | (5.5) | (161.1) | (1.3) | 516.4 | 56.2 | 44.0 |
| Less: Minority Interest | - | - | - | 0.0 | 0.0 | 0.6 | 2.0 | 0.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (622.0) | 41.7 | (5.5) | (161.1) | (1.3) | 516.4 | 56.2 | 44.0 |
| - |
| - |
| Shares Basic | 283.3 | 208.2 | 243.0 | 274.1 | 289.9 | - | - | - |
| Shares Diluted | 283.3 | 233.0 | 253.9 | 274.1 | 289.9 | - | - | - |
| 46.4 |
| 40.2 |