| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | - | - | - | 299.1 | 184.7 | 140.9 | 108.4 | 117.6 | 116.7 | 113.7 | 220.3 | 192.8 | 171.5 | 154.0 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 213.9 | 177.7 | 91.3 | 132.4 | 118.1 | 47.2 | 40.1 | 10.5 | 34.6 | 36.4 | 73.8 | 60.7 | 41.3 | 3.2 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.8 | 0.9 | 0.9 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | 2.90 | 2.60 | 2.15 | 6.19 | 5.14 | - | - | - | - | - | 0.38 | 0.31 | 1.04 | (0.46) | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 301.1 | 254.1 | 138.9 | 172.4 | 165.0 | 88.6 | 69.4 | 43.3 | 70.6 | 71.4 | 136.5 | 118.2 | 93.5 | 51.5 | 72.5 | 82.8 | |
| - |
| - |
| Selling General & Administrative | - | - | 2.6 | 2.2 | 2.0 | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 15.6 | 16.7 | 13.4 | 10.7 | 8.7 | 7.2 | 5.5 | 5.7 | 6.2 | 6.3 | 6.6 | 6.3 | 9.5 | 9.2 | 10.6 | 3.5 | 2.9 |
| Depreciation & Amortization | 87.2 | 76.5 | 47.6 | 40.0 | 46.9 | 41.4 | 29.3 | 32.8 | 36.0 | 35.1 | 62.7 | 57.5 | 52.2 | 48.2 | 37.2 | 31.5 | 30.7 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 2.6 | 3.3 | 1.3 | (1.9) | 0.2 | (0.1) | 1.3 | 0.9 | 1.5 | 1.4 | 2.5 | 2.0 | 1.8 | 0.7 | 0.2 | 0.0 | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 35.3 |
| 51.3 |
| 63.9 |
| 1.5 |
| Interest Expense | 99.1 | 121.0 | 82.3 | 42.7 | 16.6 | 13.8 | 15.8 | 17.4 | 18.4 | 17.2 | 17.9 | 16.5 | 15.0 | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (100.5) | (122.5) | (83.1) | (46.1) | (19.9) | (16.9) | (15.7) | (18.1) | (18.8) | (17.6) | 0.0 | 0.0 | 73.6 | 0.0 | 82.5 | (32.4) | (31.2) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | 113.4 | 55.2 | 8.2 | 86.3 | 98.2 | 30.4 | 24.4 | (7.6) | 15.8 | 18.8 | 55.4 | 44.0 | 99.5 | (21.2) | 87.1 | 18.9 | 32.7 |
| Net Income From Discontinued Ops | 57.4 | 138.4 | 39.0 | 39.1 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 170.8 | 193.6 | 47.2 | 125.4 | 98.2 | 30.4 | - | (0.1) | 38.5 | 52.5 | 55.4 | 44.0 | 99.5 | (21.2) | 87.1 | 18.9 | 32.7 |
| Net Income Attributable To Parent | 170.8 | 193.6 | 47.2 | 125.4 | 98.2 | 30.4 | - | (0.1) | 38.5 | 52.5 | 55.4 | 44.0 | 99.5 | (21.2) | 87.1 | 18.9 | 29.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 170.8 | 193.6 | 47.2 | 125.4 | 98.2 | 30.4 | - | (0.1) | 38.5 | 52.5 | 55.4 | 44.0 | 99.5 | (21.2) | 87.1 | 18.9 | 29.2 |
| - |
| EPS Diluted | 2.88 | 2.60 | 2.15 | 6.19 | 5.14 | - | - | - | - | - | 0.38 | 0.31 | 1.01 | (0.46) | - | - | - |
| Shares Basic | 58.9 | 56.1 | 21.2 | 19,325.0 | 18,342.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 59.2 | 56.1 | 21.2 | 19,325.0 | 18,342.4 | - | - | - | - | - | - | - | - | - | - | - | - |
| 94.6 |
| EBIT | 213.9 | 177.7 | 91.3 | 132.4 | 118.1 | 47.2 | 40.1 | 10.5 | 34.6 | 36.4 | 73.8 | 60.7 | 41.3 | 3.2 | 35.3 | 51.3 | 63.9 |