| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||
| Revenues | 65.9 | 52.6 | 75.7 | 68.4 | 76.2 | 34.2 | 28.5 | 27.8 | 50.9 | 65.5 | 95.2 | 97.8 | 162.0 | 106.3 | 71.5 |
| Cost of Revenue | 62.2 | 63.4 | 86.5 | 90.5 | 85.1 | 32.2 | 30.8 | 24.9 | 35.8 | 41.3 | 54.5 | 44.3 | 97.0 | 54.1 | 25.3 |
| Gross Profit | 3.7 | (10.8) | (10.8) | (22.1) | (8.9) | 2.0 | (2.3) | 2.9 | 15.1 | 24.3 | 40.6 | 53.6 | 65.0 | 52.2 | 46.2 |
| Operating Expenses | |||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Income | |||||||||||||||
| Operating Income | (37.4) | (72.9) | (65.2) | (76.1) | (71.9) | (48.4) | (62.8) | (43.5) | (32.6) | (24.3) | (0.9) | 29.6 | 29.9 | 33.2 | |
| Non-Operating | |||||||||||||||
| Interest Income | 1.4 | 1.9 | 1.5 | 1.5 | 0.9 | 1.3 | 1.3 | 2.1 | 1.9 | 4.0 | 3.5 | 3.4 | 2.9 | 0.9 | 2.1 |
| Tax & Net | |||||||||||||||
| Income Tax Expense | 0.9 | (2.4) | (3.5) | (10.3) | (1.0) | (5.8) | (5.6) | 5.0 | 4.9 | 8.7 | 11.4 | 13.0 | 12.5 | 10.0 | 7.4 |
| Per Share | |||||||||||||||
| EPS Basic | (0.10) | (0.32) | (0.32) | (0.54) | - | - | - | - | - | (0.29) | (0.09) | 0.15 | - | - | - |
| EPS Diluted | |||||||||||||||
| Supplementary Data | |||||||||||||||
| EBITDA | (22.6) | (61.3) | (53.6) | (63.3) | (61.8) | (40.0) | (56.4) | (37.6) | (19.8) | (7.4) | 20.4 | 57.8 | 54.6 | 52.4 | (10.6) |
| EBIT | |||||||||||||||
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 30.5 | 55.4 | 46.5 | 45.1 | 54.6 | 45.2 | 45.3 | 42.4 | 36.5 | 29.7 | 20.5 | 8.6 | 17.4 | 11.5 | 12.8 |
| Depreciation & Amortization | 14.8 | 11.6 | 11.6 | 12.9 | 10.1 | 8.4 | 6.4 | 5.9 | 12.8 | 16.9 | 21.3 | 28.2 | 24.8 | 19.2 | 15.1 |
| Amortization of Intangibles | 5.2 | 5.0 | 5.2 | 5.0 | 4.7 | 2.4 | 1.7 | 0.6 | 1.0 | 1.6 | 3.0 | 3.7 | 4.9 | 4.6 | 4.0 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | 35.2 | 19.0 | 71.8 |
| (25.6) |
| Interest Expense |
| 21.8 |
| 26.5 |
| 23.3 |
| 17.5 |
| 11.6 |
| 12.5 |
| 4.1 |
| 6.7 |
| 13.8 |
| 12.9 |
| 8.2 |
| 8.6 |
| 7.8 |
| 2.6 |
| 1.0 |
| Income From Equity Investments | 1.9 | 1.7 | 2.9 | 2.6 | 2.9 | 0.9 | (0.7) | (3.0) | 0.2 | 0.1 | (0.9) | 2.2 | 2.6 | 0.3 | - |
| Other Non-Operating Income | (1.1) | (1.3) | (1.5) | (31.4) | (0.2) | 1.0 | 5.3 | 5.0 | 0.4 | 2.6 | 5.2 | 0.3 | 0.1 | (0.0) | 0.1 |
| Pre-Tax Income | (53.4) | (91.7) | 78.3 | 121.8 | 83.1 | 67.7 | 56.2 | 32.8 | (39.0) | (29.5) | (0.8) | 28.3 | 27.6 | 31.6 | (26.2) |
| Net Income From Continuing Ops | (54.3) | (89.3) | (74.8) | (111.5) | (82.0) | (61.9) | (50.6) | (37.7) | (43.9) | (38.2) | (12.2) | 15.3 | 15.1 | 21.6 | (33.6) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | 4.1 | - | - | - |
| Net Income | (54.3) | (89.3) | (74.8) | (111.5) | (82.0) | (61.9) | (50.6) | (37.7) | (43.7) | (38.2) | (12.2) | 19.4 | 15.1 | 21.6 | (33.6) |
| Net Income Attributable To Parent | (13.3) | (42.2) | (41.9) | (71.0) | (42.6) | (47.5) | (44.1) | (34.2) | (43.7) | (37.7) | (12.1) | 20.1 | 14.2 | 21.0 | (34.2) |
| Less: Minority Interest | (41.0) | (47.1) | (32.9) | (40.5) | (39.4) | (14.4) | (6.5) | (3.6) | (0.2) | (0.5) | (0.2) | (0.7) | 0.9 | 0.6 | 0.6 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (13.3) | (42.2) | (41.9) | (71.0) | (128.8) | (102.7) | (79.4) | (52.2) | (43.7) | (37.7) | (12.1) | 20.1 | 14.2 | 21.0 | (34.2) |
| (0.10) |
| (0.32) |
| (0.32) |
| (0.54) |
| - |
| - |
| - |
| - |
| - |
| (0.29) |
| (0.09) |
| 0.15 |
| - |
| - |
| - |
| Shares Basic | 131.1 | 131.1 | 131.1 | 131.1 | 131.1 | 131.1 | - | - | - | 130.6 | 134.5 | 134.8 | 135.1 | 138.2 | - |
| Shares Diluted | 131.1 | 131.1 | 131.1 | 131.1 | 131.1 | 131.1 | - | - | - | 130.6 | 134.5 | 135.2 | 135.1 | 138.2 | - |
| (37.4) |
| (72.9) |
| (65.2) |
| (76.1) |
| (71.9) |
| (48.4) |
| (62.8) |
| (43.5) |
| (32.6) |
| (24.3) |
| (0.9) |
| 29.6 |
| 29.9 |
| 33.2 |
| (25.6) |