| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 81.8 | 66.2 | 97.5 | 150.2 | 102.8 | 12.5 | 6.0 | 4.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | (18.4) | 21.4 | 22.0 | 73.1 | 55.4 | 0.5 | 1.3 | 1.0 |
| Non-Operating | ||||||||
| Interest Income | 1.9 | 6.9 | 3.2 | 1.4 | 0.1 | 0.0 | 0.0 | 0.0 |
| Interest Expense | 5.0 | 6.1 | 11.3 | 7.7 | 2.3 | 2.2 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 0.3 | 0.1 | 0.2 | 0.4 | 0.3 | 0.0 | 0.0 | 0.0 |
| Net Income From Continuing Ops | 21.5 | 15.3 | 21.3 | 66.5 | 52.8 | |||
| Per Share | ||||||||
| EPS Basic | 1.13 | 3.50 | 3.86 | 12.53 | 0.48 | (0.26) | 3.11 | (0.28) |
| EPS Diluted | 0.36 | 0.38 | 1.74 | 12.53 | 0.47 | (0.26) | ||
| Supplementary Data | ||||||||
| EBITDA | (3.7) | 36.5 | 44.1 | 91.6 | 65.9 | 2.4 | 2.2 | 1.6 |
| EBIT | (18.4) | 21.4 | 22.0 | 73.1 | 55.4 | 0.5 | 1.3 | |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - |
| General & Administrative | 19.4 | 13.3 | 5.7 | 7.0 | 3.3 | 1.1 | 0.4 | 0.1 |
| Depreciation & Amortization | 14.8 | 15.0 | 22.1 | 18.5 | 10.5 | 1.9 | 0.9 | 0.6 |
| Amortization of Intangibles | 2.2 | - | - | - | - | - | - | - |
| Other Operating Expenses | (10.8) | 2.8 | 0.0 | 0.0 | 1.2 | 0.3 | 0.1 | 0.1 |
| Total Operating Expenses | 89.5 | 47.7 | 75.5 | 77.1 | 47.4 | 12.0 | 4.7 | 3.0 |
| 0.2 |
| 0.0 |
| Income From Equity Investments | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 40.8 | (6.0) | (0.5) | (6.2) | (2.3) | (2.2) | (0.2) | (0.0) |
| Pre-Tax Income | 22.4 | 15.4 | 21.5 | 66.9 | 53.1 | (1.7) | 1.1 | 1.0 |
| (1.8) |
| 1.1 |
| 1.0 |
| Net Income From Discontinued Ops | 0.0 | 0.0 | 17.3 | 52.0 | (0.5) | - | - | - |
| Net Income | 21.5 | 15.3 | 38.6 | 118.6 | 52.3 | (1.8) | 1.1 | 1.0 |
| Net Income Attributable To Parent | 19.3 | 14.6 | 38.6 | 118.6 | 52.3 | (1.8) | 1.1 | 1.0 |
| Less: Minority Interest | 2.3 | 0.7 | 0.0 | 0.0 | - | - | - | - |
| Less: Preferred Dividends | - | 0.6 | 0.2 | 0.0 | 11.8 | 0.0 | 0.0 | 1.6 |
| Net Income To Common Shareholders | 10.9 | 33.8 | 37.0 | 118.6 | 40.5 | (1.8) | 0.8 | (0.7) |
| 3.11 |
| (0.28) |
| Shares Basic | 9.7 | 9.7 | 9.6 | 9.5 | 83.9 | 6.8 | 0.3 | 2.4 |
| Shares Diluted | 53.7 | 38.7 | 22.0 | 9.5 | 85.3 | 6.8 | 0.3 | 2.4 |
| 1.0 |