| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 3,483.4 | 3,160.1 | 2,812.9 | 3,511.7 | 3,157.4 | - |
| Cost of Revenue | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | 18.8 | 29.4 | (18.3) | (110.6) | (993.3) | - |
| Non-Operating | ||||||
| Interest Income | 18.0 | 21.2 | 22.2 | 13.5 | 7.1 | - |
| Interest Expense | 2.4 | 6.5 | 13.9 | 19.4 | 13.4 | - |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 1.3 | 2.2 | 2.7 | 1.0 | 1.5 | - |
| Net Income From Continuing Ops | 33.1 | 41.7 | (12.9) | (117.0) | (1,008.9) | - |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - |
| Shares Basic | - | |||||
| Supplementary Data | ||||||
| EBITDA | 32.8 | 45.1 | 3.5 | (81.0) | (959.9) | - |
| EBIT | 18.8 | 29.4 | (18.3) | (110.6) | (993.3) | - |
| Selling & Marketing |
| - |
| - |
| - |
| - |
| - |
| - |
| General & Administrative | - | - | - | - | - | - |
| Depreciation & Amortization | 13.9 | 15.7 | 21.8 | 29.6 | 33.4 | - |
| Amortization of Intangibles | - | - | - | - | - | - |
| Other Operating Expenses | 20.7 | 12.7 | 0.3 | (6.9) | - | - |
| Total Operating Expenses | - | - | - | - | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Other Non-Operating Income | 0.1 | (0.2) | (0.0) | 0.5 | - | - |
| Pre-Tax Income | 34.4 | 43.9 | (10.1) | (116.0) | (1,007.4) | - |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | 33.1 | 41.7 | (12.9) | (117.0) | (1,008.9) | - |
| Net Income Attributable To Parent | 33.1 | 41.7 | (12.9) | (117.0) | (1,008.9) | - |
| Less: Minority Interest | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - |
| Net Income To Common Shareholders | 31.7 | 40.4 | (14.1) | (118.1) | (1,054.1) | - |
| - |
| - |
| - |
| - |
| 63.7 |
| Shares Diluted | - | - | - | - | - | 63.7 |