| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||
| Revenues | - | - | - | 74.6 | 68.5 | 23.6 | 28.8 | 25.9 | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | 0.4 | 2.4 | 0.1 |
| Gross Profit | - | - | - | - | - | - | - | 25.5 | - | - |
| Operating Expenses | ||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | |||||||
| Operating Income | ||||||||||
| Operating Income | 3.0 | (6.3) | 1.1 | 34.1 | 38.9 | (2.7) | 3.0 | 4.0 | 2.6 | (9.0) |
| Non-Operating | ||||||||||
| Interest Income | 0.2 | 0.1 | 0.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | - | 0.0 |
| Interest Expense | 6.5 | 7.7 | 6.3 | 3.6 | ||||||
| Tax & Net | ||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | (3.8) | (13.5) | (3.3) | |||||||
| Per Share | ||||||||||
| EPS Basic | (1.55) | (4.62) | (1.05) | 11.66 | 11.63 | (3.28) | (0.85) | - | - | - |
| EPS Diluted | - | (4.62) | (1.05) | 11.61 | ||||||
| Supplementary Data | ||||||||||
| EBITDA | 15.4 | 7.6 | 12.1 | 44.9 | 46.5 | 3.8 | 9.5 | 9.4 | 7.4 | (5.1) |
| EBIT | 3.0 | (6.3) | 1.1 | 34.1 | 38.9 | |||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 3.2 | 3.3 | 3.5 | 3.1 | 2.6 | 2.3 | 2.3 | 2.3 | 0.9 | 0.8 |
| Depreciation & Amortization | 12.4 | 13.9 | 11.0 | 10.8 | 7.7 | 6.6 | 6.5 | 5.4 | 4.8 | 3.8 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 1.3 | (3.0) | (0.5) | - | - | - | - | - | - | - |
| Total Operating Expenses | 49.3 | 67.4 | 46.5 | 36.1 | 25.6 | 25.0 | 24.2 | 20.5 | 16.5 | 16.8 |
| 2.0 |
| 2.2 |
| 3.4 |
| 2.5 |
| 1.6 |
| 0.7 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (6.8) | (7.2) | (4.4) | (0.6) | (7.7) | (3.1) | (3.0) | (2.9) | (1.8) | (1.2) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - |
| 33.5 |
| 31.2 |
| (5.9) |
| 0.0 |
| 1.1 |
| 0.8 |
| (10.1) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - |
| Net Income | (3.8) | (13.5) | (3.3) | 33.5 | 31.2 | (5.9) | 0.0 | 1.1 | 0.8 | (10.1) |
| Net Income Attributable To Parent | (4.3) | (12.6) | (2.9) | 33.5 | 31.2 | (5.9) | 0.0 | 1.1 | 0.8 | (10.1) |
| Less: Minority Interest | 0.5 | (0.9) | (0.4) | 0.0 | 0.0 | - | - | - | - | - |
| Less: Preferred Dividends | - | - | 0.0 | 0.0 | 1.1 | 1.6 | 1.7 | 0.6 | - | - |
| Net Income To Common Shareholders | (4.3) | (12.6) | (2.9) | 33.5 | 29.4 | (7.5) | (1.9) | 0.6 | 0.8 | (10.1) |
| 11.54 |
| (3.28) |
| (0.85) |
| - |
| - |
| - |
| Shares Basic | 2.8 | 2.7 | 2.8 | 2.9 | 2.5 | 2.3 | 2.3 | - | - | - |
| Shares Diluted | - | 2.7 | 2.8 | 2.9 | 2.5 | 2.3 | 2.3 | - | - | - |
| (2.7) |
| 3.0 |
| 4.0 |
| 2.6 |
| (9.0) |