| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Revenues | |||||
| Revenues | 477.5 | 463.3 | 284.1 | 198.2 | 103.0 |
| Cost of Revenue | 448.6 | 433.6 | 271.4 | 162.0 | 94.0 |
| Gross Profit | 28.9 | 29.7 | 12.7 | 36.2 | 9.0 |
| Operating Expenses | |||||
| Research & Development | 2.5 | 5.6 | 1.7 | 1.6 | 0.5 |
| Selling General & Administrative | - | - | - | - | - |
| Selling & Marketing | 3.7 | ||||
| Operating Income | |||||
| Operating Income | (23.8) | 66.2 | 16.6 | 3.9 | 5.8 |
| Non-Operating | |||||
| Interest Income | 2.3 | 1.6 | 1.1 | 0.3 | 0.1 |
| Interest Expense | 8.6 | 6.3 | 5.5 | 2.5 | - |
| Income From Equity Investments | 0.2 | - | |||
| Tax & Net | |||||
| Income Tax Expense | 1.9 | 7.7 | 2.2 | (0.7) | 1.0 |
| Net Income From Continuing Ops | (31.1) | 54.0 | 10.5 | 2.4 | 4.9 |
| Net Income From Discontinued Ops | - | ||||
| Per Share | |||||
| EPS Basic | (0.19) | 0.34 | 0.07 | 0.02 | 0.03 |
| EPS Diluted | (0.18) | 0.33 | 0.07 | 0.02 | 0.03 |
| Shares Basic | 164.3 | 161.0 | |||
| Supplementary Data | |||||
| EBITDA | 4.2 | 90.9 | 41.1 | 22.1 | 2,865.8 |
| EBIT | (23.8) | 66.2 | 16.6 | 3.9 | 5.8 |
| 7.5 |
| 1.9 |
| 2.0 |
| 1.6 |
| General & Administrative | 9.1 | 25.3 | 3.7 | 2.7 | 1.4 |
| Depreciation & Amortization | 28.0 | 24.7 | 24.5 | 18.2 | 2,860.0 |
| Amortization of Intangibles | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 52.7 | (36.5) | (3.9) | 32.3 | 3.2 |
| - |
| - |
| - |
| Other Non-Operating Income | 0.3 | (0.3) | 0.6 | 0.1 | (0.0) |
| Pre-Tax Income | (29.3) | 61.6 | 12.7 | 1.8 | 6.0 |
| - |
| - |
| - |
| - |
| Net Income | (31.1) | 54.0 | 10.5 | 2.4 | 4.9 |
| Net Income Attributable To Parent | (31.3) | 54.0 | 10.5 | 2.4 | 4.9 |
| Less: Minority Interest | 0.1 | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - |
| Net Income To Common Shareholders | (31.3) | 54.0 | 10.5 | 2.4 | 4.9 |
| 150.0 |
| 149.4 |
| 142.5 |
| Shares Diluted | 169.7 | 165.5 | 150.0 | 149.4 | 142.5 |