| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 173.2 | 167.3 | 143.5 | 152.8 | 150.2 | 145.0 | 144.3 | 164.3 | 154.3 | 144.1 | 141.3 | 132.0 | 121.5 | 119.2 | 118.3 | 111.4 | 113.0 |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 55.1 | 59.9 | 45.8 | 32.6 | (31.0) | 23.3 | 21.7 | 10.5 | 15.5 | 7.1 | 13.0 | 23.0 | 29.1 | 39.3 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 3.0 | 3.4 | 3.7 | 1.1 | 0.0 | 0.2 | 0.8 | 0.6 | 0.3 | 0.5 | 0.2 | 0.5 | 0.4 | 0.2 | 0.1 | 0.3 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Per Share | |||||||||||||||||
| EPS Basic | 1.64 | 1.91 | 1.38 | 1.38 | (0.93) | 0.31 | - | (0.31) | - | - | - | - | 0.75 | 1.41 | 0.41 | 0.51 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 80.4 | 85.9 | 69.5 | 60.5 | 6.1 | 60.8 | 59.4 | 51.8 | 54.4 | 46.2 | 48.9 | 56.8 | 59.9 | 68.1 | 47.4 | 49.6 | |
| - |
| - |
| Selling General & Administrative | 1.1 | 1.0 | 1.1 | 1.0 | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 8.3 | 10.3 | 5.3 | 3.4 | 4.3 | 2.3 | 3.7 | 3.0 | 2.9 | 3.1 | 3.7 | 3.2 | 2.8 | 2.8 | 2.6 | 3.0 | 5.2 |
| Depreciation & Amortization | 25.3 | 26.1 | 23.7 | 27.8 | 37.1 | 37.5 | 37.7 | 41.3 | 38.9 | 39.1 | 35.9 | 33.8 | 30.8 | 28.8 | 27.6 | 26.6 | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (0.2) |
| Other Operating Expenses | - | - | - | - | - | - | - | 0.5 | (1.1) | 5.3 | 3.8 | 4.7 | 2.7 | 1.7 | 2.3 | 2.1 | - |
| Total Operating Expenses | 118.0 | 107.4 | 97.7 | 120.1 | 181.2 | 121.7 | 122.6 | 153.8 | 138.8 | 137.1 | 128.3 | 108.9 | 92.4 | 79.9 | 98.5 | 88.4 | 111.8 |
| 19.8 |
| 23.0 |
| 1.3 |
| 0.3 |
| Interest Expense | 1.6 | 8.9 | 13.3 | 11.4 | 8.7 | 12.1 | 20.0 | 22.2 | 15.6 | 14.1 | 10.2 | 8.7 | 8.0 | 9.0 | 7.9 | 7.4 | - |
| Income From Equity Investments | 5.1 | 15.6 | 12.3 | 10.9 | 8.3 | 2.7 | 0.5 | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| - |
| Net Income From Continuing Ops | 60.6 | 69.9 | 51.9 | 51.9 | (35.1) | 12.0 | 2.1 | (12.3) | (1.2) | (7.8) | 2.6 | 12.7 | 21.2 | 29.0 | 8.5 | 11.1 | (13.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 60.6 | 69.9 | 51.9 | 34.3 | (35.1) | 12.0 | 2.1 | (12.3) | (1.2) | (7.8) | 2.6 | 12.7 | 21.2 | 29.0 | 8.5 | 11.1 | (13.3) |
| Net Income Attributable To Parent | 60.6 | 69.9 | 51.9 | 34.3 | (35.1) | 12.0 | 2.1 | (12.3) | (1.2) | (7.8) | 2.6 | 12.7 | 21.2 | 29.0 | 8.5 | 11.1 | (13.3) |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 60.6 | 69.9 | 51.1 | 34.0 | (35.1) | 12.0 | 2.1 | (12.3) | (1.2) | (7.8) | 2.6 | 12.7 | 21.2 | 28.9 | 8.5 | 11.1 | (13.3) |
| (0.60) |
| EPS Diluted | 1.64 | 1.90 | 1.37 | 1.37 | (0.93) | 0.31 | - | (0.31) | - | - | - | - | 0.75 | 1.41 | 0.41 | 0.51 | (0.60) |
| Shares Basic | 35.9 | 35.2 | 37.2 | 37.2 | 37.9 | 38.4 | - | - | - | - | - | - | 28.3 | 20.6 | 20.9 | 21.5 | 22.2 |
| Shares Diluted | 35.9 | 35.3 | 37.2 | 37.2 | 37.9 | 38.4 | - | - | - | - | - | - | 28.3 | 20.6 | 20.9 | 21.5 | 22.2 |
| - |
| EBIT | 55.1 | 59.9 | 45.8 | 32.6 | (31.0) | 23.3 | 21.7 | 10.5 | 15.5 | 7.1 | 13.0 | 23.0 | 29.1 | 39.3 | 19.8 | 23.0 | 1.3 |