| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||
| Revenues | 156.9 | 184.1 | 229.2 | 135.8 | 189.3 | 142.5 | 156.8 | 137.4 |
| Cost of Revenue | 102.2 | 112.7 | 133.4 | 86.1 | 102.2 | 60.2 | 48.7 | 40.9 |
| Gross Profit | 54.8 | 71.4 | 95.8 | 49.7 | 87.1 | 82.4 | 108.2 | 96.6 |
| Operating Expenses | ||||||||
| Research & Development | - | - | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | |||
| Operating Income | ||||||||
| Operating Income | 8.1 | 22.2 | 47.3 | (64.2) | 24.2 | 48.9 | 72.5 | 77.8 |
| Non-Operating | ||||||||
| Interest Income | - | - | 5.8 | 6.9 | 9.4 | 11.2 | 9.5 | 7.2 |
| Interest Expense | 1.1 | 0.9 | 2.0 | 3.7 | 2.0 | 0.5 | ||
| Tax & Net | ||||||||
| Income Tax Expense | 6.6 | 12.2 | 16.7 | (6.6) | 17.1 | 16.9 | 27.2 | 23.3 |
| Net Income From Continuing Ops | 22.8 | 14.9 | 36.9 | (59.9) | 17.8 | |||
| Per Share | ||||||||
| EPS Basic | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | - | - | - | ||
| Supplementary Data | ||||||||
| EBITDA | 19.5 | 36.2 | 63.7 | (48.3) | 39.5 | 59.0 | 78.3 | 81.5 |
| EBIT | 8.1 | 22.2 | 47.3 | (64.2) | 24.2 | 48.9 | ||
| - |
| - |
| - |
| Selling & Marketing | 7.8 | 9.3 | 10.1 | 5.6 | 10.5 | 11.5 | 12.2 | 7.3 |
| General & Administrative | 18.7 | 25.0 | 29.4 | 30.6 | 55.9 | 26.4 | 26.6 | 13.9 |
| Depreciation & Amortization | 11.4 | 14.0 | 16.5 | 15.9 | 15.4 | 10.1 | 5.8 | 3.7 |
| Amortization of Intangibles | 0.3 | 0.7 | 0.9 | 0.8 | 1.3 | 0.9 | 0.4 | 0.2 |
| Other Operating Expenses | 7.4 | 1.0 | 3.2 | 3.5 | 1.9 | 0.4 | 0.4 | 5.2 |
| Total Operating Expenses | - | - | - | - | - | - | - | - |
| 0.4 |
| 0.1 |
| Income From Equity Investments | 0.7 | (2.0) | (0.2) | (0.2) | 0.1 | 0.1 | 0.0 | (1.2) |
| Other Non-Operating Income | 16.2 | 2.3 | - | - | - | - | - | - |
| Pre-Tax Income | 29.3 | 27.0 | 53.6 | (66.6) | 34.9 | 54.3 | 89.9 | 81.8 |
| 37.4 |
| 62.7 |
| 58.5 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - |
| Net Income | 23.4 | 14.7 | 36.7 | (60.2) | 17.8 | 37.5 | 62.9 | 57.2 |
| Net Income Attributable To Parent | 23.9 | 15.1 | 37.9 | (55.4) | 18.4 | 40.1 | 63.6 | 57.3 |
| Less: Minority Interest | (0.5) | (0.4) | (1.2) | (4.8) | (0.6) | (2.6) | (0.7) | (0.1) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 23.9 | 15.1 | 37.9 | (55.4) | 18.4 | 40.1 | 63.6 | 57.3 |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - |
| Shares Diluted | - | - | - | - | - | - | - | - |
| 72.5 |
| 77.8 |