| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenues | ||||||
| Revenues | 182.0 | 200.9 | 160.8 | 84.9 | 63.2 | 48.3 |
| Cost of Revenue | 105.0 | 103.5 | 79.9 | 64.2 | 47.4 | 29.5 |
| Gross Profit | 77.0 | 97.4 | 81.0 | 20.7 | 15.8 | 18.7 |
| Operating Expenses | ||||||
| Research & Development | - | - | - | - | - | - |
| Selling General & Administrative | - | - | - | - | - | - |
| Operating Income | ||||||
| Operating Income | (16.5) | 5.7 | (49.5) | (56.4) | (36.2) | (6.0) |
| Non-Operating | ||||||
| Interest Income | 0.3 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 |
| Interest Expense | 7.1 | 9.2 | 9.8 | 7.6 | 2.7 | 2.2 |
| Income From Equity Investments | ||||||
| Tax & Net | ||||||
| Income Tax Expense | 11.9 | 10.5 | 9.9 | (4.4) | 2.0 | 6.4 |
| Net Income From Continuing Ops | (29.0) | 0.7 | (98.1) | (33.0) | (43.3) | (16.7) |
| Net Income From Discontinued Ops | ||||||
| Per Share | ||||||
| EPS Basic | (0.55) | (0.21) | (1.62) | (0.83) | (1.11) | (0.78) |
| EPS Diluted | (0.55) | (0.21) | (1.62) | (0.83) | (1.11) | (0.78) |
| Shares Basic | ||||||
| Supplementary Data | ||||||
| EBITDA | (1.5) | 20.0 | (36.0) | (45.1) | (31.6) | (3.6) |
| EBIT | (16.5) | 5.7 | (49.5) | (56.4) | (36.2) | (6.0) |
| Selling & Marketing |
| 2.7 |
| 2.4 |
| 2.8 |
| 3.4 |
| 3.5 |
| 1.5 |
| General & Administrative | 64.1 | 60.1 | 52.9 | 45.6 | 33.8 | 18.6 |
| Depreciation & Amortization | 15.0 | 14.3 | 13.5 | 11.3 | 4.6 | 2.4 |
| Amortization of Intangibles | 0.7 | 0.7 | 1.1 | 1.0 | 0.2 | 0.2 |
| Other Operating Expenses | - | - | - | - | - | - |
| Total Operating Expenses | 93.5 | 91.7 | 130.5 | 77.1 | 52.0 | 24.7 |
| 0.1 |
| 0.0 |
| (2.1) |
| (2.0) |
| (1.1) |
| (2.1) |
| Other Non-Operating Income | (0.5) | 5.5 | (38.6) | 19.0 | (5.1) | - |
| Pre-Tax Income | (17.0) | 11.2 | (88.1) | (37.3) | (41.3) | (10.2) |
| - |
| - |
| - |
| - |
| - |
| - |
| Net Income | (29.0) | 0.7 | (98.1) | (33.0) | (43.3) | (16.7) |
| Net Income Attributable To Parent | (29.7) | 0.5 | (98.3) | (32.9) | (43.1) | (16.7) |
| Less: Minority Interest | 0.7 | 0.2 | 0.2 | (0.1) | (0.2) | 0.0 |
| Less: Preferred Dividends | 15.4 | 16.0 | 18.4 | 20.3 | 1.8 | - |
| Net Income To Common Shareholders | (45.1) | (15.4) | (116.7) | (53.2) | (44.9) | (16.7) |
| 81.9 |
| 75.2 |
| 72.0 |
| 64.2 |
| 40.3 |
| 21.3 |
| Shares Diluted | 81.9 | 75.2 | 72.0 | 64.2 | 40.3 | 21.3 |