| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 5.9 | 29.7 | 17.8 | 83.7 | 259.6 | 565.2 | 1,269.8 | 1,118.8 | 734.0 | - | - |
| Cost of Revenue | 5.4 | 27.5 | 22.6 | 55.5 | 46.9 | 132.2 | 129.5 | 397.9 | 135.4 | - | - |
| Gross Profit | 0.4 | 2.1 | (4.8) | 28.2 | 212.7 | 433.0 | 1,140.3 | 721.0 | 598.6 | - | - |
| Operating Expenses | |||||||||||
| Research & Development | 6.5 | 8.0 | 6.7 | 8.4 | 22.2 | 26.2 | 29.4 | 29.0 | 23.6 | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (57.0) | (42.2) | (46.6) | (47.8) | 144.8 | 132.7 | 552.8 | 391.2 | 372.1 | - | - |
| Non-Operating | |||||||||||
| Interest Income | 15.9 | 19.9 | 15.6 | 7.9 | 4.3 | 4.2 | 6.3 | 5.2 | 3.3 | - | - |
| Interest Expense | - | - | - | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | 4.4 | 9.0 | 8.8 | 13.4 | 40.9 | 40.2 | 90.0 | 22.9 | 39.3 | - | - |
| Net Income From Continuing Ops | 101.3 | 12.6 | |||||||||
| Per Share | |||||||||||
| EPS Basic | - | - | - | - | - | - | - | - | - | - | - |
| EPS Diluted | - | - | - | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (49.7) | (39.1) | (44.7) | (46.6) | 148.2 | 134.3 | 556.0 | 392.9 | 373.0 | - | - |
| EBIT | (57.0) | (42.2) | (46.6) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 1.2 | 0.8 | 0.5 | 39.4 | 20.0 | 44.9 | 40.3 | 78.6 | 66.4 | - | - |
| General & Administrative | 41.7 | 37.9 | 38.5 | 41.7 | 69.6 | 43.8 | 41.1 | 37.2 | 28.2 | - | - |
| Depreciation & Amortization | 7.2 | 3.1 | 2.0 | 1.2 | 3.4 | 1.6 | 3.2 | 1.8 | 0.9 | - | - |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 57.4 | 44.4 | 50.1 | 81.4 | 80.8 | 353.0 | 603.0 | 333.3 | 369.6 | - | - |
| - |
| 0.0 |
| 2.3 |
| 41.4 |
| 79.6 |
| 105.6 |
| - |
| - |
| Income From Equity Investments | (2.7) | (0.6) | 0.5 | 2.0 | (34.8) | (56.7) | (0.5) | (1.6) | (3.2) | - | - |
| Other Non-Operating Income | - | - | - | - | - | 54.4 | 6.0 | (5.9) | (0.2) | - | - |
| Pre-Tax Income | 105.7 | 21.6 | 14.3 | (39.1) | 132.8 | 187.1 | 558.8 | 385.3 | 371.9 | - | - |
| 5.5 |
| (52.5) |
| 91.9 |
| 146.9 |
| 468.9 |
| 362.3 |
| 332.7 |
| - |
| - |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 101.3 | 12.6 | 5.5 | (52.5) | 91.9 | 146.9 | 468.9 | 362.3 | 332.7 | - | - |
| Net Income Attributable To Parent | 101.3 | 12.6 | 5.5 | (52.5) | 92.4 | 146.9 | 468.9 | 362.3 | 332.7 | - | - |
| Less: Minority Interest | - | - | - | (0.0) | (0.5) | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 101.3 | 12.6 | 5.5 | (52.5) | 92.4 | 146.9 | 468.9 | 362.3 | 332.7 | - | - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Shares Basic | - | - | - | - | - | - | - | - | - | 79.3 | 79.3 |
| Shares Diluted | - | - | - | - | - | - | - | - | - | 303.8 | 79.3 |
| (47.8) |
| 144.8 |
| 132.7 |
| 552.8 |
| 391.2 |
| 372.1 |
| - |
| - |