| (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 | 534.4 | 483.3 | 431.5 | 325.0 | 324.9 | 248.4 | 333.3 | 345.2 | 297.7 | 255.6 | 187.0 | 172.9 | 124.5 | 96.3 | 93.3 | 92.4 | 95.9 |
| Cost of Revenue | 474.6 | 413.5 | 351.6 | 261.2 | 209.8 | 196.6 | 290.5 | 312.0 | 254.7 | 223.5 | 167.8 | 152.2 | 109.0 | 84.5 | 80.9 | 78.7 | 82.5 |
| Gross Profit | 59.7 | 69.8 | 80.0 | 63.8 | 115.2 | 51.9 | 42.8 | 33.2 | 43.0 | 32.1 | 19.2 | 20.7 | 15.5 | 11.8 | 12.4 | 13.7 | 13.4 |
| Operating Expenses | |||||||||||||||||
| Research & Development | 14.5 | 14.4 | 12.3 | 13.6 | 12.1 | 6.5 | 5.1 | 3.7 | 2.7 | 2.7 | 2.6 | 2.2 | 2.2 | 2.3 | 2.8 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (17.4) | (5.8) | 10.7 | (3.6) | 52.0 | 8.1 | 4.7 | (6.9) | 14.1 | 7.8 | (3.8) | 1.2 | (2.3) | (4.5) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | 2.4 | 3.1 | 2.2 | 0.1 | 0.0 | 0.2 | 0.2 | - | 0.2 | 0.1 | 0.2 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 1.6 | (0.5) | 1.7 | 1.6 | 9.2 | 0.6 | 1.5 | 0.7 | 2.0 | 1.0 | 0.1 | 0.1 | (1.0) | 0.2 | (0.3) | ||
| Per Share | |||||||||||||||||
| EPS Basic | (0.40) | (0.11) | 0.19 | (0.13) | 0.66 | 0.12 | (0.26) | (0.48) | - | - | - | - | - | - | - | - | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (15.3) | (3.4) | 13.4 | (1.2) | 54.1 | 10.2 | 6.4 | (5.0) | 15.5 | 8.7 | (3.1) | 1.9 | (1.5) | (3.8) | (3.8) | (2.3) | |
| 1.7 |
| 1.0 |
| Selling General & Administrative | 62.6 | 61.2 | 56.9 | 53.8 | 50.9 | 37.2 | 33.1 | 34.9 | 26.2 | 21.6 | 20.4 | 17.3 | 16.9 | 14.0 | 14.0 | 13.5 | 14.3 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 2.1 | 2.4 | 2.7 | 2.5 | 2.1 | 2.1 | 1.7 | 1.9 | 1.4 | 0.9 | 0.7 | 0.8 | 0.8 | 0.7 | 0.6 | 0.7 | 0.7 |
| Amortization of Intangibles | 0.4 | 0.8 | 0.9 | 0.7 | 0.4 | 0.1 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 77.2 | 75.6 | 69.3 | 67.4 | 63.1 | 43.8 | 38.1 | 40.1 | 28.9 | 24.2 | 23.0 | 19.5 | 17.8 | 16.3 | 16.8 | 16.7 | 15.3 |
| (4.4) |
| (3.0) |
| (1.9) |
| - |
| Interest Expense | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 0.6 | 1.4 | 1.6 | 0.1 | (0.5) | (1.3) | (10.5) | (3.6) | (6.2) | (4.5) | (0.8) | 0.4 | (4.0) | (3.1) | (0.7) | (2.2) | (1.6) |
| Pre-Tax Income | (16.8) | (4.4) | 12.3 | (3.6) | 50.5 | 6.0 | (5.7) | (10.4) | 7.9 | 3.3 | (4.6) | 1.6 | (6.3) | (7.6) | (5.1) | (5.2) | (3.6) |
| 0.7 |
| (0.4) |
| Net Income From Continuing Ops | (14.7) | (4.2) | 7.1 | (4.7) | 35.1 | 4.5 | (8.0) | (11.4) | 5.8 | 2.3 | (4.7) | 1.5 | (5.3) | (7.8) | (4.8) | (6.6) | (3.2) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | (0.2) | (0.0) | - | - | - | - | - | - | - | - |
| Net Income | (18.5) | (3.9) | 10.6 | (5.2) | 41.3 | 5.4 | (7.3) | (11.4) | 5.8 | 2.3 | (4.7) | 1.4 | (3.4) | (9.0) | (2.1) | (8.1) | 2.9 |
| Net Income Attributable To Parent | (14.3) | (4.2) | 7.1 | (4.7) | 34.8 | 4.4 | (8.0) | (11.2) | 5.8 | 2.3 | (4.7) | 1.4 | (3.4) | (9.0) | (2.1) | (8.1) | 2.9 |
| Less: Minority Interest | (4.1) | 0.3 | 3.5 | (0.5) | 6.5 | 1.0 | 0.8 | (0.1) | (0.1) | - | - | - | - | - | - | 0.7 | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (14.3) | (4.2) | 7.1 | (4.7) | 34.8 | 4.4 | (8.0) | (11.2) | 5.8 | 2.3 | (4.7) | 1.4 | (3.4) | (9.0) | (2.1) | (8.1) | 2.9 |
| - |
| EPS Diluted | (0.40) | (0.11) | 0.18 | (0.13) | 0.61 | 0.11 | (0.26) | (0.48) | - | - | - | - | - | - | - | - | - |
| Shares Basic | 36.2 | 37.4 | 37.4 | 37.4 | 37.4 | 35.8 | 30.5 | 23.4 | - | - | - | - | - | - | - | - | - |
| Shares Diluted | 36.2 | 37.4 | 39.4 | 37.4 | 40.2 | 38.4 | 30.5 | 23.4 | - | - | - | - | - | - | - | - | - |
| (1.2) |
| EBIT | (17.4) | (5.8) | 10.7 | (3.6) | 52.0 | 8.1 | 4.7 | (6.9) | 14.1 | 7.8 | (3.8) | 1.2 | (2.3) | (4.5) | (4.4) | (3.0) | (1.9) |