| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||
| Revenues | 167.9 | 267.4 | 411.8 | 584.7 | 448.2 | 26.0 | 182.3 | 156.5 | 140.8 | 108.5 | 82.9 |
| Cost of Revenue | 132.6 | 201.1 | 311.3 | 443.6 | 309.2 | 22.2 | 155.5 | 130.9 | 111.3 | 91.6 | 74.4 |
| Gross Profit | 35.3 | 66.2 | 100.5 | 141.1 | 139.0 | 3.7 | 26.7 | 25.6 | 29.5 | 16.9 | 8.5 |
| Operating Expenses | |||||||||||
| Research & Development | 12.8 | 25.3 | 34.6 | 41.5 | 35.6 | - | - | - | - | - | - |
| Selling General & Administrative | - | - | |||||||||
| Operating Income | |||||||||||
| Operating Income | (50.1) | (38.0) | (46.0) | 3.4 | 11.1 | (1.3) | 0.2 | (3.0) | 9.3 | 7.6 | (1.1) |
| Non-Operating | |||||||||||
| Interest Income | 0.8 | 2.7 | 0.2 | 0.0 | 0.1 | 0.3 | 0.9 | 2.1 | 0.6 | 0.1 | 0.1 |
| Interest Expense | 10.1 | 10.4 | 4.7 | ||||||||
| Tax & Net | |||||||||||
| Income Tax Expense | (0.4) | 68.7 | (9.7) | (26.0) | 1.8 | 0.3 | 3.5 | 2.5 | 3.8 | 2.2 | 1.0 |
| Net Income From Continuing Ops | (54.1) | (104.5) | |||||||||
| Per Share | |||||||||||
| EPS Basic | (0.12) | (0.21) | (0.09) | 0.05 | 0.00 | 0.07 | (0.09) | (0.06) | 0.29 | 0.28 | (0.22) |
| EPS Diluted | (0.12) | (0.21) | (0.09) | ||||||||
| Supplementary Data | |||||||||||
| EBITDA | (41.1) | (32.3) | (41.1) | 8.0 | 17.2 | (0.6) | 9.5 | 4.5 | 15.4 | 12.4 | 3.2 |
| EBIT | (50.1) | (38.0) | (46.0) | ||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | 38.9 | 42.1 | 51.5 | 60.8 | 60.5 | - | - | - | - | - | - |
| General & Administrative | 26.5 | 33.4 | 31.0 | 34.6 | 31.3 | 4.9 | 23.8 | 26.4 | 18.4 | 7.4 | 8.4 |
| Depreciation & Amortization | 9.0 | 5.7 | 5.0 | 4.5 | 6.1 | 0.7 | 9.3 | 7.5 | 6.1 | 4.8 | 4.2 |
| Amortization of Intangibles | - | 4.2 | 4.2 | 3.6 | 5.1 | 1.1 | 2.2 | 0.5 | 0.0 | 0.0 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 85.4 | 104.3 | 146.5 | 137.7 | 127.9 | 5.0 | 26.6 | 28.7 | 20.2 | 9.3 | 9.6 |
| 1.8 |
| 0.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | (0.0) | (0.0) | (0.2) | 0.7 | (0.3) | (0.2) | (0.2) | 0.0 |
| Other Non-Operating Income | (4.4) | 2.3 | (2.4) | 3.7 | (2.4) | - | - | - | - | - | - |
| Pre-Tax Income | (54.5) | (35.7) | (48.4) | 7.1 | 8.6 | 3.3 | 2.0 | 1.0 | 10.6 | 8.2 | (0.3) |
| (38.8) |
| 33.1 |
| 6.9 |
| (26.8) |
| (2.2) |
| (1.7) |
| 6.5 |
| 5.9 |
| (1.3) |
| Net Income From Discontinued Ops | 0.0 | 8.7 | (0.6) | (12.6) | (8.0) | (14.4) | - | - | - | - | - |
| Net Income | (54.1) | (95.8) | (39.4) | 20.5 | (1.1) | 3.0 | (2.2) | (1.7) | 6.5 | 5.9 | (1.3) |
| Net Income Attributable To Parent | (54.1) | (95.7) | (39.4) | 20.5 | (1.1) | 1.9 | (2.6) | (1.6) | 7.1 | 6.5 | (0.6) |
| Less: Minority Interest | 0.0 | (0.0) | 0.0 | 0.0 | 0.7 | 1.1 | 0.4 | (0.1) | (0.6) | (0.6) | (0.7) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (54.1) | (95.7) | (39.4) | 20.5 | (1.1) | 1.9 | (2.4) | (1.8) | 7.1 | 6.5 | (3.8) |
| 0.05 |
| 0.00 |
| 0.06 |
| (0.09) |
| (0.06) |
| 0.27 |
| 0.26 |
| (0.22) |
| Shares Basic | 456.8 | 456.5 | 428.0 | 426.4 | 426.4 | 28.1 | 28.1 | 29.2 | 24.7 | 23.2 | 16.9 |
| Shares Diluted | 456.8 | 456.5 | 428.0 | 426.4 | 426.4 | 28.9 | 28.1 | 29.2 | 26.6 | 24.7 | 16.9 |
| 3.4 |
| 11.1 |
| (1.3) |
| 0.2 |
| (3.0) |
| 9.3 |
| 7.6 |
| (1.1) |