| (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 | FY2008 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 291.7 | 349.7 | 391.7 | 339.3 | 191.1 | 354.6 | 317.2 | 289.0 | 297.1 | 357.5 | - | - | - | - | - | - | - | - |
| Cost of Revenue | 109.9 | 124.6 | 129.5 | 170.5 | 128.3 | 121.1 | 141.8 | 165.0 | 142.5 | 126.0 | 158.7 | 199.4 | 173.4 | 38.7 | 14.9 | 0.0 | 9.0 | 10.1 |
| Gross Profit | 181.8 | 225.1 | 262.2 | 168.8 | 62.8 | 233.5 | 175.5 | 124.0 | 154.7 | 231.5 | - | - | - | - | - | - | - | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 46.3 | 77.3 | 127.9 | 41.9 | (144.5) | 81.2 | 32.0 | (38.6) | (175.7) | 53.3 | 128.1 | (4.8) | (93.6) | (67.9) | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | 1.6 | 0.7 | 1.3 | 0.3 | 0.0 | 0.1 | 0.3 | 0.3 | 0.3 | 0.2 | - | - | - | 0.4 | 1.2 | 0.6 | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 0.0 | (0.0) | 0.1 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.1 | 0.0 | 0.1 | 0.0 | 0.0 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 0.06 | 0.22 | 0.47 | 0.07 | (1.05) | 0.34 | (0.07) | (0.67) | (1.97) | (0.05) | 1.29 | (0.15) | (1.64) | (1.39) | (1.53) | (0.02) | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 104.1 | 133.5 | 179.3 | 92.3 | (76.1) | 149.1 | 95.9 | 22.1 | (75.0) | 144.2 | 210.7 | 75.8 | (19.2) | 1.3 | (6.6) | 63.3 | ||
| - |
| - |
| - |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 28.1 | 28.8 | 22.9 | 18.8 | 15.6 | 17.6 | 13.5 | 12.7 | 12.6 | 12.3 | 9.8 | 14.9 | 19.6 | 14.7 | 15.4 | 16.0 | 14.8 | 12.8 |
| Depreciation & Amortization | 57.7 | 56.2 | 51.4 | 50.4 | 68.4 | 67.8 | 64.0 | 60.7 | 100.7 | 90.9 | 82.6 | 80.5 | 74.4 | 69.2 | 64.6 | 62.5 | 55.0 | 48.3 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| (71.2) |
| 0.8 |
| 2.4 |
| 121.3 |
| 0.6 |
| 0.9 |
| Interest Expense | 35.8 | 30.7 | 30.5 | 27.1 | 26.4 | 31.5 | 38.4 | 34.5 | 20.5 | 11.2 | 10.9 | 12.2 | 11.5 | 5.9 | 2.1 | 2.0 | 1.8 | 3.4 |
| Income From Equity Investments | - | - | - | - | - | 0.0 | 0.0 | (7.7) | (8.4) | (46.6) | 0.0 | 1.9 | 0.0 | - | (0.0) | - | - | - |
| Other Non-Operating Income | (34.0) | (30.7) | (29.1) | (26.7) | (26.8) | (31.1) | (42.3) | (48.9) | (20.8) | (11.1) | (10.9) | (9.9) | (11.8) | (5.3) | (1.1) | (1.6) | (1.4) | (2.4) |
| Pre-Tax Income | 12.3 | 46.6 | 98.8 | 15.1 | (171.3) | 50.1 | (10.3) | (87.6) | (196.5) | 42.3 | 117.2 | (14.7) | (105.4) | (73.2) | (72.3) | - | - | - |
| - |
| - |
| - |
| Net Income From Continuing Ops | 12.3 | 46.6 | 98.7 | 15.1 | (171.3) | 50.0 | (10.4) | (95.3) | (205.0) | (4.5) | 114.6 | (13.2) | (105.4) | (73.2) | (72.3) | (0.8) | 1.0 | 118.8 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 12.3 | 46.6 | 98.7 | 15.1 | (171.3) | 50.0 | (10.4) | (95.3) | (205.0) | (4.5) | 114.6 | (13.2) | (105.4) | (73.2) | (72.3) | (0.8) | 1.0 | 118.8 |
| Net Income Attributable To Parent | 12.3 | 46.6 | 98.7 | 15.1 | (171.3) | 50.0 | (10.4) | (95.3) | (205.0) | (4.5) | 114.6 | (13.2) | (105.4) | (73.2) | (72.3) | (0.8) | 1.0 | 118.8 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 12.3 | 46.6 | 98.7 | 15.1 | (171.3) | 50.0 | (10.4) | (95.3) | (205.0) | (4.5) | 114.6 | (13.2) | (105.4) | (73.2) | (72.3) | (0.8) | 1.0 | 118.8 |
| 0.03 |
| 3.63 |
| EPS Diluted | 0.06 | 0.22 | 0.47 | 0.07 | (1.05) | 0.34 | (0.07) | (0.67) | (1.97) | (0.05) | 1.29 | (0.15) | (1.64) | (1.39) | (1.53) | (0.02) | 0.03 | 3.62 |
| Shares Basic | 211.8 | 209.2 | 208.8 | 202.0 | 162.5 | 149.3 | 142.6 | 142.0 | 103.8 | 92.5 | 89.2 | 85.4 | 64.1 | 52.5 | 47.2 | 46.6 | 40.4 | 32.7 |
| Shares Diluted | 211.8 | 209.9 | 208.8 | 202.0 | 162.5 | 149.3 | 142.6 | 142.0 | 103.8 | 92.5 | 89.2 | 85.4 | 64.1 | 52.5 | 47.2 | 46.6 | 40.4 | 32.8 |
| 57.5 |
| 169.6 |
| EBIT | 46.3 | 77.3 | 127.9 | 41.9 | (144.5) | 81.2 | 32.0 | (38.6) | (175.7) | 53.3 | 128.1 | (4.8) | (93.6) | (67.9) | (71.2) | 0.8 | 2.4 | 121.3 |