| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||
| Revenues | 0.2 | 0.1 | 2.6 | - | 36.0 | 4.4 | 3.0 | 22.1 | 16.5 | - | 16.6 | 12.3 | - | - | - | - |
| Cost of Revenue | 0.0 | 0.0 | - | - | 12.1 | 1.7 | 0.9 | 8.1 | 5.0 | 25.8 | 5.5 | 3.5 | 2.4 | 2.6 | 2.1 | 9.6 |
| Gross Profit | 0.1 | 0.1 | - | - | 23.9 | 2.8 | 2.2 | 14.0 | 11.5 | - | 11.1 | 8.8 | - | - | - | - |
| Operating Expenses | ||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Operating Income | ||||||||||||||||
| Operating Income | (3.3) | (3.6) | (2.2) | (3.9) | 19.6 | (2.4) | (2.4) | 9.2 | 6.0 | 32.1 | 3.9 | 2.7 | 1.5 | 3.3 | ||
| Non-Operating | ||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Tax & Net | ||||||||||||||||
| Income Tax Expense | (0.4) | (0.4) | (0.4) | 0.6 | 4.5 | (1.0) | 0.0 | 2.3 | 2.1 | 8.9 | (0.1) | 0.9 | 0.5 | 0.7 | (6.9) | |
| Per Share | ||||||||||||||||
| EPS Basic | (0.11) | (0.13) | (0.06) | (0.10) | 0.59 | (0.07) | (0.07) | 0.32 | 0.17 | 1.00 | 0.17 | 0.07 | 0.04 | 0.10 | 0.33 | 0.79 |
| Supplementary Data | ||||||||||||||||
| EBITDA | - | - | - | - | - | - | - | - | - | - | - | 4.4 | 2.5 | 3.3 | 1.5 | 19.3 |
| - |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 2.5 | 2.6 | 2.9 | 2.8 | 2.5 | 2.2 | 2.2 | 2.3 | 2.3 | 2.8 | 2.9 | 2.0 | 2.7 | 2.4 | 2.5 | 3.8 |
| Depreciation & Amortization | - | - | - | - | - | - | - | - | - | - | - | 1.7 | 1.0 | 0.0 | 0.0 | 0.0 |
| Amortization of Intangibles | - | - | - | - | - | - | 0.3 | 0.3 | 0.2 | 0.8 | 1.7 | 1.7 | 1.0 | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 3.5 | 3.7 | 4.8 | 3.9 | 16.4 | 6.8 | 5.4 | 12.9 | 10.4 | 33.0 | 12.6 | 9.6 | 4.1 | 2.8 | 3.8 | 4.2 |
| 1.5 |
| 19.3 |
| Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Income From Equity Investments | 23.5 | 29.3 | 24.3 | - | 15.3 | (0.9) | (1.2) | 7.7 | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | - | - | 2.4 | 3.8 | 0.2 | 0.5 | 1.2 | 0.8 | 0.2 | - | - | - | - | - | - | - |
| Pre-Tax Income | - | - | - | - | 19.7 | (1.9) | (1.2) | 10.0 | 6.2 | 32.2 | 4.0 | 2.7 | 1.6 | 3.4 | 1.6 | 19.3 |
| 0.1 |
| Net Income From Continuing Ops | (2.4) | (3.0) | (1.5) | (2.3) | 14.3 | (1.7) | (1.8) | 7.7 | 4.1 | 23.2 | 4.1 | 1.8 | 1.0 | 2.6 | 8.5 | 19.2 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | (2.4) | (3.0) | (1.5) | (2.3) | 14.3 | (1.7) | (1.8) | 7.7 | 4.1 | 23.2 | 4.1 | 1.8 | 1.0 | 2.6 | 8.5 | 19.2 |
| Net Income Attributable To Parent | (2.4) | (3.0) | (1.5) | (2.3) | 14.3 | (1.7) | (1.8) | 7.7 | 4.1 | 23.2 | 4.1 | 1.8 | 1.0 | 2.6 | 8.5 | 19.2 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | (2.4) | (3.0) | (1.5) | (2.3) | (14.3) | (1.7) | (1.8) | 7.7 | 4.1 | 23.2 | 4.1 | 1.8 | 1.0 | 2.6 | 8.5 | 19.2 |
| EPS Diluted | (0.11) | (0.13) | (0.06) | (0.10) | 0.58 | (0.07) | (0.07) | 0.30 | 0.16 | 0.93 | 0.17 | 0.07 | 0.04 | 0.09 | 0.27 | 0.67 |
| Shares Basic | 22.8 | 23.3 | 23.8 | 23.8 | 24.1 | 24.0 | 24.0 | 23.8 | 24.1 | 23.3 | 23.5 | 25.2 | 25.6 | 25.7 | 25.8 | 24.4 |
| Shares Diluted | 22.8 | 23.3 | 23.8 | 23.8 | 24.5 | 24.0 | 24.0 | 25.4 | 26.4 | 24.9 | 24.5 | 26.9 | 28.0 | 28.5 | 30.9 | 28.6 |
| EBIT | (3.3) | (3.6) | (2.2) | (3.9) | 19.6 | (2.4) | (2.4) | 9.2 | 6.0 | 32.1 | 3.9 | 2.7 | 1.5 | 3.3 | 1.5 | 19.3 |