| (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 | 48.0 | 29.2 | 83.2 | 50.1 | 62.4 | 71.2 | 3.0 | 0.5 | 1.9 | 2.5 | 3.0 | 2.3 | 855.8 | 678.1 | 509.1 | 448.3 | 408.1 |
| Cost of Revenue | 35.7 | 16.7 | 77.0 | 30.1 | 24.9 | 27.4 | 1.4 | 0.1 | - | 0.7 | 1.9 | 1.1 | 788.2 | 609.9 | 479.0 | 409.3 | 367.8 |
| Gross Profit | 12.3 | 12.5 | 6.2 | 20.0 | 37.5 | 43.8 | 1.6 | 0.4 | - | 1.8 | 1.0 | 1.3 | 67.6 | 68.2 | 30.1 | 39.0 | 40.3 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | 0.7 | 1.7 | ||
| Operating Income | |||||||||||||||||
| Operating Income | (10.0) | (19.5) | (42.1) | (15.7) | 10.2 | 20.9 | (17.3) | (20.8) | (7.6) | (6.6) | (12.8) | (12.1) | (7.4) | (4.6) | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | 2.1 | 2.7 | 1.5 | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 0.4 | 15.0 | 0.5 | 2.5 | 14.3 | 6.6 | (2.0) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (1.4) | 2.5 | 2.2 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 0.00 | 0.50 | (0.97) | (1.34) | (1.36) | 0.40 | (0.34) | (0.35) | 0.11 | (0.26) | (0.32) | (0.58) | 0.01 | 1.49 | 0.01 | 0.33 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | (5.4) | (14.9) | (37.3) | (10.5) | 15.4 | 23.3 | (15.8) | (17.0) | (7.3) | (4.8) | (8.7) | (7.6) | 14.0 | 21.6 | 21.8 | 32.7 | |
| 4.7 |
| 6.3 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | 4.5 | 1.8 | 3.0 | 3.8 | 6.2 | 7.0 | 6.5 | 0.8 | - | - | - | - | - | - | - | - | - |
| General & Administrative | 17.9 | 30.2 | 45.3 | 31.9 | 21.1 | 15.9 | 12.5 | 20.4 | 9.5 | 8.4 | 13.9 | 13.4 | 7.5 | 4.6 | 16.8 | 22.4 | 28.4 |
| Depreciation & Amortization | 4.6 | 4.7 | 4.8 | 5.3 | 5.2 | 2.3 | 1.5 | 3.8 | 0.3 | 1.8 | 4.2 | 4.6 | 21.4 | 26.1 | 16.1 | 24.5 | 23.1 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | 22.3 | 32.1 | 48.3 | 35.7 | 27.3 | 22.9 | 18.9 | 21.2 | 9.5 | 8.4 | 13.9 | 13.4 | 7.5 | 4.6 | 24.3 | 30.8 | 39.9 |
| 5.8 |
| 8.2 |
| 0.4 |
| 0.8 |
| Interest Expense | 8.6 | (9.7) | (8.3) | (8.8) | (5.8) | (0.3) | (0.1) | - | - | - | 0.4 | 0.1 | - | 0.3 | - | - | 0.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 10.3 | 63.7 | (8.0) | (34.8) | (49.7) | 0.0 | (0.3) | (0.7) | 8.5 | (8.5) | (8.0) | (22.6) | 6.3 | 2.2 | 7.4 | 3.9 | (0.3) |
| Pre-Tax Income | 0.5 | 44.2 | (50.0) | (50.3) | (39.1) | 22.3 | (15.2) | - | 3.9 | (9.5) | (13.2) | (25.6) | 3.9 | (0.4) | 15.8 | 13.5 | 0.7 |
| 3.7 |
| 1.3 |
| Net Income From Continuing Ops | 0.1 | 29.1 | (50.4) | (52.9) | (53.4) | 15.7 | (13.2) | (13.3) | 3.9 | (9.5) | (13.2) | (25.6) | 5.3 | (2.9) | 13.6 | 9.9 | (0.5) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | (0.7) | (0.6) | (0.6) | (20.2) | (5.0) | 69.8 | (13.1) | 5.1 | - |
| Net Income | 0.1 | 29.1 | (50.4) | (52.9) | (53.4) | 15.7 | (13.2) | (13.3) | 3.9 | (9.5) | (13.2) | (25.6) | 0.3 | 66.9 | 0.5 | 15.0 | (0.5) |
| Net Income Attributable To Parent | 0.1 | 29.1 | (50.4) | (52.9) | (53.4) | 15.7 | (13.2) | (13.3) | 3.9 | (9.5) | (13.2) | (25.6) | 0.3 | 66.9 | 0.5 | 15.0 | 1.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (2.2) |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 0.1 | 29.1 | (50.4) | (52.9) | (53.4) | 15.7 | (13.2) | (13.3) | 3.9 | (9.5) | (13.2) | (25.6) | 0.3 | 66.9 | 0.5 | 15.0 | 1.7 |
| 0.04 |
| EPS Diluted | 0.00 | 0.49 | (0.97) | (1.34) | (1.36) | 0.40 | (0.34) | (0.35) | 0.11 | (0.26) | (0.32) | (0.58) | 0.01 | 1.48 | 0.01 | 0.33 | 0.04 |
| Shares Basic | 60.5 | 58.9 | 52.1 | 39.5 | 39.2 | 39.0 | 38.3 | 37.8 | 36.8 | 36.7 | 40.5 | 44.4 | 45.2 | 44.8 | 44.8 | 44.8 | - |
| Shares Diluted | 60.9 | 59.7 | 52.1 | 39.5 | 39.2 | 39.0 | 38.3 | 37.8 | 37.5 | 36.7 | 40.5 | 44.4 | 45.7 | 45.3 | 44.8 | 44.8 | - |
| 23.5 |
| EBIT | (10.0) | (19.5) | (42.1) | (15.7) | 10.2 | 20.9 | (17.3) | (20.8) | (7.6) | (6.6) | (12.8) | (12.1) | (7.4) | (4.6) | 5.8 | 8.2 | 0.4 |