| (in millions of USD, except per-share data) | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||
| Revenues | 39.0 | 51.5 | 45.5 | 58.3 | 25.3 | 21.7 | 27.8 | 28.5 | 29.6 | 30.4 | - | - | - |
| Cost of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Operating Expenses | |||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | |||||||||||||
| Operating Income | |||||||||||||
| Operating Income | 5.9 | 16.7 | 41.9 | 17.3 | (8.5) | (1.9) | (2.5) | (8.0) | (2.3) | (3.0) | 6.0 | (17.5) | 1.8 |
| Non-Operating | |||||||||||||
| Interest Income | 1.8 | 2.3 | 1.2 | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 5.8 | ||||||||||||
| Tax & Net | |||||||||||||
| Income Tax Expense | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income From Continuing Ops | 1.9 | ||||||||||||
| Per Share | |||||||||||||
| EPS Basic | 0.19 | 0.91 | 3.38 | 1.18 | (1.43) | (1.30) | - | - | - | - | 0.19 | (1.05) | 0.09 |
| EPS Diluted | 0.19 | ||||||||||||
| Supplementary Data | |||||||||||||
| EBITDA | 13.5 | 23.6 | 47.4 | 23.4 | (3.6) | 2.5 | 2.8 | (2.5) | 3.2 | 2.8 | 11.7 | (12.1) | 6.3 |
| EBIT | 5.9 | ||||||||||||
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | 6.1 | 3.0 | 3.4 | 2.5 | 2.5 | 2.4 | 2.4 | 2.4 | 3.2 | 2.6 | (1.8) | 0.1 | 0.2 |
| Depreciation & Amortization | 7.6 | 6.9 | 5.5 | 6.1 | 4.9 | 4.4 | 5.3 | 5.5 | 5.6 | 5.8 | 5.7 | 5.4 | 4.5 |
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | (16.7) | (41.9) | (17.3) | 33.9 | - | - | - | - | - | - | - | - |
| 6.5 |
| 5.8 |
| 4.4 |
| 3.3 |
| 5.0 |
| 5.8 |
| 4.5 |
| - |
| - |
| - |
| - |
| - |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | (4.0) | (4.2) | (5.0) | (3.9) | (3.8) | (5.0) | (5.8) | (0.2) | (2.9) | (2.8) | (2.5) | (1.7) | (0.2) |
| Pre-Tax Income | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 12.5 |
| 36.8 |
| 13.4 |
| (12.3) |
| (6.9) |
| (8.3) |
| (8.2) |
| (5.2) |
| (5.8) |
| 3.5 |
| (19.2) |
| 1.6 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 1.9 | 12.5 | 36.8 | 13.4 | (12.3) | (6.9) | (8.3) | (8.2) | (5.2) | (5.8) | 3.5 | (19.2) | 1.6 |
| Net Income Attributable To Parent | 2.0 | 12.9 | 37.0 | 13.4 | (12.3) | (6.9) | (8.3) | (8.2) | (5.2) | (5.8) | 3.5 | (19.2) | 1.6 |
| Less: Minority Interest | (0.1) | (0.4) | (0.2) | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | - | 0.6 | 0.8 | 0.9 | 0.6 | 0.1 | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 2.0 | 9.6 | 36.2 | 12.5 | (12.9) | (7.0) | (8.3) | (8.2) | (5.2) | (5.8) | 3.5 | (19.2) | 1.6 |
| 0.91 |
| 2.94 |
| 1.06 |
| (1.43) |
| (1.30) |
| - |
| - |
| - |
| - |
| 0.19 |
| - |
| - |
| Shares Basic | 10.4 | 10.5 | 10.7 | 10.6 | 9.0 | 5.4 | - | - | 18.5 | 18.3 | 18.2 | 18.2 | 18.2 |
| Shares Diluted | 10.4 | 10.5 | 12.6 | 12.6 | 9.0 | 5.4 | - | - | 18.5 | 18.3 | 18.3 | 18.2 | 18.2 |
| 16.7 |
| 41.9 |
| 17.3 |
| (8.5) |
| (1.9) |
| (2.5) |
| (8.0) |
| (2.3) |
| (3.0) |
| 6.0 |
| (17.5) |
| 1.8 |